omniture

Yongye International Announces Fourth Quarter and Full Year 2011 Financial Results

2012-03-15 18:00 2135

BEIJING, March 15, 2012 /PRNewswire-Asia-FirstCall/ -- Yongye International, Inc. (NASDAQ: YONG), ("Yongye" or the "Company") a leading developer, manufacturer, and distributor of crop nutrient products in the People's Republic of China ("PRC"), today announced its financial results for the fourth quarter and full year ended December 31, 2011.

Full Year 2011 Financial Highlights

  • Revenue increased 82.3% to $390.4 million in 2011 from $214.1 million in 2010
  • Gross profit increased 91.4% year-over-year to $228.3 million
  • Income from operations increased 76.6% to $105.6 million from $59.8 million in 2010
  • Net income attributable to Yongye increased 75.2% to $84.9 million, or $1.55 per diluted share, compared to $48.4 million, or $1.05 per diluted share, in the same period of 2010
  • Adjusted net income attributable to Yongye, which excludes non-cash expenses related to share-based compensation for management and independent directors, the amortization of the acquired Hebei customer list, and a change in the fair value of derivative liabilities, was $93.0 million, or $1.71 per diluted share, compared to $54.1 million, or $1.17 per diluted share, in the same period of 2010*
  • Operating cash outflow was $31.2 million in 2011 compared to an operating cash inflow of $15.9 million in 2010

Fourth Quarter 2011 Financial Highlights

  • Revenue increased 60.3% to $44.9 million from $28.0 million in the fourth quarter of 2010
  • Gross profit increased 78.5% year-over-year to $23.7 million
  • Loss from operations was $7.8 million, compared to income from operations of $3.5 million in the fourth quarter of 2010
  • Net loss attributable to Yongye was $2.2 million, or a loss of $0.05 per diluted share, compared to a net income of $2.2 million, or $0.05 per diluted share, in the same period of 2010
  • Adjusted net loss attributable to Yongye, which excludes non-cash expenses related to share-based compensation for management and independent directors, the amortization of the acquired Hebei customer list, and a change in the fair value of derivative liabilities, was $0.5 million, or a loss of $0.03 per diluted share, compared to a net income of $7.4 million, or $0.15 per diluted share, in the same period of 2010*

Mr. Zishen Wu, Chairman and Chief Executive Officer of Yongye, stated, "We are proud of the progress we continue to make in growing Yongye's business. The company has worked diligently to drive higher penetration in our traditional markets, including Jiangsu, Heilongjiang, Jilin, Liaoning, Hebei, Inner Mongolia, Henan and Guangdong, which contributed to 50% of our revenue growth for the year. In these existing provincial markets we continue to see more effective management of our distribution channels including better execution of our retail marketing program, increasing adoption from large farms and higher frequency training seminars in various locations throughout the year. We are also having success in further developing our retail network in new markets throughout China, including Yunnan, Jiangxi, Sichuan, Shaanxi and Anhui."

Full Year 2011 Financial Results

Sales increased by $176.3 million, or 82.3%, to $390.4 million for the year ended December 31, 2011, from $214.1 million for the same period of 2010. For the year ended December 31, 2011, $286.8 million, or 73.5% of total sales, was derived from existing provincial markets, and $103.6 million, or 26.5% of total sales, came from the newly developed provincial markets, where the Company started to actively market since 2010. The newly developed provincial markets primarily included Yunnan, Jiangxi, Sichuan, Shaanxi and Anhui. During 2011, the number of branded retailers reached 30,086, compared to 24,036 as of December 31, 2010, an increase of 25.2%.

