JinkoSolar Announces Fourth Quarter and Full Year 2014 Financial Results
03/02/2015
Fourth Quarter 2014 Highlights
- Total solar product shipments to the third parties amounted to 838.2 megawatts ("MW"), consisting of 739.2 MW of solar modules, 53.1 MW of silicon wafers and 45.9 MW of solar cells. This represents an increase of 18.4% from 708.2 MW in the third quarter of 2014 and an increase of 43.0% from 586.3 MW in the fourth quarter of 2013. Total solar module shipments were 1,078.3 MW, which includes 339.1 MW to be used in the Company's downstream projects.
- As of
December 31, 2014 , the Company has connected a total of 502.6 MW of solar power projects to the grid. - Total revenues were
RMB2.97 billion (US$478.9 million ), representing an increase of 16.0% from the third quarter of 2014 and an increase of 35.8% from the fourth quarter of 2013. - Electricity revenues from solar power projects were
RMB80.4 million (US$13.0 million ), representing an increase of 68.6% over the third quarter of 2014. In the third quarter, the Company reversed the revenue ofRMB19.6 million related to the value-added tax of feed-in-tariffs. Electricity revenues from solar power projects, excluding the effect of value-added tax, representing an increase of 19.5% over the third quarter of 2014. - Gross margin was 22.8%, compared with 20.6% in the third quarter of 2014 and 24.7% in the fourth quarter of 2013.
- Income from operations was
RMB236.6 million (US$38.1 million ), compared with income from operations ofRMB239.9 million in the third quarter of 2014 and income from operations ofRMB262.3 million in the fourth quarter of 2013. - Net income attributable to
JinkoSolar Holding Co., Ltd.'s ordinary shareholders wasRMB244.7 million (US$39.4 million ), compared with net income attributable toJinkoSolar Holding Co., Ltd.'s ordinary shareholders ofRMB280.6 million in the third quarter of 2014 and net income attributable toJinkoSolar Holding Co., Ltd.'s ordinary shareholders ofRMB164.3 million in the fourth quarter of 2013. - Diluted earnings per American depositary share ("ADS") were
RMB3.12 (US$0.52) , compared with diluted earnings per ADS ofRMB8.00 in the third quarter of 2014 and diluted earnings per ADS ofRMB5.88 in the fourth quarter of 2013. - Non-GAAP net income attributable to
JinkoSolar Holding Co., Ltd.'s ordinary shareholders in the fourth quarter of 2014 wasRMB237.1 million (US$38.2 million ), compared with non-GAAP net income attributable toJinkoSolar Holding Co., Ltd.'s ordinary shareholders ofRMB342.0 million in the third quarter of 2014 and non-GAAP net income attributable toJinkoSolar Holding Co., Ltd.'s ordinary shareholders ofRMB228.6 million in the fourth quarter of 2013. - Non-GAAP basic and diluted earnings per ADS were
RMB7.64 (US$1.24) andRMB6.12 (US$1.00) , respectively, in the fourth quarter of 2014.
Full Year 2014 Highlights
- Total solar module shipments were 2,943.6 MW, which include 520.4 MW to be used in the Company's downstream solar power projects.
- Total solar product shipments to the third parties for the full year 2014 reached a record high of 2,787.1 MW, consisting of 2,423.2 MW of solar modules, 229.6 MW of silicon wafers and 134.3 MW of solar cells, an increase of 44.2% from 1,933.1 MW for the full year 2013.
- As of
December 31, 2014 , the Company has connected 502.6 MW of solar power projects to the grid. - Total revenues were
RMB9.98 billion (US$1.61 billion ) for the full year 2014, an increase of 41.0% fromRMB7.08 billion for the full year 2013. - Electricity revenues generated from solar power projects were
RMB237.6 million (US$38.3 million ), representing a 209.7% increase fromRMB76.7 million in 2013. - Gross margin was 22.4% for the full year 2014, compared with 20.3% for the full year 2013.
