JinkoSolar Announces Fourth Quarter and Full Year 2016 Financial Results
02/27/2017
In
Fourth Quarter 2016 Highlights
Results presented herein exclude
- Total solar module shipments were 1,733 megawatts ("MW"), an increase of 7.9% from 1,606 MW in the third quarter of 2016 and an increase of 1.3% from 1,710 MW in the fourth quarter of 2015.
- Total revenues were
RMB5.12 billion (US$737.6 million ), a decrease of 3.9% from the third quarter of 2016 and a decrease of 13.7% from the fourth quarter of 2015. Total revenues including electricity revenue from discontinued operations wereRMB5.23 billion (US$753.0 million ), a decrease of 8.3% from the third quarter of 2016 and a decrease of 13.9% from the fourth quarter of 2015. - Gross margin was 14.3%, compared with 19.2% in the third quarter of 2016 and 19.0% in the fourth quarter of 2015.
- Income from operations was
RMB77.9 million (US$11.2 million ), compared withRMB433.3 million in the third quarter of 2016 andRMB465.9 million in the fourth quarter of 2015. - Net income attributable to the Company's ordinary shareholders from continuing operations was
RMB145.8 million (US$21.0 million ) in the fourth quarter of 2016, compared withRMB212.2 million in the third quarter of 2016 andRMB429.7 million in the fourth quarter of 2015. - Net income attributable to the Company's ordinary shareholders from continuing and discontinued operations was
RMB999.6 million (US$144.0 million ), compared withRMB233.7 million in the third quarter of 2016 andRMB349.4 million in the fourth quarter of 2015. - Diluted earnings per American depositary share ("ADS") from continuing operations were
RMB4.56 (US$0.64) . - Total diluted earnings per ADS from continuing and discontinued operations were
RMB31.28 (US$4.48) , compared withRMB6.04 in the third quarter of 2016 andRMB10.88 in the fourth quarter of 2015. - Non-GAAP net income attributable to the Company's ordinary shareholders from continuing operations in the fourth quarter of 2016 was
RMB228.6 million (US$32.9 million ), compared withRMB235.3 million in the third quarter of 2016 andRMB538.9 million in the fourth quarter of 2015. - Non-GAAP basic and diluted earnings per ADS from continuing operations were
RMB7.24 (US$1.04) andRMB7.16 (US$1.04) , respectively, in the fourth quarter of 2016.
Full Year 2016 Highlights
Results presented herein exclude
- Total solar module shipments were 6,656 MW, an increase of 47.5% from 4,512 MW for the full year 2015.
- Total revenues for the full year 2016 were
RMB21.40 billion (US$3.08 billion ), an increase of 38.5% fromRMB15.45 billion for the full year 2015. Total revenues including electricity revenue from discontinued operations wereRMB22.35 billion (US$3.22 billion ), an increase of 39.0% fromRMB16.08 billion for the full year 2015. - Gross margin was 18.1% for the full year 2016, compared with 19.0% for the full year 2015.
- Income from operations was
RMB1.35 billion (US$194.3 million ), compared withRMB1.12 billion in the full year 2015. - Net income attribute to the Company's ordinary shareholders from continuing operations was
RMB990.7 million (US$142.7 million ) for the full year 2016, compared withRMB766.6 million for the full year 2015. - Net income attributable to the Company's ordinary shareholders from continuing and discontinued operation was
RMB1.83 billion (US$263.1 million ) for the full year 2016, compared withRMB683.8 million for the full year 2015. - Diluted earnings per ADS from continuing operations for the full year 2016 were
RMB29.04 (US$4.20) , compared withRMB24.00 for the full year 2015. - Total diluted earnings per ADS from continuing and discontinued operations for the full year 2016 were
RMB53.40 (US$7.72) , compared withRMB21.36 for the full year 2015. - Non-GAAP net income attributable to the Company's ordinary shareholders from continuing operations for the full year 2016 was
RMB1.25 billion (US$179.4 million ), compared withRMB1.06 billion for the full year 2015. - Non-GAAP basic and diluted earnings per ADS from continuing operations for the full year 2016 were
RMB39.60 (US$5.72) andRMB36.28 (US$5.24) , respectively.
Mr.