Gross profit was $228.3 million for the year ended December 31, 2011, compared to $119.3 million for the year ended December 31, 2010, an increase of 91.4%. Gross margin was 58.5% for the year ended December 31, 2011, compared to 55.7% for the same period of 2010. The increase in gross margin was mainly due to the fact that the Company's Wuchuan Facility was put into operation in the fourth quarter of 2010, which enabled the Company to start using lignite coal as the key raw material, thereby bypassing intermediaries from whom the Company used to purchase humic acid. The Company recorded non-cash expenses of $2.8 million related to the amortization of the acquired Hebei customer list as part of its cost of sales for the full year 2011. Excluding the aforementioned non-cash expenses related to the amortization of the acquired Hebei customer list, full year 2011 adjusted gross profit was $231.1 million, or 59.2% of sales.*

Selling expenses increased by $33.3 million, or 81.9%, to $73.9 million for the year ended December 31, 2011, from $40.6 million for the same period of 2010. The increase in selling expenses was primarily due to (i) an increase of $30.7 million in advertising and promotion expenses, and higher expenditures related to distributors' seminars, due to increased sales and (ii) an increase of $2.7 million in transportation expenses, also due to increased sales.

General and administrative ("G&A") expenses increased by $21.7 million, or 155.0%, to $35.7 million for the year ended December 31, 2011, from $14.0 million for the same period of 2010. The increase in G&A expenses was mainly due to the impact of bad debt expenses of $15.0 million, the implementation of the management equity compensation plan, which resulted in an increase in compensation expenses of $1.7 million, an increase in employee salaries of $1.5 million, as well as an increase in meeting expenditure, staff training expenses and general maintenance expenses.

Research and development ("R&D") expenses were $13.1 million for the year ended December 31, 2011, compared to $4.9 million for the same period of 2010. The increase in R&D expenses mainly consisted of field test expenses for new crops and newly developed markets as well as new product development expenses.

Operating income was $105.6 million, or 27.0% of sales for the year ended December 31, 2011, compared to $59.8 million, or 27.9% of sales, in the same period of 2010. Excluding non-cash expenses related to share-based compensation for management and independent directors and the amortization of the acquired Hebei customer list, full year 2011 adjusted operating income was $114.5 million, or 29.3% of sales.*

Net income attributable to Yongye was $84.9 million, or $1.55 per diluted share for the year ended December 31, 2011, compared to a net income of $48.4 million, or $1.05 per diluted share, in the same period of 2010. The Company recorded a non-cash income related to a change in fair value of derivative liabilities of $719,085 in the full year 2011. Excluding the impact of non-cash expenses related to share-based compensation for management and independent directors, the amortization of the acquired Hebei customer list, and a change in the fair value of derivative liabilities, adjusted net income attributable to Yongye for the full year 2011 was $93.0 million, or $1.71 per diluted share, compared to $54.1 million, or $1.17 per diluted share in the same period of 2010.*

Fourth Quarter 2011 Financial Results

Sales increased by $16.9 million, or 60.3%, to $44.9 million in the fourth quarter of 2011, from $28.0 million for the same period of 2010. In the fourth quarter of 2011, $29.7 million, or 66.2% of total sales, was derived from existing provincial markets, and $15.2 million, or 33.8% of total sales, came from the newly developed provincial markets, which the Company started to actively manage since 2010. The newly developed provincial markets primarily include Yunnan, Jiangxi, Sichuan, Shaanxi and Anhui. During the fourth quarter of 2011, the number of branded retailers increased from 29,307 to 30,086. The number of branded retailers as of December 31, 2011 increased 25.2% compared to the end of December 31, 2010.

Gross profit was $23.7 million in the fourth quarter of 2011, compared to $13.3 million in the fourth quarter of 2010, an increase of 78.5%. Gross margin was 52.7% in the fourth quarter of 2011, compared to 47.3% for the same period of 2010. The increase in gross margin was mainly due to the fact that Company's Wuchuan facility was put into operation in the fourth quarter of 2010, which enabled the Company to start using lignite coal as the key raw material, thereby bypassing intermediaries from whom the Company used to purchase humic acid. The Company recorded non-cash expenses of $0.7 million related to the amortization of the acquired Hebei customer list as part of its cost of sales for the fourth quarter of 2011. Excluding the aforementioned non-cash expenses related to the amortization of the acquired Hebei customer list, fourth quarter 2011 adjusted gross profit was $24.4 million, or 54.3% of sales.*

Selling expenses increased by $9.1 million, or 377.8%, to $11.5 million in the fourth quarter of 2011, from $2.4 million for the same period of 2010. The increase in selling expenses was primarily due to advertising costs associated with branding programs and commercials.

