omniture

China Biologic Products Reports First Quarter 2011 Results

2011-05-10 05:16 1362

TAI'AN, China, May 10, 2011 /PRNewswire-Asia/ -- China Biologic Products, Inc. (NASDAQ: CBPO) ("China Biologic" or the "Company"), one of the leading plasma-based biopharmaceutical companies in the People's Republic of China ("PRC"), today reported record sales and net income for the three months ended March 31, 2011.

Financial highlights for the first quarter 2011

  • Total sales increased 27.2% to $34.5 million in the first quarter 2011, from $27.1 million the first quarter 2010.
  • Gross profit increased 23.9% to $25.2 million in the first quarter 2011, from $20.3 million the first quarter 2010.
  • Income from operations increased 9.8% to $14.5 million in the first quarter 2011, from $13.2 million the first quarter 2010.
  • Net income attributable to China Biologic decreased 40.8% to $6.3 million in the first quarter 2011, from $10.7 million in the first quarter 2010.
  • Diluted earnings per share attributable to China Biologic decreased 11.5% to $0.23 in the first quarter 2011, from $0.26 per diluted share in the first quarter 2010.
  • Non-GAAP adjusted net income attributable to China Biologic increased 5.2% to $8.0 million in the first quarter 2011, from $7.6 million in the first quarter 2010.
  • Non-GAAP adjusted diluted earnings per share attributable to China Biologic increased 6.9% to $0.31 per diluted share in the first quarter 2011, from $0.29 in the first quarter 2010.

CEO Comments

Mr. Chao Ming Zhao, Chief Executive Officer of China Biologic, said, "We are pleased with our 27% sales increase during the 2011 the first quarter from the first quarter of last year, which we primarily attribute to general price increases for many of our products due to a continued supply shortage. During the first quarter, we also continued to aggressively expand our direct sales to hospitals and inoculation centers in order to boost our future sales. We believe that our strategy to expand our direct institutional sales remains the best long-term model for serving our customers and expanding our products and markets in China.

"We expect that the following strategies will help improve our performance this year: (1) we expect our direct sales to continue expanding as a result of our direct and aggressive promotion; (2) the supply of raw material necessary for the production of hepatitis B and human rabies immunoglobulin products is expected to improve in the second half of the year; (3) we expect two of our new products to be approved by China's State Food and Drug Administration this year, potentially generating sales by year's end; and (4) we will continue to stringently control our expenses while sustaining our pursuit in achieving higher direct institutional sales.

"We believe that the successful implementation of the foregoing strategies, along with the continued expansion of China's economy, the government's continued emphasis on higher health standards, and our strategic locations and high operating standards, strengthens the Company's outlook for 2011, and so we continue to be optimistic that our results for 2011 will be good. To emphasize our confidence and determination, we are maintaining our previous guidance for the year 2011."

Results for the three months ended March 31, 2011

Revenues increased 27.2%, or $7.4 million, to $34.5 million for the first quarter of 2011 from $27.1 million for the same period in 2010. The increase was mainly due to a general increase in the price and volume of plasma based products.