"We successfully complete the spin-off process of
"We further consolidated our leading position across a number of key and emerging markets during the quarter.
"We remain focused on high-efficiency technologies and stringent quality controls. Demand for our PERC products continues to be strong and as a result, we have been adjusting our production capacity to accommodate this market trend since the first half of 2016."
"In conclusion, I am proud of what we have achieved throughout the past quarter and year. We have extensive experience having faced similar market headwinds before, leaving us confident in our strategy and our ability to focus on developing technology, building our brand equity, keeping a lid on costs and improving our financial strength to further drive shareholder value."
Fourth Quarter 2016 Financial Results
Results presented herein exclude
Total Revenues
Total revenues in the fourth quarter of 2016 were
Gross Profit and Gross Margin
Gross profit in the fourth quarter of 2016 was
Gross margin was 14.3% in the fourth quarter of 2016 compared with 19.2% in the third quarter of 2016 and 19.0% in the fourth quarter of 2015.
Income from Operations and Operating Margin
Income from operations in the fourth quarter of 2016 was
Total operating expenses in the fourth quarter of 2016 were
Total operating expenses accounted for 12.7% of total revenues in the fourth quarter of 2016, compared to 11.1% in the third quarter of 2016 and 11.2% in the fourth quarter of 2015.
Interest Expense, Net
Net interest expense in the fourth quarter of 2016 was
Exchange Gain / (Loss), Net
The Company recorded a net exchange gain of
Change in Fair Value of Convertible Senior Notes and Capped Call Options
The Company recognized a loss from a change in fair value of convertible senior notes and capped call options of
Income Tax Expense / (Benefit), Net
The Company recorded an income tax benefit of
Income / (loss) from Discontinued Operations, Net of Tax
Income from discontinued operations, net of tax in the fourth quarter of 2016 was
Net Income and Earnings per Share
Net income attributable to the Company's ordinary shareholders in the fourth quarter of 2016 was
Basic and diluted earnings per ordinary share from continuing operations were
Total basic and diluted earnings per ordinary share from both continuing and discontinued operations were
Non-GAAP net income from continuing operations in the fourth quarter of 2016 was
Non-GAAP basic and diluted earnings from continuing operation per ordinary share were
Financial Position
As of
As of
As of
As of
Full Year 2016 Financial Results
Results presented herein exclude
Total Revenues
Total revenues for the full year 2016 were
Gross Profit and Gross Margin
Gross profit for the full year 2016 was
Income from Operations and Operating Margin
Income from operations for the full year 2016 was
Total operating expenses for the full year 2016 were
Interest Expense, Net
Net interest expense for the full year 2016 was
Exchange Gain / (Loss), Net
The Company recorded an exchange gain of
Change in Fair Value of Convertible Senior Notes and Capped Call Options
The Company recognized a loss from a change in fair value of convertible senior notes and capped call options of
Income Tax Expense, Net
The Company recognized an income tax expense of
Income / (Loss) from Discontinued Operations, Net of Tax
Income from discontinued operations, net of tax, in 2016 was
Net Income and Earnings per Share
Net income attributable to the Company's ordinary shareholders for the full year 2016 was
Basic and diluted income per share from continuing operations for the full year 2016 was
Total basic and diluted earnings per share from continuing and discontinued operations for the full year 2016 were
Non-GAAP net income from continuing operations for the full year 2016 was
Non-GAAP basic and diluted earnings per share from continuing operations for the full year 2016 were
Fourth Quarter and Full Year 2016 Operational Highlights
Solar Module Shipments
Total solar module shipments in the fourth quarter of 2016 amounted to 1,733 MW.
Total solar module shipments in 2016 amounted to 6,656 MW, compared to 4,512 MW in 2015.
