Hanwha SolarOne (HSOL) Reports First Quarter 2011 Results
SHANGHAI, May 24, 2011 /PRNewswire/ — Hanwha SolarOne Co., Ltd. (“SolarOne” or the “Company”) (Nasdaq: HSOL), a vertically integrated manufacturer of silicon ingots, wafers and photovoltaic (“PV”) cells and modules in China, today reported its unaudited financial results for the quarter ended March 31, 2011. The Company will host a conference call to discuss the results at 8:00 am Eastern Time (8:00 pm Shanghai Time) on May 24, 2011. A slide presentation with details of the results will also be available on the Company’s website prior to the call.
FIRST QUARTER 2011 HIGHLIGHTS
- Total net revenues were RMB2,194.8 million (US$335.2 million), an increase of 3.9% from 4Q10 and an increase of 48.7% from 1Q10.
- PV module shipments, including module processing services, reached 248.5 MW, an increase of 13.6% from 218.8 MW in 4Q10 and an increase of 65.0% from 1Q10.
- Average selling price (“ASP”), excluding module processing services, decreased to RMB11.23 per watt (US$1.71) from RMB11.82 per watt in 4Q10.
- Gross profit decreased 16.7% to RMB356.9 million (US$54.5 million) from RMB428.7 million in 4Q10, and increased 31.0% from RMB272.5 million in 1Q10.
- Gross margin decreased to 16.3% from 20.3% in 4Q10, primarily due to a combination of a decline in ASP and an increase in raw material costs. Gross margin in 1Q10 was 18.5%.
- Operating profit declined 14.3% to RMB253.9 million (US$38.8 million) from RMB296.2 million in 4Q10 and increased 28.0% from RMB198.4 million in 1Q10. The sequential decrease in operating profit was primarily due to the lower gross profit and was partially offset by lower operating expenses.
- Operating margin decreased to 11.6% from 14.0% in 4Q10 and 13.4% in 1Q10.
- Net income attributable to shareholders on a non-GAAP basis(1) was RMB154.4 million (US$23.6 million), a decrease of 38.4% from RMB250.7 million in 4Q10 and a decrease of 2.3% from RMB158.1 million in 1Q10.
- Net income per basic ADS on a non-GAAP basis(1) was RMB1.84 (US$0.28), a decrease of 45.7% from RMB3.39 in 4Q10 and a 32.6% decline from 1Q10.
- Net income attributable to shareholders on a GAAP basis was RMB149.4 million (US$22.8 million), compared with net income attributable to shareholders of RMB370.8 million and RMB138.9 million in 4Q10 and 1Q10, respectively.
- Net income per basic ADS on a GAAP basis was RMB1.78 (US$0.27), compared with net income per basic ADS on a GAAP basis of RMB5.02 in 4Q10 and RMB2.40 in 1Q10.
- Annualized Return on Equity (“ROE”) on a non-GAAP basis(1) was 12.6% in 1Q11, compared with 24.1% in 4Q10 and 26.6% in 1Q10.
- Annualized ROE on a GAAP basis was 11.3% in 1Q11, compared with 33.2% in 4Q10 and 19.2% in 1Q10.
Dr. Peter Xie, President and CEO of Hanwha SolarOne, commented, “During a period of demand uncertainty resulting from regulatory changes in large markets such as Germany and Italy, we are quite pleased that we were able to record good shipment growth during the quarter. Although the demand environment for the second quarter of 2011 remains fluid, we are confident that there will be a rebound in the second half of 2011. This, combined with our new lower-cost manufacturing capacity coming on stream, should enable us to achieve improved operating performance as the year progresses.”
FIRST QUARTER 2011 RESULTS
- Total net revenues were RMB2,194.8 million (US$335.2 million), an increase of 3.9% from RMB2,112.7 million in 4Q10 and an increase of 48.7% from 1Q10. The increase compared with 4Q10 was primarily due to higher shipments, and was somewhat offset by the lower average selling price.
- Revenue contribution from PV module processing services as a percentage of total net revenues was 10.7%, compared with 8.0% in 4Q10 and 7.8% in 1Q10.
- PV module shipments, including module processing services, reached 248.5 MW, an increase of 13.6% from 218.8 MW in 4Q10 and 150.6 MW in 1Q10.
- Module revenue attributable to Germany increased to 39% in 1Q11 from 25% in 4Q10. Italy decreased from 19% in 4Q10 to 11% in 1Q11, largely due to the pending regulatory changes announced during 1Q11. Newer growth markets such as China and the United States remained vibrant, totaling 9% and 10% of shipments, respectively, in 1Q11. Other notable markets were the Netherlands, a port of destination for deliveries to countries throughout Europe, which accounted for 10% of shipments in 1Q11. This was an increase from 7% in the prior quarter. Australia remained a consistently strong market for the Company, rising to 10% of shipments in 1Q11.