  • Sales from human albumin products rose approximately 55.1% quarter-over-quarter to approximately $19.7 million, accounting for approximately 57.2% of the total sales in the first quarter of 2011, as compared to the 46.9% for the same period in 2010. Sales volume of human albumin products increased by approximately 63.2% in the first quarter of 2011 as compared to the same period in 2010, while average selling price ("ASP") of human albumin decreased by 4.9%. The price decrease in human albumin is due to the increasing volume of imported human albumin products during 2010.
  • Sales from human immunoglobulin for intravenous injection ("IVIG") grew by 93.3% to approximately $10.4 million in the first quarter of 2011, representing approximately 30.2% of total sales, as compared to approximately 19.9% of total sales for the same period in 2010. The increase in sales from IVIG was mainly due to an approximate 4.2% in the ASP of IVIG and an 85.5% increase in sales volume.
  • Sales from the human tetanus immunoglobulin products rose approximately 73.0% to approximately $1.2 million, contributing approximately 3.4% of total sales in the first quarter of 2011 as compared to approximately 2.5% for the same period in 2010. The sales volume and ASP of human tetanus immunoglobulin increased approximately 68.5% and 2.7%, respectively.
  • Sales from human hepatitis B immunoglobulin declined approximately 33.5% to approximately $2.2 million, contributing approximately 6.4% of the total sales in the first quarter of 2011 as compared to approximately 12.3% in the same period of 2010. Although the ASP for sales of human hepatitis B immunoglobulin increased by 25.2% in the first quarter of 2011, its sales volume decreased by approximately 46.9%.
  • Sales from human rabies immunoglobulin decreased approximately 80.1% to $0.75 million, contributing approximately 2.2% of total sales in the first quarter of 2011 as compared to approximately 13.9% in the same period of 2010. Although the ASP for sales of human rabies immunoglobulin increased by 14.8% in the first quarter of 2011, its sales volume decreased by approximately 82.7%.

Gross profit increased $4.9 million or 23.9% to $25.2 million in the first quarter of 2011 from $20.3 million in the first quarter of 2010. Gross profit margin was 73.0% in the first quarter of 2011, as compared to the 74.5% for the same period in 2010.

Total operating expenses in the first quarter of 2011 increased 50.2% to $10.6 million, as compared to $7.1 million in the first quarter 2010. As a percentage of total sales, total operating expenses increased to 30.8% in the first quarter of 2011, from 26.1% for the same period in 2010.

Selling expenses increased by $1.5 million, or 159.8%, to $2.4 million in the first quarter of 2011 from $0.9 million in the first quarter of 2010. Selling expenses as a percent of sales increased to 7.1% in the first quarter of 2011 from 3.5% for the same period in 2010. The increase in selling expenses was primarily due to an increase in promotional and conference activities as we continued our efforts in expanding our customer base into hospital and inoculation centers throughout the PRC.

General and administrative expenses increased by $2.5 million, or 50.4%, to $7.5 million in the first quarter of 2010 from $5.0 million in the first quarter of 2010. General and administrative expenses as a percent of sales increased to 21.7% in the first quarter of 2011, from 18.3% in the first quarter of 2010. The increase in general and administrative expenses was primarily due to an increase in expenses related to payroll and employee benefits, as well as non-cash employee compensation. The increase in payroll is primarily due to the company's efforts to enhance corporate governance with the addition of two directors during the first quarter 2011, and the addition of a President in December 2010, as well as the addition of our new corporate offices in Beijing.

Research and development expenses decreased by $0.5 million, or 39.2%, to $0.7 million, from $1.2 million in the first quarter of 2010. As a percent of sales, research and development expenses were 2.1% and 4.3% in the first quarter of 2011 and 2010, respectively. The decrease in research and development expenses was primarily due to the decreased cost associated with the development of two new products that are at the end of their respective development stages. We expect to receive SFDA approval for these two products in the second half of 2011.

Income from operations increased 9.9% to $14.5 million, or 42.2% of total sales in 2011, as compared to $13.2million, or 48.8% in 2010.

For the three months ended March 31, 2011 and 2010, we recognized an income from the change in fair value of derivative liabilities in the amounts of $1.0 million and $3.8 million for the first quarter of 2011 and 2010, respectively. The recognized income from the change in the fair value of derivative liabilities in the first quarter of 2011 was mainly due to a decrease in the price of our common stock from $16.39 as of December 31, 2010 to $15.96 as of March 31, 2011. Future changes in the market price of our common stock could cause the fair value of these derivative financial instruments to change significantly in future periods.

Our provision for income taxes increased $1.2 million, or 38.8%, to $4.3 million in the first quarter of 2011, from $3.1 million in the first quarter of 2010. The increase in income tax provision was consistent with the increase in our net operating income in the 2011 first quarter, as compared to the 2010 first quarter, as we recorded a 25% income tax rate in the first quarter of 2011, subject to PRC governmental approval for our use of the 15% preferential tax rate for Shandong Taibang, which is in the process of reapplying the High and New Technology Enterprise qualification for an additional three years through to 2013.