General and administrative ("G&A") expenses increased by $11.0 million, or 156.9%, to $18.0 million in the fourth quarter of 2011, from $7.0 million for the same period of 2010. The increase in G&A expenses was mainly due to the impact of a bad debt expense of $15.0 million.

Research and development ("R&D") expenses were $2.0 million in the fourth quarter of 2011, compared to $0.3 million for the same period of 2010. The increase in R&D expenses mainly consisted of field test expenses for new crops and newly developed markets as well as new product development expenses.

Operating loss was $7.8 million in the fourth quarter of 2011, compared to operating income of $3.5 million in the same period of 2010. Excluding non-cash expenses related to share-based compensation for management and independent directors and the amortization of the acquired Hebei customer list, fourth quarter 2011 adjusted operating loss was $6.0 million, or 13.3% of sales.* The decrease in profits from operations was mainly due to the impact of a bad debt expense of $15.0 million.

Net loss attributable to Yongye was $2.2 million, or a loss of $0.05 per diluted share in the fourth quarter of 2011, compared to a net income of $2.2 million, or $0.05 per diluted share, in the same period of 2010. The Company recorded non-cash income related to a change in fair value of derivative liabilities of $185,835 in the fourth quarter of 2011. Excluding the impact of non-cash expenses related to share-based compensation for management and independent directors, the amortization of the acquired Hebei customer list, and a change in the fair value of derivative liabilities, adjusted net loss attributable to Yongye for the fourth quarter of 2011 was $0.5 million, or a loss of $0.03 per diluted share, compared to adjusted net income of $7.4 million, or $0.15 per diluted share in the same period of 2010.*

(*) See the table following this press release for a reconciliation of gross profit, income from operations, net income and diluted EPS to exclude non-cash items related to share-based compensation for management and independent directors, the amortization of the acquired Hebei customer list, and a change in the fair value of derivative liabilities to the comparable financial measure prepared in accordance with US Generally Accepted Accounting Principles ("U.S. GAAP").

Financial Condition

As of December 31, 2011, the Company had $81.2 million in cash and restricted cash, compared to $41.9 million as of December 31, 2010. Working capital was $270.4 million, compared to $124.3 million at the end of 2010. Accounts Receivable increased by $127.5 million on a year-over-year basis, which was consistent with the Company's strong sales growth in the year ended December 31, 2011. The significant increase was attributable to (i) a substantial sales increase of $176.3 million, from $214.1 million in 2010 to $390.4 million in 2011, which represents an increase of 82.3%; (ii) in 2011, we experienced significantly more sales in September, October and November than the corresponding months in 2010, which have historically been non-peak season months and on which we expect to collect in the first and second quarters of 2012 based on the credit terms offered to our distributors; and (iii) the significant increase of accounts receivable turnover days from 27 days in 2010 to 90 days in 2011, due to the fact that China tightened its monetary policy and our distributors took full advantage of our six month credit term. We recorded an allowance for doubtful receivables in the amount of $15.2 million as of December 31, 2011. Subsequently, we have collected approximately $73.0 million of total account receivable as of March 15, 2012. None of our distributors has any dispute on any outstanding account receivable.

The Company had a $28.3 million short-term bank loan and $7.5 million in long-term debt as of December 31, 2011. Stockholders' equity totaled $331.9 million as of December 31, 2011, compared to $225.1 million at the end of 2010. Cash flow used by operating activities was $31.2 million for the year ended December 31, 2011, and net cash provided by operating activities in the year ended December 31, 2010 was $15.9 million. The changes were primarily due to the increase of $103.7 million in working capital employed, which was primarily driven by higher accounts receivables, but was partially offset by utilization of deposits to suppliers for the year ended December 31, 2011 as compared to 2010. Other factors include an increase of $38.5 million in earnings and a non-cash expense of $6.1 million for management stock compensation.