(Photo: http://photos.prnewswire.com/prnh/20110524/LA07797-a)
(Photo: http://photos.prnewswire.com/prnh/20110524/LA07797-b)
- Average selling price (“ASP”), excluding module processing services, decreased to RMB11.23 per watt (US$1.71) from RMB11.82 per watt in 4Q10.
- Gross profit decreased 16.7% to RMB356.9 million (US$54.5 million) from RMB428.7 million in 4Q10 and rose 31.0% from RMB272.5 million in the same quarter a year ago.
- Gross margin decreased to 16.3% from 20.3% in 4Q10, primarily due to a combination of a decline in ASP and an increase in raw material costs. Gross margin in 1Q10 was 18.5%.
(Photo: http://photos.prnewswire.com/prnh/20110524/LA07797-c)
(Photo: http://photos.prnewswire.com/prnh/20110524/LA07797-d)
- The blended cost of goods sold (“COGS”) per watt, excluding module processing services, was US$1.43, representing a 1.4% increase from US$1.41 in 4Q10. The blended COGS takes into account the production cost (silicon and non-silicon) using internally sourced wafers, purchase costs and additional processing costs of externally sourced wafers and cells, as well as freight costs.
- The production cost (including both silicon and non-silicon costs) using internal wafers was US$1.27 per watt, representing a 5.8% increase from US$1.20 per watt in 4Q10. The increase was primarily due to an increase in the price of polysilicon. The cost of polysilicon used in our production increased to US$73/kg in 1Q11 from US$67/kg in 4Q10. The Company believes the price of polysilicon peaked in 1Q11 and will decline from 2Q11 onwards.
- Operating profit decreased 14.3% to RMB253.9 million (US$38.8 million) from RMB296.2 million in 4Q10. Operating margin decreased to 11.6% from 14.0% in 4Q10. In 1Q10, the operating profit was RMB198.4 million and the operating margin was 13.4%.
- Operating expenses as a percentage of total net revenues were 4.7% in 1Q11, compared with 6.3% in 4Q10 and 5.0% in 1Q10. The lower operating expenses in 1Q11 compared with 4Q10 were primarily due to a reversal of accrued operating expenses.
- Interest expense was RMB41.8 million (US$6.4 million), compared with RMB40.7 million in 4Q10 and RMB40.9 million in 1Q10.
- The Company recorded a net foreign exchange loss of RMB36.8 million (US$5.6 million), compared with a net foreign exchange gain of RMB1.3 million in 4Q10 and RMB3.7 million in 1Q10.
- Gain from the change in fair value of the conversion feature of the Company’s convertible bonds was RMB47.9 million (US$7.3 million), compared with a gain of RMB255.6 million in 4Q10 and a loss of RMB2.5 million in 1Q10. The fluctuations resulting from applying ASC 815-40 were primarily due to changes in the Company’s ADS price during the quarter. This line item has fluctuated, and is expected to continue to fluctuate quarter-to-quarter. The Company has no direct control over the fluctuations.
- Income tax expense in 1Q11 decreased to RMB84.3 million (US$12.9 million) compared with RMB148.9 million in 4Q10 and RMB21.4 million in 1Q10. As noted in the prior quarter, the Company recorded incremental tax expenses relating to an uncertain tax position of its subsidiary as to whether the subsidiary continues to satisfy the criteria as a High and New Technology Enterprise (“HNTE”). The Company recorded incremental tax expenses of RMB30.1 million (US$4.6 million) in 1Q11, compared with RMB116.1 million in 4Q10.
- Net income attributable to shareholders on a non-GAAP basis(1) was RMB154.4 million (US$23.6 million), a decrease of 38.4% from RMB250.7 million in 4Q10 and a decrease of 2.3% from RMB158.1 million in 1Q10.
- Net income per basic ADS on a non-GAAP basis(1) was RMB1.84 (US$0.28), a decrease of 45.7% from RMB3.39 in 4Q10 and a 32.6% decline from RMB2.73 in 1Q10.
- Net income attributable to shareholders on a GAAP basis was RMB149.4 million (US$22.8 million), compared with net income of RMB370.8 million for 4Q10.The 1Q11 amount is 7.5% higher than the same figure for 1Q10.
- Net income per basic ADS on a GAAP basis was RMB1.78 (US$0.27), compared with net income per basic ADS of RMB5.02 in 4Q10 and RMB2.40 for 1Q10.
- Annualized ROE on a non-GAAP basis(1) was 12.6% in 1Q11, compared with 24.1% in 4Q10 and 26.6% in 1Q10.
- Annualized ROE on a GAAP basis was 11.3% in 1Q11, compared to 33.2% in 4Q10 and 19.2% in 1Q10.