GAAP net income attributable to China Biologic in the first quarter of 2011 was $6.3million, or $0.25 per diluted share, as compared to $10.6 million, or $0.4 per diluted share, in the same period of 2010. Non-GAAP adjusted net income was $7.97 million, or $0.31 per diluted share, in the first quarter of 2011, as compared to $7.57 million, or $0.29 per diluted share, in the first quarter of 2010. Non-GAAP adjusted net income and diluted earnings per share in the first quarter 2011 excluded an aggregate of $1.7 million charges, which are related to change in the fair value of derivative liabilities and non-cash employee compensation expenses after adding back interest related to the convertible notes under the if-converted method. Please see the table at the end of the release which reconciles our non-GAAP measures with the nearest comparable GAAP measures.

Financial Condition

As of March 31, 2011, the Company had $56.3 million in cash and cash equivalents, approximately $59.9 million in working capital, and a current ratio of 181.0%. Total shareholder's equity on March 31, 2011 was $143.9 million, as compared to $145.0 million at December 31, 2010.

Conference call

China Biologic will host a dial-in conference call at 7:30 a.m. EDT (New York) on May 10, 2011, to discuss its results for the first quarter 2011. To participate in the conference call, please dial the appropriate number about 10 minutes prior to the scheduled conference call time:

The dial-in details for the live conference call are:

U.S. toll-free number

 

1 866 549 1292

 

 

Mainland China toll-free number

 

400 681 6949

 

 

Hong Kong local access

 

3005 2050

 

 

International toll number

 

+852 3005 2050

 

 

Participant pass code

 

674 477#

 

 

 

 


A telephone replay of the call will be available after the conclusion of the conference all through 8:30 a.m. EDT on May 17, 2011.

The dial-in details for the telephone replay are:

U.S. toll-free number

 

1 866 753 0743

 

 

Mainland China toll free number

 

800 876 8594

 

 

Hong Kong local access

 

3005 2020

 

 

International dial-in toll number

 

+852 3005 2020

 

 

Replay pass code

 

138 012#

 

 

 

 


Use of non-GAAP financial measures

This press release contains non-GAAP financial measures that exclude non-cash compensation expenses related to options granted to employees and directors under the Company's 2008 Equity Incentive Plan and changes in the fair value of derivative liabilities, including warrants and derivative instruments (including the conversion option) embedded in the Company's Senior Secured Convertible Notes (after adding back interest related to the convertible notes under the if-converted method). To supplement the Company's condensed consolidated financial statements presented on a GAAP basis, the Company has provided non-GAAP financial information excluding the impact of this item in this release. The Company's management believes that these non-GAAP measures provide investors with a better understanding of how the results relate to the Company's historical performance. A reconciliation of the adjustments to GAAP results appears in the table accompanying this press release. This additional non-GAAP information is not meant to be considered in isolation or as a substitute for GAAP financials. The non-GAAP financial information that the Company provides also may differ from the non-GAAP information provided by other companies.

About China Biologic Products, Inc.

China Biologic Products, Inc., through its indirect majority-owned subsidiaries, Shandong Taibang Biological Products Co., Ltd. and Guiyang Dalin Biologic Technologies Co., Ltd, and its equity investment in Xi'an Huitian Blood Products Co., Ltd., is currently the largest non-state-owned plasma-based biopharmaceutical company in China. The Company is a fully integrated biologic products company with plasma collection, production and manufacturing, research and development, and commercial operations. The Company's plasma-based biopharmaceutical products are irreplaceable during medical emergencies, and are used for the prevention and treatment of various diseases. The Company sells its products to hospitals and other healthcare facilities in China. Please see the Company's website www.chinabiologic.com for additional information.