Recent Developments

  • On March 5, 2012, the lead plaintiffs in the previously announced class action lawsuit filed against the Company by Robbins Geller Rudman & Dowd LLP in the United States District Court Southern District of New York in May 2011 voluntarily dismissed by the suit with prejudice as to themselves as named plaintiffs. Yongye did not incur any material legal fees, charges or costs related to this class action lawsuit or its voluntary dismissal.
  • In August 2011, Yongye Fumin, a wholly-owned subsidiary of Yongye Nongfeng, the Company's main operating entity in China, obtained government approval for a mineral resource exploration permit for its designated project site in Wuchuan, Inner Mongolia, China. The permit gives Yongye exclusive exploration rights for the 29.74 square kilometer project site for an initial period of three years effective August 2, 2011. It allows the Company to conduct exploration of the project site to obtain the remaining government approvals in order to fully acquire mineral rights to the project site.
  • On June 20, 2011, Zishen Wu, Chairman and Chief Executive Officer of Yongye International, completed the purchase of $3.0 million worth of shares of the Company's Common Stock in open market transactions pursuant to a Rule 10b5-1 plan. The weighted average purchase price was $5.40 per share. The share purchase demonstrates Mr. Wu's confidence in the Company and his belief that the shares are currently undervalued.
  • In June 2011, the Company closed the announced $50 million equity investment by MSPEA Agriculture Holding Limited ("MSPEA"), an affiliate of Morgan Stanley, and also announced the appointment of Mr. Homer Sun, Managing Director of Morgan Stanley who leads Morgan Stanley Private Equity Asia's China Investments, to the Board of Directors of the Company.

Business Outlook

For the full year 2012, the Company expects revenue of between $495 million and $515 million and adjusted net income between $110 million and $120 million, which excludes the impact of non-cash expenses related to share-based compensation for management and independent directors, the amortization of the acquired Hebei customer list, and a change in the fair value of derivative liabilities. In 2012, the Company expects strong growth of revenue in traditional markets like Henan and Guangdong and in new markets like Shaanxi and Sichuan. The Company also expects to fully launch two new products in 2012. One new product will help crop seeds to sprout and grow, and the other will improve the crop roots' ability to absorb the water and fertilizers and to enhance the crop's resistance against drought, freeze, diseases, and stalk leaning. The Company also expects to expand its branded retailer network to 35,000 by the end of 2012, which represents a 16.3% increase over the 2011 year-end number of 30,086.

Conference Call

The Company will host a conference call at 8:30 a.m. Eastern Time on March 15, 2012, to discuss its fourth quarter and full year 2011 results.

To participate in the live conference call, please dial the following number five to ten minutes prior to the scheduled conference call time: +1 (866) 519-4004. International callers should dial + 1 (718) 354-1231. The conference pass code is 612 74 094.

For those who are unable to participate in the live conference call, a replay will be available for fourteen days starting from 11:30 a.m. Eastern Time on March 15 to 23:59 Eastern Time on March 29. To access the replay, please dial +1 (866) 214-5335. International callers should dial +1 (718) 354-1232. The replay pass code is 612 74 094. A webcast recording of the conference call will be accessible through Yongye's website at www.yongyeintl.com.

Use of Non-GAAP Financial Measures

GAAP results for the three months ended December 31, 2011 and full year 2011 include non-cash items related to share-based compensation for management and independent directors, the amortization of the acquired Hebei customer list, and a change in the fair value of derivative liabilities. To supplement the Company's condensed consolidated financial statements presented on a U.S. GAAP basis, the Company has provided adjusted financial information excluding the impact of these items in this release. Such adjustment is a departure of U.S. GAAP; however, the Company's management believes that these adjusted measures provide investors with a better understanding of how the results relate to the Company's historical performance. These adjusted measures should not be considered an alternative to net income, or any other measure of financial performance or liquidity presented in accordance with U.S. GAAP. These measures are not necessarily comparable to a similarly titled measure of another company. A reconciliation of the adjustments to U.S. GAAP results appears in the table accompanying this press release. This additional adjusted information is not meant to be considered in isolation or as a substitute for U.S. GAAP financials. The adjusted financial information that the Company provides also may differ from the adjusted information provided by other companies.