FINANCIAL POSITION
As of March 31, 2011, the Company had cash and cash equivalents of RMB1,354.4 million (US$206.8 million) and net working capital of RMB2,486.3 million (US$379.7 million), compared with cash and cash equivalents of RMB1,630.8 million and net working capital of RMB3,179.9 million as of December 31, 2010. Total short-term bank borrowings and the current portion of long-term bank borrowings was RMB987.2 million (US$150.8 million), compared with RMB533.9 million as of December 31, 2010. The increase was because the Company drew down some of its bank credit facilities to finance its 2011 capital expenditure program.
As of March 31, 2011, the Company had total long-term debt of RMB748.1 million (US$114.3 million), which was comprised of both the non-current portion of long-term bank borrowings and convertible bonds. The Company’s long-term bank borrowings are to be repaid in installments until their maturities in 2011 and 2012. Holders of the convertible bonds, which have a final maturity in 2018, have an option to require the Company to redeem the bonds on January 15, 2015.
Net cash used in operating activities in 1Q11 was RMB67.5 million (US$10.3 million), compared with net cash generated from operating activities of RMB50.4 million in 4Q10. Net cash used in operating activities in 1Q10 was RMB5.4 million.
As of March 31, 2011, accounts receivable were RMB1,722.0 million (US$263.0 million) compared with RMB1,282.8 million as of December 31, 2010. Days sales outstanding increased to 62 days in 1Q11 from 55 days in 4Q10 and 47 days in 1Q10.
As of March 31, 2011, inventories increased to RMB990.7 million (US$151.3 million) from RMB790.8 million as of December 31,2010. Days inventory was 44 days in 1Q11 compared with 40 days in 4Q10 and 57 days in 1Q10.
Capital expenditures were RMB618.1 million (US$94.4 million) in 1Q11.
CAPACITY EXPANSION
Details on the Company’s annual production capacities and expected annual production capacities as of end of the stated quarter are as follows:
Capacity ramp-up plan |
|||||||
End of |
End of |
End of |
End of |
End of |
|||
Ingot |
MW |
400 |
400 |
415 |
650 |
1,000 |
|
Wafer |
MW |
400 |
450 |
500 |
700 |
1,000 |
|
Cell |
MW |
600 |
650 |
900 |
1,200 |
1,300 |
|
Module |
MW |
900 |
900 |
1,100 |
1,500 |
1,500 |
|
BUSINESS OUTLOOK
The Company provides the following guidance based on current operating trends and market conditions.
For 2Q11, the Company expects
- Total module shipments to be approximately 200MW, of which about 20% will be for PV module processing services.
For the full year 2011, the Company expects:
- Module shipments to be approximately 1GW to 1.2GW, of which about 20 to 25% will be for PV module processing services.
- Capital expenditures to be approximately US$450 million.
CONFERENCE CALL
The Company will host a conference call to discuss the first quarter 2011 results at 8:00 AM Eastern Time (8:00 PM Shanghai Time) on May 24, 2011.
Mr. Peter Xie, CEO and President, Mr. Gareth Kung, Chief Financial Officer, and Mr. Paul Combs, Vice President of Investor Relations, will discuss the results and take questions following the prepared remarks.
The dial-in details for the live conference call are as follows:
|
+1 800 261 3417 |
|
|
+1 617 614 3673 |
|
|
+10 800 152 1490 |
|
|
+10 800 130 0399 |
|
|
+10 800 852 1490 |
|
Passcode: HSOL
A live webcast of the conference call will be available on the investor relations section of the Company’s website at: http://www.hanwha-solarone.com. A replay of the webcast will be available for one month.
A telephone replay of the call will be available for seven days after the conclusion of the conference call. The dial-in details for the replay are as follows:
- U.S. Toll Free Number: 1 888 286 8010
- International dial-in number: +1 617 801 6888
Passcode: 86707974
FOREIGN CURRENCY CONVERSION
The conversion in this release of Renminbi into U.S. dollars is made solely for the convenience of the reader, and is based on the exchange rate as set forth in the H.10 statistical release of the Federal Reserve Board as of March 31, 2011, which was RMB 6.5483 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 March 31, 2011 or at any other date. The percentages stated in this press release are calculated based on Renminbi amounts.
USE OF NON-GAAP FINANCIAL MEASURES
The Company has included in this press release certain non-GAAP financial measures, including certain line items presented on the basis that the accounting impact of ASC 815-40 and ASC 740-10-25 had not been recorded. Prior quarter non-GAAP financial measures were adjusted to include the accounting impact of ASC 740-10-25 to ensure comparability of current quarter non-GAAP financial measure. The Company believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing the performance of the Company and when planning and forecasting future periods. Readers are cautioned not to view non-GAAP financial measures on a stand-alone basis or as a substitute for GAAP measures, or as being comparable to results reported or forecasted by other companies, and should refer to the reconciliation of GAAP measures with non-GAAP measures also included herein.