- Income from operations was
RMB931.6 million (US$150.1 million ), compared with income from operations ofRMB645.5 in the full year 2013. - Net income attributable to
JinkoSolar Holding Co., Ltd.'s ordinary shareholders wasRMB673.0 million (US$108.5 million ) for the full year 2014, compared with a net income ofRMB188.0 million for the full year 2013. - Diluted earnings per ADS for the full year 2014 was
RMB15.44 (US$2.48) , compared with diluted earnings per ADS ofRMB7.84 for the full year 2013. - Non-GAAP net income attributable to
JinkoSolar Holding Co., Ltd.'s ordinary shareholders for the full year 2014 wasRMB800.2 million (US$129.0 million ), compared with non-GAAP net income attributable toJinkoSolar Holding Co., Ltd.'s ordinary shareholders ofRMB432.3 million for the full year 2013. - Non-GAAP basic and diluted earnings per ADS for the full year 2014 were
RMB26.04 (US$4.20) andRMB20.8 (US$3.36) , respectively.
Mr.
"Our downstream business continued to gain momentum with electricity revenues from solar power projects reaching
"We continue to diversify our market presence as global solar demand in 2015 is expected to grow by 15-20% despite low oil prices. The price of oil, we believe, has a limited impact on solar fundamentals as it is primarily used for transportation rather than power generation in most of the key solar markets. And it is important to remember that mounting concern over the environment has been one of the driving factors behind increased solar demand in many key markets,
"While the preliminary results of adjustments from the
"We achieved new heights of module power output in
"We accomplished a lot in 2014 by leveraging our industry leading technology, global presence and deep relationships with financial institutions to grow our business further. I am confident that 2015 will be an even more successful year for us."
Fourth Quarter 2014 Financial Results
Total Revenues
Total revenues in the fourth quarter of 2014 were
Prior to the third quarter of 2014, the Company recognized 100% of the feed-in tariff as revenues without being requested to issue value-added tax invoices. During the third quarter of 2014, the Company was requested by the
Electricity revenues were
The Company has entered into certain sales contracts with retainage terms (the "Retainage Contracts") since the second half of 2012, under which customers were allowed to withhold payment of 5% to 10% of the full contract price as retainage for the specified period which generally ranges from one year to two years (the "Retainage Period"). Given the limited experience the Company has with respect to the collectability of the retainage under the Retainage Contracts, the Company does not recognize such retainage until the customers pay it after the Retainage Period expires. The total amount of retainage under the Retainage Contracts that was not recognized as revenues was
Gross Profit and Gross Margin
Gross profit in the fourth quarter of 2014 was
Gross margin was 22.8% in the fourth quarter of 2014 compared with 20.6% in the third quarter of 2014 and 24.7% in the fourth quarter of 2013. The sequential increase in gross margin was primarily due to the continued cost reductions and higher gross margin from electricity revenues of solar power projects. The year-over-year decrease in gross margin was mainly due to the decrease in ASPs. In-house gross margin, which relates to the Company's in-house silicon wafer, solar cell and solar module production, was 24.3% in the fourth quarter of 2014, compared with 23.3% in the third quarter of 2014 and 24.3% in the fourth quarter of 2013.
Income from Operations and Operating Margin
Income from operations in the fourth quarter of 2014 was
Total operating expenses in the fourth quarter of 2014 were
Total operating expenses excluding non-cash expenses, including stock-based compensation, the provisions for doubtful accounts, and the disposal of obsolete fixed assets, were
Total operating expenses excluding non-cash expenses, including stock-based compensation, the provisions for doubtful accounts, and the disposal of obsolete fixed assets, as a percentage of total net revenues was 13.1% in the fourth quarter of 2014, compared to 11.5% in the third quarter of 2014 and 11.5% in the fourth quarter of 2013.