Solar Products Production Capacity
As of
Recent Business Developments
- In
December 2016 ,JinkoSolar donated 14 kW to RE-volv, a solar non-profit and member of theWhite House National Community Solar Partnership . - In
December 2016 ,JinkoSolar received the 2016 Chinese Excellent Corporate Citizen Award at the 12th AnnualChinese Excellent Corporate Citizen Conference held by theCorporate Citizenship Committee of theChina Association of Social Workers , China Central Television and theTencent Charity Foundation. - In
November 2016 ,JinkoSolar announced that its Shangrao production facility received IEC TS 62941 photovoltaic industry technical specification certification. - In
November 2016 ,JinkoSolar completed delivery on 140 MWdc of PV modules for theNorth Star project located inChisago County, Minnesota , U.S. - In
November 2016 ,JinkoSolar announced that its entire portfolio of PV modules passed the 96-hour Potential Induced Degradation (PID) resistance test under the conditions of 85℃ degrees and 85% relative humidity at +/-1,000V as required by IEC62804 standards with a degradation of less than 5%. - In
November 2016 ,JinkoSolar announced the completion of the sale ofJinko Power downstream business inChina . - In
October 2016 ,JinkoSolar was appointed as one of the six co-chairs for the Business 20 (B20) Energy,Climate & Resource Efficiency Taskforce , under the leadership of the German G20 Presidency.
Operations and Business Outlook
First Quarter and Full Year 2017 Guidance
For the first quarter of 2017, the Company estimates total solar module shipments to be in the range of 1.9 GW to 2.0 GW.
For the full year 2017, the Company estimates total solar module shipments to be in the range of 8.5 GW and 9.0 GW.
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: |
6221419 |
|
Additionally, a live and archived webcast of the conference call will be available on the Investor Relations section of
About
To find out more, please see: www.jinkosolar.com
Use of Non-GAAP Financial Measures
To supplement its consolidated financial results presented in accordance with United States Generally Accepted Accounting Principles ("GAAP"),
- Non-GAAP net income is adjusted to exclude the expenses relating to changes in fair value of convertible senior notes and capped call options, change in fair value of derivative liability, interest expenses of convertible senior notes, exchange gain on the convertible senior notes and capped call options, stock-based compensation, allocation of net income to redeemable non-controlling interests, and accretion to redemption value of redeemable non-controlling interests; given these Non-GAAP net income adjustments above are either related to the Company or its subsidiaries incorporated in
Cayman Islands , which are not subject to tax exposures, or related to those subsidiaries with tax loss positions which result in no tax impacts, therefore no tax adjustment is needed in conjunction with these Non-GAAP net income adjustments; and - Non-GAAP earnings per Share and non-GAAP earnings per ADS are adjusted to exclude the expenses relating to the issuance costs of convertible senior notes, changes in fair value of convertible senior notes and capped call options, interest expenses of convertible senior notes and exchange gain on the convertible senior notes and capped call options, stock-based compensation, and accretion to redemption value of redeemable non-controlling interests.
The Company believes that the use of non-GAAP information is useful for analysts and investors to evaluate
Currency Convenience Translation
The conversion of Renminbi into U.S. dollars in this release, made solely for the convenience of the readers, is based on the noon buying rate in the city of
Safe-Harbor Statement
This press release contains forward-looking statements. These statements constitute "forward-looking" statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends, "plans," "believes," "estimates" and similar statements. Among other things, the quotations from management in this press release and the Company's operations and business outlook, contain forward-looking statements. Such statements involve certain risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Further information regarding these and other risks is included in
For investor and media inquiries, please contact:
In
Tel: +86 21-5183-3056
Email: ir@jinkosolar.com
Christensen
Tel: +86-10-5900-2940
Email: carnell@christensenir.com
In the U.S.:
Ms.