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 include 1Q and full-year 2011 estimates for PV product shipments, ASPs, production capacities and other results of operations. Forward-looking statements involve inherent risks and uncertainties and actual results may differ materially from such estimates depending on future events and other changes in business climate and market conditions. Hanwha SolarOne disclaims any obligation to update or correct any forward-looking statements.
About Hanwha SolarOne
Hanwha SolarOne Co., Ltd. (NASDAQ: HSOL) is a leading manufacturer of solar PV cells and modules in China, focusing on delivering high quality and reliable products at competitive prices. Hanwha SolarOne produces its monocrystalline and polycrystalline products at its internationally certified, vertically-integrated manufacturing facilities. Hanwha SolarOne partners with third-party distributors, OEM manufacturers, and system integrators to sell its modules into large-scale utility, commercial and governmental, and residential/small commercial markets. Hanwha SolarOne maintains a strong global presence with local staff throughout Europe, North America, and Asia. Hanwha SolarOne embraces environmental responsibility and sustainability by taking an active role in the photovoltaic cycle voluntary recycling program.
(1) All non-GAAP numbers used in this press release exclude the accounting impact from applying ASC 815-40, which relates to the accounting treatment for the convertible bonds, and also the incremental tax expenses recognized in connection to the uncertain tax position of the Company’s subsidiary. Please refer to the attached financial statements for the reconciliation between the GAAP and non-GAAP financial results. Non-GAAP financial results for prior quarters have been adjusted for comparability with the current quarter.
For further information, please contact: |
|
Hanwha SolarOne Co., Ltd. |
|
Investor Contact: |
|
Paul Combs |
|
V.P. Investor Relations |
|
Building 1, 18th Floor |
|
1199 Minsheng Road, Shanghai, PRC 200135 |
|
P. R. China |
|
Tel: 86 21 3852 1533 / Mobile: 86 138 1612 2768 |
|
E-mail: paul.combs@hanwha-solarone.com |
|
Christensen |
|
Kathy Li |
|
Tel: +1 480 614 3036 |
|
E-mail: kli@ChristensenIR.com |
|
Tip Fleming |
|
Tel: +85 2 9212 0684 |
|
E-mail: tfleming@ChristensenIR.com |
|
Hanwha SolarOne Co., Ltd. |
||||||
CONSOLIDATED BALANCE SHEETS |
||||||
(Amounts in thousands of Renminbi (“RMB”) and U.S. dollars (“US$”) |
||||||
March 31 |
December 31 |
March 31 |
March 31 |
|||
2010 |
2010 |
2011 |
2011 |
|||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
|||
RMB’000 |
RMB’000 |
RMB’000 |
US$’000 |
|||
ASSETS |
||||||
Current assets |
||||||
Cash and cash equivalents |
936,313 |
1,630,777 |
1,354,392 |
206,831 |
||
Restricted cash |
83,440 |
100,490 |
152,636 |
23,309 |
||
Derivative contracts |
47,275 |
7,489 |
14,258 |
2,177 |
||
Accounts receivable, net |
848,959 |
1,282,807 |
1,722,038 |
262,975 |
||
Notes receivable |
– |
10,000 |
– |
– |
||
Inventories, net |
720,860 |
790,773 |
990,708 |
151,293 |
||
Advance to suppliers, net |
557,776 |
764,063 |
825,224 |
126,021 |
||
Other current assets |
224,419 |
255,431 |
243,377 |
37,167 |
||
Deferred tax assets – net |
69,460 |
91,611 |
94,453 |
14,424 |
||
Amount due from related parties |
86,730 |
27,819 |
17,347 |
2,649 |
||
Total current assets |
3,575,232 |
4,976,260 |
5,414,433 |
826,846 |
||
Non-current assets |
||||||
Fixed assets – net |
1,599,247 |
2,084,027 |
2,774,846 |
423,751 |
||
Intangible assets – net |
209,042 |
205,763 |
204,669 |
31,255 |
||
Goodwill |
134,735 |
134,735 |
134,735 |
20,575 |
||
Deferred tax assets – net |
14,417 |
16,759 |
18,477 |
2,822 |
||
Long-term deferred expenses |
31,527 |