Interest Expense, Net
Net interest expense in the fourth quarter of 2014 was
Exchange Gain / (Loss), Net
The Company recorded an exchange loss of
Change in Fair Value of Convertible Senior Notes and Capped Call Options
The Company recognized a gain from a change in fair value of convertible senior notes of
Equity in Income of Affiliated Companies
The Company recognized equity income from affiliated companies of
Income Tax Expense / (Benefit), Net
The Company recorded an income tax benefit of
Net Income and Earnings per Share
Net income attributable to
Basic and diluted earnings per share were
Non-GAAP net income attributable to
Non-GAAP basic and diluted earnings per share were
Financial Position
As of
As of
As of
Full Year 2014 Financial Results
Total Revenues
Total revenues for the full year 2014 were RMB9.98 billion (
Gross Profit and Gross Margin
Gross profit for the full year 2014 was RMB2.24 billion (
Income from Operations and Operating Margin
Income from operations for the full year 2014 was RMB931.6 million (
Total operating expenses for the full year 2014 were RMB1.31 billion (
Interest Expense, Net
Net interest expense for the full year 2014 was
Exchange Gain/(Loss)
The Company recorded an exchange loss of
Change in Fair Value of Convertible Senior Notes and Capped Call Options
The Company recognized a gain from a change in fair value of convertible senior notes and capped call options of
Equity in Gain of Affiliated Companies
The Company recognized equity gain of affiliated companies of
Income Tax Expense/(Benefit), Net
The Company recognized an income tax benefit of RMB134.3 million (
Net Income and Earnings per Share
Net income attributable to
Basic and diluted income per share for the full year 2014 was RMB 5.47
Non-GAAP net income attributable to
Non-GAAP basic and diluted earnings per share for the full year 2014 were
Fourth Quarter and Full Year 2014 Operational Highlights
Solar Product Shipments
Total solar product shipments to third parties in the fourth quarter of 2014 amounted to 838.2 MW, consisting of 739.2 MW of solar modules, 53.1 MW of silicon wafers and 45.9 MW of solar cells. In comparison, total shipments for the third quarter of 2014 amounted to 708.2 MW, consisting of 658.1 MW of solar modules, 30.3 MW of silicon wafers and 19.8 MW of solar cells, and total solar product shipments in the fourth quarter of 2013 amounted to 586.3 MW, consisting of 533.3 MW of solar modules, 7.3 MW of silicon wafers and 45.7 MW of solar cells.
Total solar product shipments to third parties in 2014 amounted to 2,787.1 MW, consisting of 2,423.2 MW of solar modules, 229.6 MW of silicon wafers and 134.3 MW of solar cells. In comparison, total shipments in 2013 amounted to 1,933.1 MW, consisting of 1,765.1 MW of solar modules, 54.8 MW of silicon wafers and 113.2 MW of solar cells.
Solar Power Project Capacity
As of
Solar Products Production Capacity
As of
Recent Business Developments
- In
November 2014 ,JinkoSolar supplied 5 MW of highly efficient, salt and mist resistant solar modules to DMM, a Japanese digital content distributor and solar installation company, for a ground mounted solar PV project in Mie Prefecture,Japan . - In
November 2014 ,JinkoSolar (U.S.) INC. signed aUSD$20 million two-year credit agreement withWells Fargo Bank , National Association which will used to support working capital and business operations in the US. - In
November 2014 ,JinkoSolar closed preferred share issuance to a group of private equity investors led byChina Development Bank International and theMacquarie Greater China Infrastructure Fund , a fund managed byMacquarie Infrastructure and Real Assets, of an aggregate amount ofUS$225 million in the Company's downstream solar power project business. - In
November 2014 ,JinkoSolar signed an agreement to supply 7 MW to Almacen Sustentable inMexico . - In
December 2014 ,JinkoSolar supplied 21.4 MW of solar PV modules toHarsha Abakus Solar Pvt. Ltd. , a solar energy solutions provider and a subsidiary ofHarsha Engineers Group , for a ground mounted solar PV project in Gujarat,India . - In
December 2014 ,JinkoSolar's "Eagle+" solar modules reached a new height of power output for 60-cell multi crystalline silicon module during an independent test conducted at TUV Rheinland's Shanghai Testing Center. Under Standard Testing Conditions (STC), power output of the high power "Eagle+" modules samples manufactured byJinkoSolar reached 306.9 watts. At present, the industry average power output of a 60-cell multi-crystalline silicon module is approximately 255 watts. - In
December 2014 ,JinkoSolar supplied 80 MW of solar PV modules toChina General Nuclear Power Group for a solar PV project in Neihuang County,Henan Province . - In
January 2015 ,Zhejiang JinkoSolar Co., Ltd. entered into aUS$90 million working capital loan agreement withChina Development Bank . - In
February 2015 ,JinkoSolar provided 2 MW of smart modules toIDEC Corporation , aTokyo Stock Exchange listed Japanese designer and manufacturer of control automation products, for a ground mounted solar PV project in Nishinomiya, Hyogo Prefecture,Japan .