About Yongye International, Inc.

Yongye International, Inc. is a leading crop nutrient company headquartered in Beijing, with its production facilities located in Hohhot, Inner Mongolia, China. Yongye's principal product is a liquid crop nutrient, from which the Company derived substantially all of the sales in 2011. The Company also produces powder animal nutrient product which is mainly used for dairy cows. Both products are sold under the trade name "Shengmingsu," which means "life essential" in Chinese. The Company's patented formula utilizes fulvic acid as the primary compound base and is combined with various micro and macro nutrients that are essential for the health of the crops. The Company sells its products primarily to provincial level distributors, who sell to the end-users either directly or indirectly through county-level and village-level distributors. For more information, please visit the Company's website at www.yongyeintl.com.

Safe Harbor Statement

This press release contains certain statements that may include "forward-looking statements." All statements other than statements of historical fact included herein are "forward-looking statements." These forward-looking statements are often identified by the use of forward-looking terminology such as "believes," "expects" or similar expressions, involving 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. You 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 the risk factors discussed in the Company's periodic reports that are filed with the Securities and Exchange Commission and available on the SEC's 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 risk factors. Other than as required under the securities laws, the Company does not assume a duty to update these forward-looking statements.

Contacts

Yongye International, Inc.
Ms. Kelly Wang
Finance Director - Capital Markets
Phone: +86-10-8231-9608
E-mail: ir@yongyeintl.com

Ms. Wendy Xuan
Business Associate
Phone: +86-10-8232-8866 x 8827
E-mail: ir@yongyeintl.com

FTI Consulting

Mr. John Capodanno (U.S. Contact)
Phone: +1-212-850-5705
E-mail: john.capodanno@fticonsulting.com

Ms. Mingxia Li (China Contact)
Phone: +86-10-8591-1060
E-mail: mingxia.li@fticonsulting.com

(Financial Tables to Follow)

YONGYE INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

December 31, 2011

December 31, 2010

Current assets

Cash

$

81,154,880

$

41,913,469

Restricted cash

40,000

40,000

Accounts receivable, net of allowance for doubtful accounts

153,629,522

26,110,813

Inventories

86,117,000

65,878,047

Deposits to suppliers

2,664,360

10,906,295

Prepaid expenses

4,954,359

733,429

Other receivables

385,263

760,377

Deferred tax assets

2,283,388

158,675

Total Current Assets

331,228,772

146,501,105

Property, plant and equipment, net

21,929,444

21,547,152

Intangible asset, net

21,649,890

23,598,739

Land use right, net

6,129,151

4,218,006

Prepayment for mining project

35,511,520

34,151,063

Other assets

31,621,465

7,325,049

Goodwill

10,694,636

10,284,922

Total Assets

$

458,764,878

$

247,626,036

Current liabilities

Short-term bank loan

28,308,563

-

Long-term loans and payables - current portion

$

4,279,234

$

457,880

Accounts payable

13,098,183

6,127,606

Income tax payable

3,161,538

6,137,119

Advance from customers

4,095,580

60,841

Accrued expenses

4,437,220

3,024,235

Other payables

3,159,070

5,310,517

Derivative liabilities - fair value of warrants

317,183

1,036,268

Total Current Liabilities

60,856,571

22,154,466

Long-term loans and payables

7,464,683

383,285

Other non-current liability

4,297,842

-

Deferred tax liabilities

4,857,800

-

Total Liabilities

77,476,896

22,537,751

Redeemable Series A convertible preferred shares:
par value $.001; 7,969,044 shares authorized;
5,681,818 shares issued and outstanding as of
12/31/2011

49,399,990

-

Equity

Common stock: par value $.001; 75,000,000 shares
authorized; 49,370,711 shares issued and outstanding
at December 31, 2011 and 48,187,044 shares issued
and outstanding at December 31, 2010

49,371

48,187

Additional paid-in capital

150,654,849

144,599,839

Retained earnings

148,804,997

63,943,371

Accumulated other comprehensive income

17,078,758

6,623,806

Total equity attributable to Yongye International, Inc.