27,273 |
25,578 |
3,906 |
||
Amount due from related parites |
– |
15,000 |
10,000 |
1,527 |
||
Long-term prepayment |
437,766 |
394,283 |
469,788 |
71,742 |
||
Total non-current assets |
2,426,734 |
2,862,840 |
3,638,093 |
555,578 |
||
TOTAL ASSETS |
6,001,966 |
7,839,100 |
9,052,526 |
1,382,424 |
||
LIABILITIES |
||||||
Current liabilities |
||||||
Derivative contracts |
1,131 |
8,047 |
40,424 |
6,173 |
||
Short-term bank borrowings |
783,132 |
318,919 |
777,214 |
118,690 |
||
Long-term bank borrowings, current portion |
147,500 |
215,000 |
210,000 |
32,069 |
||
Accounts payable |
416,885 |
478,129 |
1,001,172 |
152,891 |
||
Notes payable |
266,650 |
181,265 |
263,309 |
40,210 |
||
Accrued expenses and other liabilities |
212,716 |
404,826 |
387,889 |
59,235 |
||
Customer deposits |
141,426 |
33,538 |
50,329 |
7,686 |
||
Unrecognized tax benefit |
27,385 |
143,473 |
173,585 |
26,508 |
||
Amount due to related parties |
38,074 |
13,183 |
24,183 |
3,693 |
||
Total current liabilities |
2,034,899 |
1,796,380 |
2,928,105 |
447,155 |
||
– |
||||||
Non-current liabilities |
||||||
Long-term bank borrowings |
300,000 |
135,000 |
90,000 |
13,744 |
||
Convertible bonds |
677,738 |
687,435 |
658,143 |
100,506 |
||
Deferred tax liabilities |
26,419 |
25,977 |
25,829 |
3,945 |
||
Total non-current liabilities |
1,004,157 |
848,412 |
773,972 |
118,195 |
||
TOTAL LIABILITIES |
3,039,056 |
2,644,792 |
3,702,077 |
565,350 |
||
Redeemable ordinary shares |
55 |
55 |
55 |
8 |
||
EQUITY |
||||||
Shareholders’ equity |
||||||
Ordinary shares |
227 |
314 |
314 |
48 |
||
Additional paid-in capital |
2,344,050 |
3,956,953 |
3,963,670 |
605,298 |
||
Statutory reserves |
83,281 |
170,000 |
198,141 |
30,258 |
||
Retained earnings |
535,297 |
1,066,986 |
1,188,269 |
181,462 |
||
Total shareholders’ equity |
2,962,855 |
5,194,253 |
5,350,394 |
817,066 |
||
TOTAL EQUITY |
2,962,855 |
5,194,253 |
5,350,394 |
817,066 |
||
TOTAL LIABILITIES, REDEEMABLE ORDINARY SHARES AND SHAREHOLDERS’ EQUITY |
6,001,966 |
7,839,100 |
9,052,526 |
1,382,424 |
||
Hanwha SolarOne Co., Ltd. |
||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||
(Amounts in thousands of Renminbi (“RMB”) and U.S. dollars (“US$”), |
||||||
except for number of shares (ADS) and per share (ADS) data |
||||||
For the three months ended |
||||||
March 31 |
December 31 |
March 31 |
March 31 |
|||
2010 |
2010 |
2011 |
2011 |
|||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
|||
RMB’000 |
RMB’000 |
RMB’000 |
US$’000 |
|||
Net revenues |
1,475,832 |
2,112,704 |
2,194,830 |
335,176 |
||
Cost of revenues |
(1,203,334) |
(1,684,053) |
(1,837,976) |
(280,680) |
||
Gross profit |
272,498 |
428,651 |
356,854 |
54,496 |
||
Operating expenses |
||||||
Selling expenses |
(29,481) |
(65,143) |
(34,870) |
(5,325) |
||
G&A expenses |
(38,027) |
(54,760) |
(61,949) |
(9,460) |
||
R&D expenses |
(15,916) |
(14,622) |
(8,601) |
(1,313) |
||
Government grant |
9,365 |
2,121 |
2,438 |
372 |
||
Total operating expenses |
(74,059) |
(132,404) |
(102,982) |
(15,726) |
||
Operating profit |
198,439 |
296,247 |
253,872 |
38,770 |
||
Interest expenses |
(40,919) |
(40,658) |
(41,809) |
(6,385) |
||
Interest income |
544 |
2,350 |
4,059 |
620 |
||
Exchange gain (loss) |
(47,011) |
(36,222) |
16,656 |
2,543 |
||
Gain (loss) on change in fair value of derivative |
50,756 |
37,505 |
(53,492) |
(8,169) |
||
Gain (loss) on change in conversion feature fair value of convertible bond |
(2,505) |
255,591 |
47,898 |
7,315 |
||
Other income |
3,008 |
7,063 |
9,010 |
1,376 |
||
Other expenses |
(1,996) |
(2,133) |
(2,474) |
(378) |
||
Net income before income tax |
160,316 |
519,743 |
233,720 |
35,692 |
||
Income tax expenses |
(21,367) |
(148,927) |
(84,296) |
(12,873) |
||
Net income |
138,949 |