Safe harbor statement

This release may contain certain "forward-looking statements" relating to the business of China Biologic Products, Inc. and its subsidiaries. All statements, other than statements of historical fact included herein are "forward-looking statements," including, among others, statements regarding: the ability of the Company to achieve its commercial objectives, including the probability that the Company's new products will obtain governmental approval in time to realize revenues by the 2011 year end; the likelihood that the PRC economy will continue to expand and that its government will continue to place emphasis on higher health standards; the ability of the Company to maintain its strategic locations and high operating standards; the business strategy, plans, and objectives of the Company and its subsidiaries, including its ability to successfully implement its growth strategies, particularly, its strategy to expand direct sales to hospitals and inoculation centers in order to boost future sales, or meet its financial guidance for 2011; and any other statements of non-historical information. These forward-looking statements are often identified by the use of forward-looking terminology such as "believes," "expects" or similar expressions, and involve known and unknown risks and uncertainties. Although the Company believes that the expectations reflected in these forward-looking statements are reasonable, they do involve assumptions, risks and uncertainties, and these expectations may prove to be incorrect. Investors should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. The Company's actual results could differ materially from those anticipated in these forward-looking statements as a result of a variety of factors, including those discussed in the Company's periodic reports that are filed with the Securities and Exchange Commission and available on its website (http://www.sec.gov). All forward-looking statements attributable to the Company or persons acting on its behalf are expressly qualified in their entirety by these factors. Other than as required under the securities laws, the Company does not assume a duty to update these forward-looking statements.

Company Contact

Mr. Y. Tristan Kuo

 

 

Chief Financial Officer

 

 

China Biologic Products, Inc.

 

 

Telephone: +86-538-6202206

 

 

Email: ir@chinabiologic.com

 

 

www.chinabiologic.com

 

 

 



Financial statements follow.

CHINA BIOLOGIC PRODUCTS, INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF INCOME

 

 

 

 

For the three months ended

 

 

 

 

 

March 31, 2011

 

 

 

March 31, 2010

 

 

 

Sales

 

 

 

 

 

 

 

 

                     External customers

 

$

 

34,395,238

 

 

$

 

26,861,522

 

 

 

                     Related party

 

 

75,584

 

 

 

237,031

 

 

 

Total sales

 

 

34,470,822

 

 

 

27,098,553

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

 

 

 

 

 

                     External customers

 

 

9,277,204

 

 

 

6,798,854

 

 

 

                     Related party

 

 

34,394

 

 

 

-

 

 

 

Cost of sales

 

 

9,311,598

 

 

 

6,798,854

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

25,159,224

 

 

 

20,299,699

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

                     Selling expenses

 

 

2,449,913

 

 

 

942,908

 

 

 

                     General and administrative expenses

 

 

7,464,141

 

 

 

4,962,252

 

 

 

                     Research and development expenses

 

 

710,991

 

 

 

1,168,655

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

14,534,179

 

 

 

13,225,884

 

 

 

 

 

 

 

 

 

 

 

Other expenses / (income)

 

 

 

 

 

 

 

 

                     Equity in income of equity method investee

 

 

(270,394)

 

 

 

(188,541)

 

 

 

                     Change in fair value of derivative liabilities

 

 

(1,021,865)

 

 

 

(3,833,577)

 

 

 

                     Interest expense

 

 

1,680,922

 

 

 

333,589

 

 

 

                     Interest income

 

 

(170,131)

 

 

 

(152,536)

 

 

 

                     Other expenses / (income), net

 

 

224,231

 

 

 

(819,969)

 

 

 

Total other expenses / (income), net

 

 

442,763

 

 

 

(4,661,034)

 

 

 

 

 

 

 

 

 

 

 

Earnings before income tax expense

 

 

14,091,416

 

 

 

17,886,918

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

4,263,216

 

 

 

3,071,147

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

9,828,200

 

 

 

14,815,771

 

 

 

 

 

 

 

 

 

 

 

Less: Net income attributable to the noncontrolling interest

 

 

3,519,225

 

 

 

4,152,022

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to China Biologic Products, Inc.