Christensen
Tel: +1-480-614-3004
Email: lbergkamp@ChristensenIR.com
JINKOSOLAR HOLDING CO., LTD. |
|||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||
(in thousands, except ADS and Share data) |
|||||
2015 |
2016 |
||||
Continuing operations |
RMB |
RMB |
USD |
||
Revenues from third parties |
15,454,374 |
21,262,113 |
3,062,381 |
||
Revenues from related parties |
- |
138,525 |
19,952 |
||
Total revenues |
15,454,374 |
21,400,638 |
3,082,333 |
||
Cost of revenues |
(12,522,914) |
(17,531,299) |
(2,525,032) |
||
Gross profit |
2,931,460 |
3,869,339 |
557,301 |
||
Operating expenses: |
|||||
Selling and marketing |
(1,144,559) |
(1,434,039) |
(206,545) |
||
General and administrative |
(521,425) |
(779,567) |
(112,281) |
||
Research and development |
(143,671) |
(181,106) |
(26,085) |
||
Impairment of long-lived assets |
- |
(125,524) |
(18,079) |
||
Total operating expenses |
(1,809,655) |
(2,520,236) |
(362,990) |
||
Income from operations |
1,121,805 |
1,349,103 |
194,311 |
||
Interest expenses, net |
(311,019) |
(359,296) |
(51,749) |
||
Change in fair value of derivative liability |
(2,096) |
24,573 |
3,539 |
||
Subsidy income |
101,874 |
168,647 |
24,290 |
||
Exchange gain/(loss), net |
(86,518) |
208,811 |
30,077 |
||
Change in fair value of forward contracts |
56,562 |
(52,562) |
(7,570) |
||
Change in fair value of convertible senior notes and capped call |
(14,571) |
(110,242) |
(15,878) |
||
Other income, net |
1,036 |
8,768 |
1,263 |
||
Investment income |
- |
4,902 |
706 |
||
Gain on disposal of subsidiaries |
- |
5,018 |
723 |
||
Income from continuing operations before income taxes |
867,073 |
1,247,722 |
179,712 |
||
Income tax expense |
(100,534) |
(257,487) |
(37,086) |
||
Income from continuing operations, net of tax |
766,539 |
990,235 |
142,626 |
||
Discontinued operations |
|||||
Gain on disposal of discontinued operations |
- |
1,007,884 |
145,165 |
||
Income from discontinued operations before income taxes |
105,090 |
48,146 |
6,934 |
||
Income tax expense, net |
(11,330) |
(54,466) |
(7,845) |
||
Income from discontinued operations, net of tax |
93,760 |
1,001,564 |
144,254 |
||
Net income |
860,299 |
1,991,799 |
286,880 |
||
Less: Net loss attributable to non-controlling |
(63) |
(433) |
(62) |
||
Less: Net income attributable to non-controlling |
4,270 |
6,044 |
871 |
||
Less: Accretion to redemption value of redeemable non-controlling |
172,340 |
159,478 |
22,970 |
||
Net income attributable to JinkoSolar Holding Co., Ltd.'s ordinary |
683,752 |
1,826,710 |
263,101 |
||
Earnings/(loss) per share for ordinary shareholders, basic |
|||||
Continuing operations |
6.15 |
7.87 |
1.13 |
||
Discontinued operations |
(0.66) |
6.64 |
0.96 |
||
Total earnings/(loss) per share for ordinary shareholders, basic |
5.49 |
14.51 |
2.09 |
||
Earnings/(loss) per share for ordinary shareholders, diluted |
|||||
Continuing operations |
6.00 |
7.26 |
1.05 |
||
Discontinued operations |
(0.66) |
6.09 |
0.88 |
||
Total earnings/(loss) per share for ordinary shareholders, diluted |
5.34 |
13.35 |
1.93 |
||
Earnings/(loss) per ADS for ordinary shareholders, basic |
|||||
Continuing operations |
24.60 |
31.48 |
4.52 |
||
Discontinued operations |
(2.64) |
26.56 |
3.84 |
||
Total earnings/(loss) per ADS for ordinary shareholders, basic |
21.96 |
58.04 |
8.36 |
||
Earnings/(loss) per ADS for ordinary shareholders, diluted |
|||||
Continuing operations |
24.00 |
29.04 |