370,816 |
149,424 |
22,819 |
||
Net income attributable |
||||||
to shareholders |
138,949 |
370,816 |
149,424 |
22,819 |
||
Net income per share |
||||||
Basic |
0.48 |
1.00 |
0.36 |
0.05 |
||
Diluted |
0.48 |
0.35 |
0.29 |
0.04 |
||
Shares used in computation |
||||||
Basic |
289,674,891 |
369,518,133 |
419,408,428 |
419,408,428 |
||
Diluted |
290,187,034 |
415,850,842 |
465,445,803 |
465,445,803 |
||
Net income per ADS |
||||||
Basic |
2.40 |
5.02 |
1.78 |
0.27 |
||
Diluted |
2.39 |
1.76 |
1.46 |
0.22 |
||
ADSs used in computation |
||||||
Basic |
57,934,978 |
73,903,627 |
83,881,686 |
83,881,686 |
||
Diluted |
58,037,407 |
83,170,168 |
93,089,161 |
93,089,161 |
||
Hanwha SolarOne Co., Ltd. |
||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
(Amounts in thousands of Renminbi (“RMB”) and U.S. dollars (“US$”) |
||||||||
For the three months ended |
||||||||
March 31, 2010 |
December 31, 2010 |
March 31, 2011 |
March 31, 2011 |
|||||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
|||||
RMB’000 |
RMB’000 |
RMB’000 |
US$’000 |
|||||
Cash flow from operating activities |
||||||||
Net income |
138,949 |
370,816 |
149,424 |
22,819 |
||||
Adjustments to reconcile net income (loss) to net cash |
||||||||
provided (used) in operating activities: |
||||||||
Unrealised (gain)/loss from derivative contracts |
(39,932) |
(68,138) |
25,608 |
3,911 |
||||
Amortization of convertible bonds discount |
16,580 |
14,657 |
18,607 |
2,842 |
||||
Changes in fair value of conversion feature of convertible |
2,505 |
(255,591) |
(47,898) |
(7,315) |
||||
Loss from disposal of fixed assets |
580 |
139 |
201 |
31 |
||||
Depreciation and amortization |
43,134 |
51,490 |
52,464 |
8,012 |
||||
Amortization of long-term deferred expenses |
1,780 |
1,816 |
1,695 |
259 |
||||
Provision for doubtful debt of advance to suppliers |
163 |
– |
– |
– |
||||
Reversal of doubtful debt for accounts receivable |
(278) |
– |
– |
– |
||||
Provision for doubtful debt of accounts receivable |
1,005 |
(1,006) |
– |
– |
||||
Write down of inventories |
37,844 |
35,266 |
37,953 |
5,796 |
||||
Stock compensation expense |
7,149 |
6,736 |
5,504 |
840 |
||||
Warranty settlements and reversals |
13,562 |
11,768 |
15,805 |
2,414 |
||||
Warranty reversal |
– |
(1,843) |
(8,733) |
(1,334) |
||||
Deferred tax benefit |
(7,120) |
(17,310) |
(4,707) |
(719) |
||||
Unrecognized tax benefit |
– |
116,089 |
30,112 |
4,598 |
||||
Changes in operating assets and liabilities |
||||||||
Restricted cash |
(17,761) |
(8,559) |
(32,144) |
(4,909) |
||||
Inventory |
25,269 |
(136,472) |
(237,889) |
(36,328) |
||||
Account and notes receivables |
(262,198) |
(1,870) |
(429,231) |
(65,549) |
||||
Advances to suppliers |
(15,943) |
87,266 |
(61,161) |
(9,340) |
||||
Prepaid expense |
12,865 |
25,378 |
7,570 |
1,156 |
||||
Other current assets |
(56,967) |
(44,525) |
4,486 |
685 |
||||
Long-term prepayment |
– |
725 |
(75,506) |
(11,531) |
||||
Amount due from related parties |
(74,272) |
(42,819) |
15,472 |
2,363 |
||||
Accounts and notes payable |
57,354 |
(37,112) |
460,789 |
70,368 |
||||
Accrued expenses and other liabilities |
7,259 |
38,041 |
(23,752) |
(3,627) |
||||
Customer deposits |
81,741 |
(93,960) |
16,791 |
2,564 |
||||
Amount due to related parties |
21,309 |
(584) |
11,000 |
1,680 |
||||
Net cash provided (used) in operating activities |
(5,423) |
50,398 |
(67,540) |
(10,314) |
||||
Cash flows from investing activities |
||||||||
Acquisition of fixed assets |
(63,418) |
(279,523) |
(598,094) |
(91,336) |
||||
Change of restricted cash |
– |
(28,074) |
(20,002) |
(3,054) |
||||
Acquisition of intangible assets |
(1,538) |
– |
– |
– |
||||
Net cash provided (used) in investing activities |
(64,956) |
(307,597) |
(618,096) |
(94,390) |
||||