316,587,975

215,215,203

Noncontrolling interest

15,300,017

9,873,082

Total Equity

331,887,992

225,088,285

Commitments and Contingencies

Total Liabilities, Redeemable Series A Convertible
Preferred Shares and Equity

$

458,764,878

$

247,626,036

YONGYE INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

For the Three Months Ended

For the Year Ended

December 31, 2011

December 31, 2010

December 31, 2011

December 31, 2010

Sales

$

44,859,636

$

27,990,543

$

390,379,489

$

214,091,716

Cost of sales

21,203,955

14,737,869

162,078,410

94,833,834

Gross profit

23,655,681

13,252,674

228,301,079

119,257,882

Selling expenses

11,494,664

2,405,986

73,886,542

40,612,300

Research and development expenses

1,980,621

342,157

13,130,627

4,852,004

General and administrative expenses

17,975,496

6,998,352

35,694,045

13,994,936

Income from operations

(7,795,100)

3,506,179

105,589,865

59,798,642

Other income/(expenses)

Interest expenses

(622,740)

(29,722)

(1,429,111)

(86,440)

Interest income

55,188

25,527

123,054

60,904

Subsidy income

2,318,291

1,329,317

2,973,362

3,081,049

Other income/(expenses)

45,556

(528,811)

223,496

(613,105)

Change in fair value of derivative liabilities

185,835

(198,605)

719,085

(41,212)

Total other income/(expenses), net

1,982,130

597,706

2,609,886

2,401,196

Earnings before income tax expense

(5,812,970)

4,103,885

108,199,751

62,199,838

Income tax (benefit)/expense

(3,468,964)

1,478,550

18,407,554

10,867,857

Net (loss)/income

(2,344,006)

2,625,335

89,792,197

51,331,981

Less: Net (loss)/income attributable to the noncontrolling interest

(178,252)

383,670

4,930,571

2,895,055

Net (loss)/income attributable to Yongye International, Inc.

$

(2,165,754)

$

2,241,665

$

84,861,626

$

48,436,926

Net (loss)/income per share of common stock:

Basic

$

(0.05)

$

0.05

$

1.57

$

1.05

Diluted

$

(0.05)

$

0.05

$

1.55

$

1.05

Weighted average shares used in computation:

Basic

49,370,711

48,187,044

49,055,252

46,119,772

Diluted

49,370,711

48,584,755

49,161,073

46,308,924

YONGYE INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

For the Years Ended

December 31, 2011

December 31, 2010

December 31, 2009

CASH FLOWS FROM OPERATING ACTIVITIES

Net income

$

$89,792,197

$

51,331,981

$

2,500,207

Adjustments to reconcile net income to net cash (used in)/ provided by operating activities:

Depreciation and amortization

8,574,526

3,723,839

578,511

Loss on sale of property, plant and equipment

-

-

5,995

Provision/(Reversal) of allowance for doubtful accounts

14,973,439

-

(305,338)

Change in fair value of derivative liabilities

(719,085)

41,212

24,009,802

Stock compensation expense

6,056,194

4,310,640

-

Deferred tax benefit

(2,639,450)

(154,767)

-

Changes in operating assets and liabilities (net of effect of an acquisition in 2009):

Accounts receivable

(139,381,935)

(19,252,818)

(3,099,156)

Inventories

(17,326,312)

(21,859,880)

(21,262,135)

Deposit to suppliers

8,299,720

(4,436,327)

(6,107,924)

Prepaid expenses

(4,128,949)

(603,146)