4.20 |
||
Discontinued operations |
(2.64) |
24.36 |
3.52 |
||
Total earnings/(loss) per ADS for ordinary shareholders, diluted |
21.36 |
53.40 |
7.72 |
||
Weighted average ordinary shares outstanding: |
|||||
Basic |
124,618,416 |
125,870,272 |
125,870,272 |
||
Diluted |
127,802,961 |
137,328,725 |
137,328,725 |
||
Weighted average ADS outstanding: |
|||||
Basic |
31,154,604 |
31,467,568 |
31,467,568 |
||
Diluted |
31,950,740 |
34,332,181 |
34,332,181 |
||
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME |
|||||
Net income |
860,299 |
1,991,799 |
286,880 |
||
Other comprehensive (loss)/income: |
|||||
-Unrealized loss on available-for-sale securities |
(413) |
- |
- |
||
-Foreign currency translation adjustments |
1,121 |
92,202 |
13,279 |
||
Comprehensive income |
861,007 |
2,084,001 |
300,159 |
||
Less: comprehensive income attributable to non-controlling interests |
4,207 |
5,611 |
809 |
||
Comprehensive income attributable to JinkoSolar Holding Co., Ltd.'s |
856,800 |
2,078,390 |
299,350 |
||
Reconciliation of GAAP and non-GAAP Results(Excluding discontinued |
|||||
1. Non-GAAP earnings per share and non-GAAP earnings per ADS |
|||||
GAAP net income attributable to ordinary shareholders from continuing |
766,602 |
990,668 |
142,688 |
||
Change in fair value of derivative liability |
2,096 |
(24,573) |
(3,539) |
||
Change in fair value of convertible senior notes and capped call options |
14,571 |
110,242 |
15,878 |
||
4% of interest expense of convertible senior notes |
67,363 |
37,177 |
5,352 |
||
Exchange loss on convertible senior notes and capped call options |
93,874 |
42,713 |
6,152 |
||
Stock-based compensation expense |
112,682 |
89,568 |
12,900 |
||
Non-GAAP net income attributable to ordinary shareholders from |
1,057,188 |
1,245,795 |
179,432 |
||
Non-GAAP earnings per share attributable to ordinary shareholders |
|||||
Basic |
8.48 |
9.90 |
1.43 |
||
Diluted |
8.27 |
9.07 |
1.31 |
||
Non-GAAP earnings per ADS attributable to ordinary shareholders |
|||||
Basic |
33.92 |
39.60 |
5.72 |
||
Diluted |
33.08 |
36.28 |
5.24 |
||
Non-GAAP weighted average ordinary shares outstanding |
|||||
Basic |
124,618,416 |
125,870,272 |
125,870,272 |
||
Diluted |
127,802,961 |
137,328,725 |
137,328,725 |
||
Non-GAAP weighted average ADS outstanding |
|||||
Basic |
31,154,604 |
31,467,568 |
31,467,568 |
||
Diluted |
31,950,740 |
34,332,181 |
34,332,181 |
JINKOSOLAR HOLDING CO., LTD. |
|||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||
(in thousands, except ADS and Share data) |
|||||||
For the quarter ended |
|||||||
December 31, 2015 |
September 30, 2016 |
December 31, 2016 |
|||||
Continuing operations |
RMB |
RMB |
RMB |
USD |
|||
Revenues from third parties |
5,937,852 |
5,331,232 |
5,085,938 |
732,527 |
|||
Revenues from related parties |
- |
- |
35,565 |
5,122 |
|||
Total revenues |
5,937,852 |
5,331,232 |
5,121,503 |
737,649 |
|||
Cost of revenues |
(4,808,049) |
(4,305,166) |
(4,391,518) |
(632,510) |
|||
Gross profit |
1,129,803 |
1,026,066 |
729,985 |
105,139 |
|||
Operating expenses: |
|||||||
Selling and marketing |
(366,232) |
(371,669) |
(350,662) |
(50,506) |
|||
General and administrative |
(258,600) |
(175,414) |
(221,810) |
(31,947) |
|||
Research and development |
(39,040) |
(41,864) |
(57,231) |
(8,243) |
|||
Impairment of long-lived assets |
- |
(3,819) |
(22,377) |
(3,223) |
|||
Total operating expenses |
(663,872) |
(592,766) |
(652,080) |