Operations and Business Outlook
First Quarter and Full Year 2015 Guidance
For the first quarter of 2015, the Company estimates total solar module shipments to be in the range of 710 MW to 780 MW, which includes 550 MW to 600 MW module shipments to third parties and 160 MW to 180 MW for its own downstream projects. Revenues will not be recognized for the modules shipped to its own downstream projects as required by U.S. GAAP.
For the full year 2015, the Company estimates total solar module shipments to be in the range of 3.3 GW and 3.8 GW which includes 2.7 GW to 3GW module shipments to third parties. Full year newly-added solar power project development scale is expected to be in the range of 600 MW to 800 MW.
Changes in Board of Directors
- Mr.
Haitao Jin resigned from the board onMay 26, 2014 . - Mr. Longgen Zhang was appointed as a member of the board on
May 26, 2014 . - Mr.
Zibin Li resigned from the board onFebruary 28, 2015 .
Conference Call Information
Dial-in details for the earnings conference call are as follows:
Hong Kong / International: |
+852-5808-3202 |
|
U.S. Toll Free: |
+1-855-298-3404 |
|
Passcode: |
JinkoSolar |
|
Please dial in 10 minutes before the call is scheduled to begin and provide the passcode to join the call.
A telephone replay of the call will be available 2 hours after the conclusion of the conference call through 23:59 U.S. Eastern Time,
International: |
+61-2-9641-7900 |
|
U.S. Toll Free: |
+1-866-846-0868 |
|
Passcode: |
9980398 |
|
Additionally, a live and archived webcast of the conference call will be available on the Investor Relations section of
About
To find out more, please see: www.jinkosolar.com
Use of Non-GAAP Financial Measures
To supplement its consolidated financial results presented in accordance with United States Generally Accepted Accounting Principles ("GAAP"),
- Non-GAAP net income (loss) is adjusted to exclude the expenses relating to the issuance costs of convertible senior notes, changes in fair value of convertible senior notes and capped call options, interest expenses of convertible senior notes, exchange gain/(loss) on the convertible senior notes and capped call options, stock-based compensation, and accretion to redemption value of redeemable non-controlling interests; and
- Non-GAAP earnings (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, exchange gain/(loss) on the convertible senior notes and capped call options, stock-based compensation, and accretion to redemption value of redeemable non-controlling interests.
The Company believes that the use of non-GAAP information is useful for analysts and investors to evaluate
Currency Convenience Translation
The conversion of Renminbi into U.S. dollars in this release, made solely for the convenience of the readers, is based on the noon buying rate in the city of
Safe-Harbor Statement
This press release contains forward-looking statements. These statements constitute "forward-looking" statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends, "plans," "believes," "estimates" and similar statements. Among other things, the quotations from management in this press release and the Company's operations and business outlook, contain forward-looking statements. Such statements involve certain risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Further information regarding these and other risks is included in