Cash flows from financing activities |
||||||||
Proceeds from share lending |
– |
– |
9 |
1 |
||||
Proceeds from exercise of stock option |
5,104 |
2,048 |
947 |
145 |
||||
Proceeds from issuance of ordinary shares |
– |
1,070,784 |
– |
– |
||||
Proceeds from short-term bank borrowings |
508,368 |
32,687 |
666,561 |
101,792 |
||||
Payment of short term bank borrowings |
(130,000) |
(461,777) |
(208,266) |
(31,805) |
||||
Payment for long term bank borrowings |
(22,500) |
(52,500) |
(50,000) |
(7,636) |
||||
Net cash provided (used) by financing activities |
360,972 |
591,242 |
409,251 |
62,497 |
||||
Net increase (decrease) in cash and cash equivalents |
290,593 |
334,043 |
(276,385) |
(42,207) |
||||
Cash and cash equivalents at the beginning of period |
645,720 |
1,296,734 |
1,630,777 |
249,038 |
||||
Cash and cash equivalents at the end of period |
936,313 |
1,630,777 |
1,354,392 |
206,831 |
||||
Supplemental disclosure of cash flow information: |
||||||||
Interest paid |
33,066 |
11,621 |
29,249 |
4,467 |
||||
Income tax paid |
8,404 |
79,080 |
51,522 |
7,868 |
||||
Realized gain/(loss) from derivative contracts |
10,823 |
(30,633) |
(27,884) |
(4,258) |
||||
Supplemental schedule of non-cash activities: |
||||||||
Acquisition of fixed assets included in accounts payable, accrued expenses and other liabilities |
(2,509) |
25,096 |
144,298 |
22,036 |
||||
For the three months ended |
|||||||||||||||
March 31, 2010 |
December 31, 2010 |
March 31, 2011 |
March 31, 2011 |
||||||||||||
(RMB million) |
(RMB million) |
(RMB million) |
(US$ million) |
||||||||||||
Non-GAAP net income |
158.1 |
250.7 |
154.4 |
23.6 |
|||||||||||
Fair value changes of the conversion features of the convertible bonds |
(2.5) |
255.6 |
47.9 |
7.3 |
|||||||||||
Accretion of interest of the convertible bonds |
(16.7) |
(19.4) |
(22.8) |
(3.5) |
|||||||||||
Unrecognized tax benefit (Note) |
(116.1) |
(30.1) |
(4.6) |
||||||||||||
GAAP net income/(loss) |
138.9 |
370.8 |
149.4 |
22.8 |
|||||||||||
For the three months ended |
|||||||||||||||
March 31, 2010 |
December 31, 2010 |
March 31, 2011 |
March 31, 2011 |
||||||||||||
(RMB million) |
(RMB million) |
(RMB million) |
(RMB million) |
||||||||||||
Non GAAP net income per ADS – Basic |
2.73 |
3.39 |
1.84 |
0.28 |
|||||||||||
Fair value changes of the conversion features of the convertible bonds |
(0.04) |
3.46 |
0.57 |
0.09 |
|||||||||||
Accretion of interest of the convertible bonds |
(0.29) |
(0.26) |
(0.27) |
(0.04) |
|||||||||||
Unrecognized tax benefit (Note) |
(1.57) |
(0.36) |
(0.06) |
||||||||||||
Net profit attributable to shareholders per ADS – Basic |
2.40 |
5.02 |
1.78 |
0.27 |
|||||||||||
ADS (Basic) |
57,934,978 |
73,903,627 |
83,881,686 |
83,881,686 |
|||||||||||
For the three months ended |
Annualized for Q1 2011 |
Annualized for Q1 2010 |
Annualized for Q4 2010 |
||||||||||||
March 31, 2010 |
December 31, 2010 |
March 31, 2011 |
March 31, 2011 |
March 31, 2010 |
December 31, 2010 |
||||||||||
Non-GAAP Return on Equity |
6.65% |
6.02% |
3.14% |
12.56% |
26.60% |
24.08% |
|||||||||
Fair value changes of the conversion features of the convertible bonds |
-1.26% |
5.31% |
0.69% |
2.77% |
-5.04% |
21.25% |
|||||||||
Accretion of interest of the convertible bonds |
-0.58% |
-0.43% |
-0.43% |
-1.73% |
-2.32% |
-1.74% |
|||||||||
Unrecognized tax benefit (Note) |
-2.60% |
-0.57% |
-2.28% |
-10.39% |
|||||||||||
GAAP Return on equity |
4.81% |
8.30% |
2.83% |
11.32% |
19.24% |
33.20% |
|||||||||
Note: |
|||||||||||||||
It relates to the incremental tax expenses for an uncertain tax position of the Company’s subsidiary as to whether the subsidiary continues to satisfy the criteria as a High and New Technology Enterprise (“HNTE”). |
|||||||||||||||
SOURCE Hanwha SolarOne Co., Ltd.