(93,919) |
|||
Income from operations |
465,931 |
433,300 |
77,905 |
11,220 |
|||
Interest expenses, net |
(87,907) |
(132,859) |
(74,538) |
(10,736) |
|||
Change in fair value of derivative liability |
436 |
36,048 |
(10,364) |
(1,493) |
|||
Subsidy income |
54,264 |
12,809 |
81,222 |
11,698 |
|||
Exchange gain |
80,042 |
2,602 |
17,674 |
2,547 |
|||
Change in fair value of forward contracts |
9,774 |
(9,752) |
19 |
3 |
|||
Change in fair value of convertible senior |
(45,301) |
(15,684) |
(14,712) |
(2,119) |
|||
Other income/(expense), net |
1,053 |
(291) |
9,437 |
1,359 |
|||
Investment income |
- |
1,731 |
4,812 |
693 |
|||
Gain on disposal of subsidiaries |
- |
- |
5,018 |
723 |
|||
Income from continuing operations before income taxes |
478,292 |
327,904 |
96,473 |
13,895 |
|||
Income tax (expense)/benefit |
(48,620) |
(115,973) |
49,200 |
7,086 |
|||
Income from continuing operations, net of tax |
429,672 |
211,931 |
145,673 |
20,981 |
|||
Discontinued operations |
|||||||
Gain on disposal of discontinued operations |
- |
- |
1,007,884 |
145,165 |
|||
(Loss)/income from discontinued operations before income taxes |
(23,559) |
83,083 |
(97,396) |
(14,028) |
|||
Income tax expense, net |
(10,973) |
(830) |
(53,020) |
(7,636) |
|||
(Loss)/income from discontinued operations, net of tax |
(34,532) |
82,253 |
857,468 |
123,501 |
|||
Net income |
395,140 |
294,184 |
1,003,141 |
144,482 |
|||
Less: Net loss attributable to non-controlling |
(62) |
(221) |
(123) |
(19) |
|||
Less: Net income attributable to non-controlling |
916 |
1,561 |
761 |
110 |
|||
Less: Allocation of net income to participating preferred shares issued |
- |
10,247 |
(13,895) |
(2,001) |
|||
Less: Accretion to redemption value of redeemable non-controlling |
44,934 |
48,922 |
16,776 |
2,416 |
|||
Net income attributable to JinkoSolar Holding Co., Ltd.'s |
349,352 |
233,675 |
999,622 |
143,976 |
|||
Earnings/(loss) per share for ordinary shareholders, basic |
|||||||
Continuing operations |
3.44 |
1.68 |
1.15 |
0.17 |
|||
Discontinued operations |
(0.64) |
0.17 |
6.75 |
0.97 |
|||
Total earnings/(loss) per share for ordinary shareholders, basic |
2.80 |
1.85 |
7.90 |
1.14 |
|||
Earnings/(loss) per share for ordinary shareholders, diluted |
|||||||
Continuing operations |
3.36 |
1.35 |
1.14 |
0.16 |
|||
Discontinued operations |
(0.64) |
0.16 |
6.68 |
0.96 |
|||
Total earnings/(loss) per share for ordinary shareholders, diluted |
2.72 |
1.51 |
7.82 |
1.12 |
|||
Earnings/(loss) per ADS for ordinary shareholders, basic |
|||||||
Continuing operations |
13.76 |
6.72 |
4.60 |
0.68 |
|||
Discontinued operations |
(2.56) |
0.68 |
27.00 |
3.88 |
|||
Total earnings/(loss) per ADS for ordinary shareholders, basic |
11.20 |
7.40 |
31.60 |
4.56 |
|||
Earnings/(loss) per ADS for ordinary shareholders, diluted |
|||||||
Continuing operations |
13.44 |
5.40 |
4.56 |
0.64 |
|||
Discontinued operations |
(2.56) |
0.64 |
26.72 |
3.84 |
|||
Total earnings/(loss) per ADS for ordinary shareholders, diluted |
10.88 |
6.04 |
31.28 |
4.48 |
|||
Weighted average ordinary shares outstanding: |
|||||||
Basic |
124,922,950 |
126,056,129 |
126,412,714 |
126,412,714 |
|||
Diluted |
128,057,418 |
130,613,442 |
127,872,331 |
127,872,331 |
|||
Weighted average ADS outstanding: |
|||||||
Basic |
31,230,738 |
31,514,032 |
31,603,178 |
31,603,178 |
|||
Diluted |
32,014,354 |
32,653,360 |
31,968,083 |
31,968,083 |
|||