 

 

6,308,975

 

 

 

10,663,749

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

                     Basic

 

$

 

0.26

 

 

$

 

0.46

 

 

 

                     Diluted

 

$

 

0.23

 

 

$

 

0.26

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares used in computation:

 

 

 

 

 

 

 

 

                     Basic

 

 

24,351,125

 

 

 

23,386,893

 

 

 

                     Diluted

 

 

25,680,648

 

 

 

26,471,425

 

 

 

 

 

 

 

 

 

 

 

 



CHINA BIOLOGIC PRODUCTS, INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED BALANCE SHEETS


 

 

 

 

March 31,

 

 

 

December 31,

 

 

 

 

 

2011

 

 

 

2010

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

 

     Cash and cash equivalents

 

$

 

56,307,771

 

 

$

 

64,941,368

 

 

 

     Accounts receivable, net of allowance for doubtful accounts

 

 

13,310,481

 

 

 

9,922,111

 

 

 

     Accounts receivable - a related party

 

 

-

 

 

 

212,611

 

 

 

     Inventories

 

 

57,569,187

 

 

 

52,300,447

 

 

 

     Other receivables

 

 

2,560,648

 

 

 

2,727,110

 

 

 

     Prepayments and prepaid expenses

 

 

1,956,816

 

 

 

855,338

 

 

 

     Deferred tax assets

 

 

2,213,843

 

 

 

1,860,753

 

 

 

           Total Current Assets

 

 

133,918,746

 

 

 

132,819,738

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

 

39,589,552

 

 

 

39,511,731

 

 

 

Intangible assets, net

 

 

13,796,763

 

 

 

14,559,020

 

 

 

Land use rights, net

 

 

4,910,042

 

 

 

4,701,450

 

 

 

Prepayments and deposits for property, plant and equipment

 

 

4,643,394

 

 

 

4,254,423

 

 

 

Goodwill

 

 

17,895,424

 

 

 

17,778,231

 

 

 

Equity method investment

 

 

7,616,621

 

 

 

7,297,201

 

 

 

             Total Assets

 

$

 

222,370,542

 

 

$

 

220,921,794

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

     Short-term bank loans

 

$

 

6,108,000

 

 

$

 

3,034,000

 

 

 

     Accounts payable

 

 

4,895,796

 

 

 

4,392,772

 

 

 

     Due to a related party

 

 

3,220,814

 

 

 

3,192,140

 

 

 

     Other payables and accrued expenses

 

 

19,634,379

 

 

 

21,606,730

 

 

 

     Advance from customers

 

 

3,256,243

 

 

 

3,560,018

 

 

 

     Income tax payable

 

 

7,269,829

 

 

 

6,659,805

 

 

 

     Other taxes payable

 

 

2,323,915

 

 

 

2,146,868

 

 

 

     Convertible notes

 

 

2,654,722

 

 

 

1,196,233

 

 

 

     Derivative liabilities - embedded conversion option in convertible notes

 

 

14,053,624

 

 

 

14,561,661

 

 

 

     Derivative liabilities - warrants

 

 

10,581,764

 

 

 

11,095,592

 

 

 

           Total Current Liabilities

 

 

73,999,086

 

 

 

71,445,819

 

 

 

Other payable

 

 

334,718

 

 

 

333,008

 

 

 

Deferred tax liabilities

 

 

4,088,029

 

 

 

4,098,834

 

 

 

           Total Liabilities

 

 

78,421,833

 

 

 

75,877,661

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

     Common stock: par value $.0001; 100,000,000 shares authorized; 24,351,125
          shares issued and outstanding at March 31, 2011 and December 31, 2010

 

 


2,435

 

 

 


2,435

 

 

 

     Additional paid-in capital

 

 

31,845,086

 

 

 

35,435,139

 

 

 

     Retained earnings

 

 

62,048,076

 

 

 

55,739,101

 

 

 

     Accumulated other comprehensive income

 

 

8,880,929

 

 

 

8,023,121

 

 

 

     Total stockholders' equity attributable to China Biologic Products, Inc.