For investor and media inquiries, please contact:
In
Tel: +86 21-6061-1792
Email: ir@jinkosolar.com
Christensen
Tel: +86-10-5900-1548
Email: carnell@christensenir.com
In the U.S.:
Christensen
Tel: +1-480-614-3003
Email: jbloker@christensenir.com
JINKOSOLAR HOLDING CO., LTD. |
|||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||
(in thousands, except ADS and Share data) |
|||||
2013 |
2014 |
||||
RMB |
RMB |
USD |
|||
Revenues from third parties |
6,286,828 |
9,977,972 |
1,608,157 |
||
Revenues from related parties |
792,011 |
557 |
90 |
||
Total revenues |
7,078,839 |
9,978,529 |
1,608,247 |
||
Cost of revenues |
(5,641,487) |
(7,738,489) |
(1,247,218) |
||
Gross profit |
1,437,352 |
2,240,040 |
361,029 |
||
Operating expenses: |
|||||
Selling and marketing |
(492,626) |
(769,011) |
(123,942) |
||
General and administrative |
(230,125) |
(426,573) |
(68,751) |
||
Research and development |
(65,482) |
(106,627) |
(17,185) |
||
Impairment of long lived assets |
(3,573) |
(6,217) |
(1,002) |
||
Total operating expenses |
(791,806) |
(1,308,428) |
(210,880) |
||
Income from operations |
645,546 |
931,612 |
150,149 |
||
Interest expenses, net |
(223,377) |
(287,668) |
(46,364) |
||
Convertible senior notes issuance costs |
- |
(26,053) |
(4,199) |
||
Subsidy income |
7,583 |
49,785 |
8,024 |
||
Exchange loss |
(38,468) |
(147,058) |
(23,701) |
||
Other income, net |
6,872 |
(1,692) |
(273) |
||
Change in fair value of forward contracts |
48,390 |
(715) |
(115) |
||
Change in fair value of convertible senior notes and |
(212,907) |
64,102 |
10,331 |
||
Income before income taxes |
233,639 |
582,313 |
93,852 |
||
Income tax (expense)/benefit |
(18,532) |
134,334 |
21,651 |
||
Equity in (loss)/income of affiliated companies |
(25,615) |
9,549 |
1,539 |
||
Net income |
189,492 |
726,196 |
117,042 |
||
Net income attributable to non-controlling interests |
(1,480) |
(851) |
(137) |
||
Accretion to redemption value of redeemable non-controlling interests |
- |
(52,321) |
(8,433) |
||
Net income attributable to JinkoSolar Holding Co., Ltd.'s |
188,012 |
673,024 |
108,472 |
||
Net income attributable to JinkoSolar Holding Co., Ltd.'s |
|||||
Basic |
2.00 |
5.47 |
0.88 |
||
Diluted |
1.96 |
3.86 |
0.62 |
||
Net income attributable to JinkoSolar Holding Co., Ltd.'s |
|||||
Basic |
8.00 |
21.88 |
3.52 |
||
Diluted |
7.84 |
15.44 |
2.48 |
||
Weighted average ordinary shares outstanding: |
|||||
Basic |
94,018,394 |
122,980,870 |
122,980,870 |
||
Diluted |
96,035,985 |
153,786,531 |
153,786,531 |
||
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE (LOSS) INCOME |
|||||
Net income |
189,492 |
726,196 |
117,042 |
||
Other comprehensive (loss)/income: |
|||||
-Unrealized gain on available-for-sale securities |
6,042 |
(5,630) |
(907) |
||
-Foreign currency translation adjustments |
6,591 |
4,634 |
747 |
||
Comprehensive income |
202,125 |
725,200 |
116,882 |
||
Less: comprehensive (loss)/income attributable to non-controlling interests |
1,480 |
(851) |
(137) |
||
Comprehensive income attributable to JinkoSolar Holding Co., Ltd.'s |
200,645 |
726,051 |
117,019 |
||
NON-GAAP RECONCILIATION |
|||||
1. Non-GAAP income per share and non-GAAP earnings per ADS |
|||||
GAAP net income attributable to JinkoSolar Holding Co., Ltd.'s |
188,012 |
673,024 |
108,472 |
||
Convertible senior notes issuance costs |
- |
26,053 |
4,199 |
||