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME |
|||||||
Net income |
395,140 |
294,184 |
1,003,141 |
144,482 |
|||
Other comprehensive income: |
|||||||
-Unrealized loss on available-for-sale securities |
(1,078) |
- |
- |
- |
|||
-Foreign currency translation adjustments |
(7,397) |
(3,409) |
108,078 |
15,566 |
|||
Comprehensive income |
386,665 |
290,775 |
1,111,219 |
160,048 |
|||
Less: Comprehensive income attributable to non-controlling interests |
854 |
1,340 |
638 |
91 |
|||
Less:Allocation of net income to participating preferred shares issued |
- |
10,247 |
(13,895) |
(2,001) |
|||
Comprehensive income attributable to JinkoSolar Holding Co., Ltd.'s |
385,811 |
279,188 |
1,124,476 |
161,958 |
|||
Reconciliation of GAAP and non-Gaap Results(Excluding discontinued operations) |
|||||||
1. Non-GAAP earnings per share and non-GAAP earnings per ADS |
|||||||
GAAP net income attributable to ordinary shareholders from |
429,734 |
212,152 |
145,796 |
21,000 |
|||
Change in fair value of derivative liability |
(436) |
(36,048) |
10,364 |
1,493 |
|||
Change in fair value of convertible senior notes and capped call |
45,301 |
15,684 |
14,712 |
2,119 |
|||
4% of interest expense of convertible senior notes |
16,946 |
8,007 |
5,180 |
746 |
|||
Exchange loss on convertible senior notes and capped call |
30,251 |
5,958 |
18,536 |
2,670 |
|||
Stock-based compensation expense |
17,139 |
29,558 |
33,987 |
4,895 |
|||
Non-GAAP net income attributable to ordinary shareholders |
538,935 |
235,311 |
228,575 |
32,923 |
|||
Non-GAAP earnings per share attributable to ordinary |
|||||||
Basic |
4.31 |
1.87 |
1.81 |
0.26 |
|||
Diluted |
4.21 |
1.80 |
1.79 |
0.26 |
|||
Non-GAAP earnings per ADS attributable to ordinary |
|||||||
Basic |
17.24 |
7.48 |
7.24 |
1.04 |
|||
Diluted |
16.84 |
7.20 |
7.16 |
1.04 |
|||
Non-GAAP weighted average ordinary shares outstanding |
|||||||
Basic |
124,922,950 |
126,056,129 |
126,412,714 |
126,412,714 |
|||
Diluted |
128,057,418 |
130,613,442 |
127,872,331 |
127,872,331 |
|||
Non-GAAP weighted average ADS outstanding |
|||||||
Basic |
31,230,738 |
31,514,032 |
31,603,178 |
31,603,178 |
|||
Diluted |
32,014,354 |
32,653,360 |
31,968,083 |
31,968,083 |
JINKOSOLAR HOLDING CO., LTD. |
|||||
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||
(in thousands) |
|||||
December 31, 2015 |
December 31, 2016 |
||||
RMB |
RMB |
USD |
|||
ASSETS |
|||||
Current assets: |
|||||
Cash and cash equivalents |
2,392,591 |
2,501,417 |
360,279 |
||
Restricted cash |
555,724 |
318,785 |
45,915 |
||
Restricted short-term investments |
1,160,518 |
3,333,450 |
480,117 |
||
Short-term investments |
29,427 |
71,301 |
10,269 |
||
Accounts receivable, net - related parties |
60,974 |
1,414,084 |
203,670 |
||
Accounts receivable, net - third parties |
2,690,519 |
4,753,715 |
684,677 |
||
Notes receivable, net - related parties |
- |
610,200 |
87,887 |
||
Notes receivable, net - third parties |
515,442 |
915,315 |
131,833 |
||
Advances to suppliers, net - related parties |
1,021 |
662 |
95 |
||
Advances to suppliers, net - third parties |
251,390 |
325,766 |
46,920 |
||
Inventories, net |
3,203,325 |
4,473,515 |
644,320 |
||
Forward contract receivables |
7,039 |
641 |
92 |
||
Deferred tax assets - current |
79,101 |
130,676 |
18,821 |
||
Other receivables - related parties |
- |
79,125 |
11,396 |
||
Capped Call options |
17,490 |
- |
- |
||
Prepayments and other current assets |
715,449 |
766,645 |