 

 

102,776,526

 

 

 

99,199,796

 

 

 

 

 

 

 

 

 

 

 

     Noncontrolling interest

 

 

41,172,183

 

 

 

45,844,337

 

 

 

 

 

 

 

 

 

 

 

           Total Equity

 

 

143,948,709

 

 

 

145,044,133

 

 

 

 

 

 

 

 

 

 

 

     Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

           Total Liabilities and Equity

 

$

 

222,370,542

 

 

$

 

220,921,794

 

 

 

 

 

 

 

 

 

 

 

 



CHINA BIOLOGIC PRODUCTS, INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

 

For the three months ended

 

 

 

 

 

March 31, 2011

 

 

 

March 31, 2010

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

Net income

 

$

 

9,828,200

 

 

$

 

14,815,771

 

 

 

Adjustments to reconcile net income to cash provided by operating activities:

 

 

 

 

 

 

 

 

                     Depreciation

 

 

1,108,744

 

 

 

793,657

 

 

 

                     Amortization

 

 

884,588

 

 

 

869,251

 

 

 

                     Loss on sale of property, plant and equipment

 

 

8,502

 

 

 

3,019

 

 

 

                     (Reversal) / allowance for doubtful accounts, net

 

 

(28,340)

 

 

 

23,329

 

 

 

                     Write-down of obsolete inventories

 

 

74,715

 

 

 

198,559

 

 

 

                     Deferred tax (benefit) / expense, net

 

 

(377,359)

 

 

 

89,664

 

 

 

                     Stock compensation

 

 

1,174,882

 

 

 

571,893

 

 

 

                     Change in fair value of derivative liabilities

 

 

(1,021,865)

 

 

 

(3,833,577)

 

 

 

                     Amortization of deferred note issuance cost

 

 

53,388

 

 

 

86,790

 

 

 

                     Amortization of discount on convertible notes

 

 

1,458,489

 

 

 

99,318

 

 

 

                     Equity in income of equity method investee

 

 

(270,394)

 

 

 

(188,541)

 

 

 

   Change in operating assets and liabilities, net of acquisition in Dalin:

 

 

 

 

 

 

 

 

                     Accounts receivable - third parties

 

 

(3,353,933)

 

 

 

(1,997,040)

 

 

 

                     Accounts receivable - related party

 

 

213,283

 

 

 

(47,452)

 

 

 

                     Other receivables

 

 

272,337

 

 

 

(541,091)

 

 

 

                     Inventories

 

 

(4,981,926)

 

 

 

(4,283,720)

 

 

 

                     Prepayments and prepaid expenses

 

 

(1,172,953)

 

 

 

(512,690)

 

 

 

                     Accounts payable

 

 

503,023

 

 

 

(180,806)

 

 

 

                     Other payables and accrued expenses

 

 

(1,895,565)

 

 

 

(2,383,690)

 

 

 

                     Accrued interest - noncontrolling interest shareholders

 

 

-

 

 

 

(913,840)

 

 

 

                     Advance from customers

 

 

(326,128)

 

 

 

684,750

 

 

 

                     Income tax payable

 

 

564,195

 

 

 

(1,260,708)

 

 

 

                     Other taxes payable

 

 

162,340

 

 

 

-

 

 

 

Net cash provided by operating activities

 

 

2,878,223

 

 

 

2,092,846

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

   Acquisition of a subsidiary, net of cash acquired

 

 

-

 

 

 

(1,476,447)

 

 

 

   Purchase of property, plant and equipment

 

 

(1,692,558)

 

 

 

(2,012,669)

 

 

 

   Purchase of intangible assets and land use right

 

 

(205,422)

 

 

 

(24,484)

 

 

 

Net cash used in investing activities

 

 

(1,897,980)

 

 

 

(3,513,600)

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

   Proceeds from warrants exercised

 

 

-

 

 

 

689,160

 

 

 

   Proceeds from short term bank loans

 

 

6,087,200

 

 

 

5,876,078

 

 

 