Change in fair value of convertible senior notes and capped call options |
212,907 |
(64,102) |
(10,331) |
||
4% of interest expense of convertible |
30,527 |
64,961 |
10,470 |
||
Exchange loss on convertible senior notes and capped call options |
(17,095) |
5,298 |
854 |
||
Stock-based compensation expense |
17,992 |
42,690 |
6,880 |
||
Accretion to redemption value of redeemable non-controlling interests |
- |
52,321 |
8,433 |
||
Non-GAAP net income attributable to JinkoSolar Holding Co., Ltd.'s |
432,343 |
800,245 |
128,977 |
||
Non-GAAP net income attributable to JinkoSolar Holding Co., Ltd.'s |
|||||
Basic |
4.60 |
6.51 |
1.05 |
||
Diluted |
4.50 |
5.20 |
0.84 |
||
Non-GAAP net income attributable to JinkoSolar Holding Co., Ltd.'s |
|||||
Basic |
18.40 |
26.04 |
4.20 |
||
Diluted |
18.00 |
20.80 |
3.36 |
||
Weighted average ordinary shares outstanding used in Non-GAAP EPS- |
|||||
Basic |
94,018,394 |
122,980,870 |
122,980,870 |
||
Diluted |
96,035,985 |
153,786,531 |
153,786,531 |
||
JINKOSOLAR HOLDING CO., LTD. |
|||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||
(in thousands, except ADS and Share data) |
|||||||
For the quarter ended |
|||||||
Dec 31, 2013 |
Sep 30, 2014 |
Dec 31, 2014 |
|||||
RMB |
RMB |
RMB |
USD |
||||
Revenues from third parties |
1,983,200 |
2,560,828 |
2,971,253 |
478,879 |
|||
Revenues from related parties |
204,866 |
557 |
0 |
0 |
|||
Total revenues |
2,188,066 |
2,561,385 |
2,971,253 |
478,879 |
|||
Cost of revenues |
(1,647,227) |
(2,032,904) |
(2,293,087) |
(369,579) |
|||
Gross profit |
540,839 |
528,481 |
678,166 |
109,300 |
|||
Operating expenses: |
|||||||
Selling and marketing |
(143,147) |
(177,170) |
(253,978) |
(40,934) |
|||
General and administrative |
(102,462) |
(87,978) |
(144,241) |
(23,247) |
|||
Research and development |
(29,351) |
(23,433) |
(37,619) |
(6,063) |
|||
Impairment of long lived assets |
(3,573) |
- |
(5,702) |
(919) |
|||
Total operating expenses |
(278,533) |
(288,581) |
(441,540) |
(71,163) |
|||
Income from operations |
262,306 |
239,900 |
236,626 |
38,137 |
|||
Interest expenses, net |
(53,364) |
(73,055) |
(82,102) |
(13,232) |
|||
Subsidy income |
3,523 |
4,114 |
42,284 |
6,815 |
|||
Exchange loss |
(6,500) |
(75,861) |
(45,351) |
(7,309) |
|||
Other (expense)/income, net |
(494) |
(505) |
99 |
16 |
|||
Change in fair value of forward contracts |
15,747 |
77,105 |
38,555 |
6,214 |
|||
Change in fair value of convertible senior notes and capped call options |
(52,044) |
(24,936) |
80,179 |
12,923 |
|||
Income before income taxes |
169,174 |
146,762 |
270,290 |
43,564 |
|||
Income tax benefit/(expense) |
(347) |
153,774 |
9,405 |
1,516 |
|||
Equity in (loss)/income of affiliated companies |
(3,884) |
(5,186) |
2,141 |
345 |
|||
Net income |
164,943 |
295,350 |
281,836 |
45,425 |
|||
Net (income)/loss attributable to non-controlling interests |
(657) |
428 |
(15) |
(2) |
|||
Accretion to redemption value of redeemable non-controlling interests |
- |
(15,213) |
(37,107) |
(5,981) |
|||
Net income attributable to JinkoSolar Holding Co., Ltd.'s |
164,286 |
280,564 |
244,714 |
39,442 |
|||
Net income attributable to JinkoSolar Holding Co., Ltd.'s |
|||||||
Basic |
1.53 |
2.27 |
1.97 |
0.32 |
|||
Diluted |
1.47 |
2.00 |
0.78 |
0.13 |
|||
Net income attributable to JinkoSolar Holding Co., Ltd.'s |
|||||||
Basic |
6.12 |
9.08 |
7.88 |
1.28 |
|||
Diluted |
5.88 |
8.00 |
3.12 |
0.52 |
|||