110,420 |
||
Held-for-sale assets |
10,814,795 |
- |
- |
||
Total current assets |
22,494,805 |
19,695,297 |
2,836,711 |
||
Non-current assets: |
|||||
Restricted cash |
160,218 |
197,214 |
28,405 |
||
Project Assets |
- |
55,063 |
7,931 |
||
Long-term investments |
7,200 |
7,200 |
1,037 |
||
Property, plant and equipment, net |
3,766,436 |
4,738,681 |
682,512 |
||
Land use rights, net |
349,914 |
450,941 |
64,949 |
||
Intangible assets, net |
20,472 |
20,297 |
2,923 |
||
Deferred tax assets - non current |
117,803 |
134,791 |
19,414 |
||
Other assets - related parties |
- |
173,376 |
24,971 |
||
Other assets - third parties |
227,701 |
617,780 |
88,979 |
||
Total non-current assets |
4,649,744 |
6,395,343 |
921,121 |
||
Total assets |
27,144,549 |
26,090,640 |
3,757,832 |
||
LIABILITIES |
|||||
Current liabilities: |
|||||
Accounts payable - related parties |
1,479 |
- |
- |
||
Accounts payable - third parties |
3,783,305 |
4,290,071 |
617,899 |
||
Notes payable - third parties |
1,924,496 |
5,006,366 |
721,067 |
||
Accrued payroll and welfare expenses |
454,211 |
582,276 |
83,865 |
||
Advances from related parties |
- |
60,541 |
8,720 |
||
Advances from third parties |
1,299,491 |
1,376,919 |
198,318 |
||
Income tax payable |
106,002 |
168,112 |
24,213 |
||
Other payables and accruals |
898,173 |
1,019,419 |
146,824 |
||
Other payables due to related parties |
4,993 |
76,034 |
10,951 |
||
Forward contract payables |
4,296 |
- |
- |
||
Convertible senior notes - current |
650,917 |
423,740 |
61,031 |
||
Deferred tax liabilities - current |
9,266 |
17,074 |
2,459 |
||
Derivative liability - current |
- |
10,364 |
1,493 |
||
Bonds payable and accrued interests |
866,726 |
- |
- |
||
Short-term borrowings from third parties, |
2,589,864 |
5,279,029 |
760,338 |
||
Guarantee liabilities to related parties |
- |
52,711 |
7,592 |
||
Held-for-sale liabilities |
6,029,223 |
- |
- |
||
Total current liabilities |
18,622,442 |
18,362,656 |
2,644,770 |
||
Non-current liabilities: |
|||||
Long-term borrowings |
1,308,680 |
488,520 |
70,362 |
||
Long-term payables |
- |
44,015 |
6,340 |
||
Accrued warranty costs - non current |
329,237 |
511,209 |
73,629 |
||
Convertible senior notes |
856,064 |
- |
- |
||
Deferred tax liability - non current |
25 |
50,651 |
7,295 |
||
Derivative liability - non current |
68,378 |
- |
- |
||
Guarantee liabilities to related parties - non current |
- |
173,376 |
24,971 |
||
Total non-current liabilities |
2,562,384 |
1,267,771 |
182,597 |
||
Total liabilities |
21,184,826 |
19,630,427 |
2,827,367 |
||
Redeemable non-controlling interests |
1,607,926 |
- |
- |
||
SHAREHOLDERS' EQUITY |
|||||
Ordinary shares (US$0.00002 par value, |
18 |
18 |
3 |
||
Additional paid-in capital |
2,924,336 |
3,145,262 |
453,012 |
||
Statutory reserves |
351,763 |
466,253 |
67,154 |
||
Accumulated other comprehensive income |
12,582 |
104,784 |
15,092 |
||
Treasury stock, at cost; 1,723,200 shares of |
(13,876) |
(13,876) |
(1,999) |
||
Accumulated retained earnings |
1,047,045 |
2,758,268 |
397,273 |
||
Total JinkoSolar Holding Co., Ltd. shareholders' equity |
4,321,868 |
6,460,709 |
930,535 |
||
Non-controlling interests |
29,929 |
(496) |
(70) |
||
Total liabilities and shareholders' equity |
27,144,549 |
26,090,640 |
3,757,832 |
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/jinkosolar-announces-fourth-quarter-and-full-year-2016-financial-results-300413807.html
SOURCE