TraderPower Featured Companies
Top Small Cap Market News
- $SOBR InvestorNewsBreaks – SOBR Safe Inc. (NASDAQ: SOBR) Closes on $8.2M Private Placement
- $CLNN InvestorNewsBreaks – Clene Inc. (NASDAQ: CLNN) Announces Participation at Two Upcoming Investor Conferences
- $ATBHF Aston Bay Holdings Ltd. (TSX.V: BAY) (OTCQB: ATBHF) Releases Updated Report on Storm Copper Project Drilling Program
- $LGVN InvestorNewsBreaks – Longeveron Inc. (NASDAQ: LGVN) to Present at This Month’s Congenital Heart Surgeons’ Society Annual Meeting
- $LEXX InvestorNewsBreaks – Lexaria Bioscience Corp. (NASDAQ: LEXX) Begins Subject Dosing in Human Pilot Study #3 Evaluating Oral DehydraTECH-Processed Tirzepatide
- $FSTTF InvestorNewsBreaks – First Tellurium Corp. (CSE: FTEL) (OTC: FSTTF) Shares Additional Information on the PyroDelta Thermoelectric Generator, Relationship with Subsidiary
- $TMET.V Gold Stutters as Strong US Jobs Data Dampens Expectations of Large Rate Cuts
- $RFLXF JPMorgan Executive Says US Backlash Against ESG Is Exaggerated
- $SFWJ InvestorNewsBreaks – Software Effective Solutions Corp. (d/b/a MedCana) (SFWJ) Releases Report on Series of Acquisitions, Multiple Cannabis Licenses
- $EAWD IEA Hosts G20 Ministers, Influential Personalities to Discuss Clean and Affordable Energy Transition
Recent Posts
- $EAWD IEA Hosts G20 Ministers, Influential Personalities to Discuss Clean and Affordable Energy Transition
- $SFWJ InvestorNewsBreaks – Software Effective Solutions Corp. (d/b/a MedCana) (SFWJ) Releases Report on Series of Acquisitions, Multiple Cannabis Licenses
- $RFLXF JPMorgan Executive Says US Backlash Against ESG Is Exaggerated
- $TMET.V Gold Stutters as Strong US Jobs Data Dampens Expectations of Large Rate Cuts
- $FSTTF InvestorNewsBreaks – First Tellurium Corp. (CSE: FTEL) (OTC: FSTTF) Shares Additional Information on the PyroDelta Thermoelectric Generator, Relationship with Subsidiary
- $LEXX InvestorNewsBreaks – Lexaria Bioscience Corp. (NASDAQ: LEXX) Begins Subject Dosing in Human Pilot Study #3 Evaluating Oral DehydraTECH-Processed Tirzepatide
- $LGVN InvestorNewsBreaks – Longeveron Inc. (NASDAQ: LGVN) to Present at This Month’s Congenital Heart Surgeons’ Society Annual Meeting
- $ATBHF Aston Bay Holdings Ltd. (TSX.V: BAY) (OTCQB: ATBHF) Releases Updated Report on Storm Copper Project Drilling Program
Recent Comments
Archives
- October 2024
- January 2023
- June 2022
- December 2021
- September 2021
- August 2021
- July 2021
- June 2021
- May 2021
- April 2021
- March 2021
- February 2021
- January 2021
- December 2020
- November 2020
- October 2020
- September 2020
- August 2020
- July 2020
- June 2020
- May 2020
- April 2020
- March 2020
- February 2020
- January 2020
- December 2019
- November 2019
- October 2019
- September 2019
- August 2019
- July 2019
- June 2019
- May 2019
- April 2019
- March 2019
- February 2019
- January 2019
- December 2018
- November 2018
- October 2018
- September 2018
- August 2018
- July 2018
- June 2018
- May 2018
- April 2018
- March 2018
- February 2018
- January 2018
- December 2017
- November 2017
- October 2017
- September 2017
- August 2017
- July 2017
- June 2017
- May 2017
- April 2017
- March 2017
- February 2017
- January 2017
- December 2016
- November 2016
- October 2016
- September 2016
- August 2016
- July 2016
- June 2016
- May 2016
- April 2016
- March 2016
- February 2016
- January 2016
- December 2015
- November 2015
- October 2015
- September 2015
- August 2015
- July 2015
- June 2015
- May 2015
- April 2015
- March 2015
- February 2015
- January 2015
- December 2014
- November 2014
- October 2014
- September 2014
- August 2014
- July 2014
- June 2014
- May 2014
- April 2014
- March 2014
- February 2014
- January 2014
- December 2013
- November 2013
- October 2013
- September 2013
- August 2013
- July 2013
- June 2013
- May 2013
- April 2013
- March 2013
- February 2013
- January 2013
- December 2012
- November 2012
- October 2012
- September 2012
- August 2012
- July 2012
- June 2012
- May 2012
- April 2012
- March 2012
- February 2012
- January 2012
- December 2011
- November 2011
- October 2011
- September 2011
- August 2011
- July 2011
- June 2011
- May 2011
- April 2011
- March 2011
- February 2011
- January 2011
- December 2010
- November 2010
- October 2010
- September 2010
- August 2010
- July 2010
- June 2010
- May 2010
- April 2010
- March 2010
- February 2010
- January 2010
- December 2009
- November 2009
- October 2009
- September 2009
- August 2009
- July 2009
- June 2009