   Repayment for short term bank loans

 

 

(3,043,600)

 

 

 

(2,962,330)

 

 

 

   Payments made for acquiring noncontrolling interest

 

 

(7,635,000)

 

 

 

-

 

 

 

   Dividend paid by subsidiaries to noncontrolling interest shareholders

 

 

(5,589,920)

 

 

 

(4,780,790)

 

 

 

Net cash used in financing activities

 

 

(10,181,320)

 

 

 

(1,177,882)

 

 

 

 

 

 

 

 

 

 

 

EFFECTS OF EXCHANGE RATE CHANGE IN CASH

 

 

567,480

 

 

 

(54,890)

 

 

 

 

 

 

 

 

 

 

 

NET (DECREASE) INCREASE IN CASH

 

 

(8,633,597)

 

 

 

(2,653,526)

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, beginning of year

 

 

64,941,368

 

 

 

53,843,951

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, end of year

 

$

 

56,307,771

 

 

$

 

51,190,425

 

 

 

 

 

 

 

 

 

 

 

Supplemental cash flow information

 

 

 

 

 

 

 

 

   Cash paid for income taxes

 

$

 

4,076,381

 

 

$

 

3,806,691

 

 

 

   Cash paid for interest expense (net of capitalized interest)

 

$

 

278,610

 

 

$

 

62,286

 

 

 

   Noncash investing and financing activities:

 

 

 

 

 

 

 

 

         Convertible notes conversion

 

$

 

-

 

 

$

 

1,809,771

 

 

 

         Reclassification of warrant liability to paid-in capital upon warrants conversion

 

$

 

-

 

 

$

 

2,436,907

 

 

 

         Net assets addition included in accounts payable

 

$

 

-

 

 

$

 

395,540

 

 

 

         Utilization of prepayments and deposits to acquire property, plant and equipment

 

$

 

-

 

 

$

 

424,858

 

 

 

 

 

 

 

 

 

 

 

 




 

 

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

 

 

FOR THE THREE MONTHS ENDED March, 2011 AND 2010

 

 

 

 

 

 

Three months Ended

March 31, 2011

 

 

 

Three months Ended

March 31, 2010

 

 

Net Income (Loss) Diluted EPS

 

 

Net Income

 

 

Diluted EPS

 

 

 

Net Income

 

 

Diluted EPS

 

 

Adjusted Net Income - Non GAAP

 

$

 

7,965,131

 

$

 

0.31

 

 

$

 

7,574,186

 

$

 

0.29

 

 

Non-cash employee compensation (1)

 

$

 

1,174,882

 

$

 

0.05

 

 

$

 

571,893

 

$

 

0.03

 

 

Income in fair value of derivative liabilities (2)

 

$

 

(508,037)

 

$

 

(0.04)

 

 

$

 

-

 

$

 

-

 

 

Interest of Convertible Notes  (3)

 

$

 

1,503,139

 

$

 

0.06

 

 

$

 

-

 

$

 

-

 

 

Adjusted Net Income for diluted net income per share

 

$

 

5,795,147

 

$

 

0.25

 

 

$

 

7,002,293

 

$

 

0.26

 

 

Interest on the Notes

 

$

 

-

 

$

 

0.00

 

 

$

 

172,121

 

$

 

0.01

 

 

Change in fair value of embedded conversion option in the Notes

 

$

 

-

 

$

 

0.00

 

 

$

 

(2,057,342)

 

$

 

(0.08)

 

 

Change in fair value of warrants

 

$

 

(513,828)

 

$

 

0.00

 

 

$

 

(1,776,235)

 

$

 

(0.07)

 

 

Net Income attributable to controlling interest

 

$

 

6,308,975

 

$

 

0.25

 

 

$

 

10,663,749

 

$

 

0.40

 

 

Weighted average number of Shares

 

 

25,680,648

 

 

 

 

 

26,471,425

 

 

 

 

 
Source: China Biologic Products, Inc.
Related Stocks:
NASDAQ:CBPO
collection