Weighted average ordinary shares |
|||||||
Basic |
107,703,736 |
123,747,372 |
124,271,181 |
124,271,181 |
|||
Diluted |
112,119,967 |
155,445,422 |
155,066,407 |
155,066,407 |
|||
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE (LOSS) INCOME |
|||||||
Net income |
164,943 |
295,350 |
281,836 |
45,425 |
|||
Other comprehensive (loss)/income: |
|||||||
-Unrealized gain/(loss) on available-for-sale securities, net |
6,042 |
(6,151) |
(540) |
(87) |
|||
-Foreign currency translation adjustments |
1,334 |
8,242 |
2,613 |
421 |
|||
Comprehensive income |
172,319 |
297,441 |
283,909 |
45,759 |
|||
Less: comprehensive income attributable to non-controlling interests |
657 |
14,785 |
(15) |
(2) |
|||
Comprehensive income attributable to JinkoSolar Holding Co., Ltd.'s |
171,662 |
282,656 |
283,924 |
45,761 |
|||
NON-GAAP RECONCILIATION |
|||||||
1. Non-GAAP earnings per share and non-GAAP earnings per ADS |
|||||||
GAAP net income attributable to JinkoSolar Holding Co., Ltd.'s |
164,286 |
280,565 |
244,714 |
39,442 |
|||
Change in fair value of convertible senior notes and capped call options |
52,044 |
24,936 |
(80,179) |
(12,923) |
|||
4% of interest expense of convertible senior notes |
7,552 |
16,824 |
16,779 |
2,704 |
|||
Exchange gain on convertible senior notes and capped call options |
(5,431) |
(143) |
(8,557) |
(1,379) |
|||
Stock-based compensation expense |
10,168 |
4,645 |
27,231 |
4,389 |
|||
Accretion to redemption value of redeemable non-controlling interests |
- |
15,213 |
37,107 |
5,981 |
|||
Non-GAAP net income attributable to JinkoSolar Holding Co., Ltd.'s |
228,619 |
342,040 |
237,095 |
38,214 |
|||
Non-GAAP net income attributable to JinkoSolar Holding Co., Ltd.'s |
|||||||
Basic |
2.12 |
2.76 |
1.91 |
0.31 |
|||
Diluted |
2.04 |
2.20 |
1.53 |
0.25 |
|||
Non-GAAP net income attributable to JinkoSolar Holding Co., Ltd.'s |
|||||||
Basic |
8.48 |
11.04 |
7.64 |
1.24 |
|||
Diluted |
8.16 |
8.80 |
6.12 |
1.00 |
|||
Weighted average ordinary shares outstanding used in Non-GAAP EPS- |
|||||||
Basic |
107,703,736 |
123,747,372 |
124,271,181 |
124,271,181 |
|||
Diluted |
112,119,967 |
155,445,422 |
155,066,407 |
155,066,407 |
|||
JINKOSOLAR HOLDING CO., LTD. |
|||||
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||
(in thousands) |
|||||
December 31, 2013 |
December 31, 2014 |
||||
RMB |
RMB |
USD |
|||
ASSETS |
|||||
Current assets: |
|||||
Cash and cash equivalents |
456,076 |
1,777,021 |
286,404 |
||
Restricted cash |
398,500 |
517,055 |
83,334 |
||
Restricted short-term investments |
734,093 |
1,599,302 |
257,761 |
||
Short-term investment |
- |
112,000 |
18,051 |
||
Accounts receivable, net - related parties |
284,142 |
174,534 |
28,130 |
||
Accounts receivable, net - third parties |
1,648,748 |
3,118,303 |
502,579 |
||
Notes receivable - related parties |
42,900 |
- |
- |
||
Notes receivable, net - third parties |
254,774 |
72,881 |
11,746 |
||
Advances to suppliers, net - related parties |
- |
1,184 |
191 |
||
Advances to suppliers, net - third parties |
70,017 |
80,922 |
13,042 |
||
Inventories |
712,029 |
1,891,148 |
304,798 |
||
Forward contract receivables |
42,149 |
47,713 |
7,690 |
||
Available-for-sale investment |
- |
20,876 |
3,365 |
||
Other receivables - related parties |
216 |
163 |
26 |
||
Capped call options |
107,224 |
- |
- |
||
Deferred tax asset - current |
- |
77,562 |
12,501 |
||
Prepayments and other current assets |
591,853 |
916,656 |
147,738 |
||
Total current assets |
5,342,721 |
10,407,320 |
1,677,356 |
||
Non-current assets: |
|||||
Restricted time deposit |
87,387 |
142,737 |
23,005 |
||
Available-for-sale investment |
30,118 |
- |
- |
||
Project assets |
1,358,944 |
4,353,070 |
701,588 |
||
Long-term investments |
93,569 |
103,118 |
16,620 |
||
Property, plant and equipment, net |
3,186,998 |
3,101,795 |
499,919 |
||
Land use rights, net |
359,085 |
371,932 |
59,945 |
||
Intangible assets, net |
6,464 |
9,964 |
1,606 |
||
Deferred tax assets - no current |
- |
102,124 |
16,459 |
||
Forward contract receivables-long term |
1,011 |
- |
- |
||
Capped call options |
- |
21,098 |
3,400 |
||
Other assets |
144,928 |
474,478 |
76,472 |
||
Total non-current assets: |
5,268,504 |
8,680,316 |
1,399,014 |
||
Total assets |
10,611,225 |
19,087,636 |
3,076,370 |
||
LIABILITIES |
|||||
Current liabilities: |
|||||
Accounts payable - related parties |
2,468 |
1,479 |
238 |
||
Accounts payable - third parties |
1,765,268 |
3,147,732 |
507,322 |
||
Notes payable - third party |
1,411,994 |
2,452,444 |
395,262 |
||
Accrued payroll and welfare expenses |
238,655 |
312,431 |
50,355 |
||
Advances from customers |
147,583 |
423,089 |
68,190 |
||
Income tax payable |
15,625 |
75,789 |
12,215 |
||
Other payables and accruals |
830,374 |
1,392,144 |
224,374 |
||
Other payables due to a related party |
3,262 |
7,577 |
1,221 |
||
Forward contract payables |
10,080 |
30,901 |
4,980 |
||
Convertible senior notes |
770,486 |
- |
- |
||
Deferred tax liabilities - current |
- |
6,187 |
997 |
||
Bonds payable and accrued interests |
66,726 |
66,726 |
10,754 |
||
Short-term borrowings from third parties, including |
1,974,594 |
2,606,866 |
420,151 |
||
Total current liabilities |
7,237,115 |
10,523,365 |
1,696,059 |
||
Non-current liabilities: |
|||||
Long-term borrowings |
362,000 |
956,500 |
154,160 |
||
Long-term payables |
32,396 |
66,906 |
10,783 |
||
Bond payables |
800,000 |
800,000 |
128,937 |
||
Accrued warranty costs - non-current |
159,101 |
229,489 |
36,987 |
||
Convertible senior notes |
- |
1,540,399 |
248,267 |
||
Deferred tax liability - non-current |
- |
2,573 |
415 |
||
Total non-current liabilities |
1,353,497 |
3,595,867 |
579,549 |
||
Total liabilities |
8,590,612 |
14,119,232 |
2,275,608 |
||
Redeemable non-controlling interests |
- |
1,435,585 |
231,374 |
||
SHAREHOLDERS' EQUITY |
|||||
Ordinary shares (US$0.00002 par value, 500,000,000 shares authorized, 108,051,630 and 124,292,030 shares issued and outstanding as of December 31, 2013 and 2014, respectively) |
16 |
18 |
3 |
||
Additional paid-in capital |
1,968,702 |
2,794,025 |
450,315 |
||
Statutory reserves |
184,929 |
251,905 |
40,600 |
||
Accumulated other comprehensive income |
12,869 |
11,874 |
1,914 |
||
Treasury stock, at cost; 1,723,200 shares of ordinary shares as of December 31, |
(13,876) |
(13,876) |
(2,236) |
||
Accumulated (losses)/retained earnings |
(142,898) |
463,151 |
74,646 |
||
Total JinkoSolar Holding Co., Ltd. shareholders' equity |
2,009,742 |
3,507,097 |
565,242 |
||
Non-controlling interests |
10,871 |
25,722 |
4,146 |
||
Total liabilities and shareholders' equity |
10,611,225 |
19,087,636 |
3,076,370 |
||
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/jinkosolar-announces-fourth-quarter-and-full-year-2014-financial-results-300043423.html
SOURCE