77,013

Other receivables

390,750

(354,500)

298,444

Other assets

(9,866,857)

(6,076,207)

(1,751,395)

Accounts payable- related party

-

(887,614)

832,723

Accounts payable- third parties

6,616,383

5,628,946

344,589

Income tax payable

1,060,140

1,868,346

3,860,435

Advance from customers

3,966,320

29,934

(1,843,898)

Accrued expenses

1,307,892

2,444,434

(105,659)

Other payables

1,821,586

137,178

(222,593)

Net Cash (Used in)/Provided by Operating Activities

(31,203,441)

15,891,251

(2,190,379)

CASH FLOWS FROM INVESTING ACTIVITIES

Change in restricted cash

-

(40,000)

-

Payment for intangible asset

(3,000,000)

-

-

Prepayment for mining project

-

(33,309,976)

-

Payment for land use right

(1,807,699)

-

-

Proceeds from sale of property, plant and equipment

-

93,412

12,425

Purchase of property, plant and equipment

(2,264,361)

(11,028,190)

(1,560,587)

Purchase of property, plant and equipment from a related party

-

(1,677,532)

(2,834,676)

Net Cash Used in Investing Activities

(7,072,060)

(45,962,286)

(4,382,838)

CASH FLOWS FROM FINANCING ACTIVITIES

Proceeds from short-term bank loans

43,314,821

-

2,923,600

Repayment of short term loans

(15,469,579)

(2,950,396)

-

Repayment of long-term loans and payables

(1,738,717)

(712,391)

(248,150)

Proceeds from common stock and warrants issued and warrants exercised

-

8,634,397

69,547,206

Proceeds from preferred shares, net of issuance cost of $600,010

49,399,990

-

-

Payment for common stock and warrants issuance costs

-

-

(4,528,456)

Net Cash Provided by Financing Activities

75,506,515

4,971,610

67,694,200

EFFECT OF FOREIGN EXCHANGE RATE CHANGES ON CASH

2,010,397

1,494,713

(80,279)

NET INCREASE /(DECREASE) IN CASH

39,241,411

(23,604,712)

61,040,704

Cash at beginning of year

41,913,469

65,518,181

4,477,477

Cash at end of year

81,154,880

41,913,469

65,518,181

Supplemental cash flow information:

Cash paid for income taxes

19,986,864

9,154,278

1,136,670

Cash paid for interest expense

1,386,763

93,402

77,342

Noncash investing and financing activities:

Acquisition of property, plant and equipment included in long-term loans and payables

189,229

315,426

532,425

Acquisition of other assets included in long-term loans and payables

11,554,688

525,739

272,977

Acquisition of property, plant and equipment included in other payables

980,169

1,852,473

-

YONGYE INTERNATIONAL, INC. AND SUBSIDIARIES

RECONCILIATION OF NON-GAAP FINANCIAL DATA

Gross Profit

Three Months Ended December 31,

Year Ended December 31,

2011

2010

2011

2010

GAAP amount per consolidated statement of income

$23,655,681

$13,252,674

$228,301,079

$119,257,882

Amortization of the acquired Hebei customer list

$718,324

$674,935

$2,830,410

$1,349,557

Adjusted Amount

$24,374,005

$13,927,609

$231,131,489

$120,607,439

Income from Operations

Three Months Ended December 31,

Year Ended December 31,

2011

2010

2011

2010

GAAP amount per consolidated statement of income

($7,795,100)

$3,506,179

$105,589,865

$59,798,642

Amortization of the acquired Hebei customer list

$718,324

$674,935

$2,830,410

$1,349,557

Non-cash management compensation expense

$1,105,594

$4,310,640

$6,056,194

$4,310,640

Adjusted Amount

($5,971,182)

$8,491,754

$114,476,469

$65,458,839

Net income (attributable to Yongye)

Three Months Ended December 31,

Year Ended December 31,

2011

2010

2011

2010

GAAP amount per consolidated statement of income

($2,165,754)

$2,241,665

$84,861,626

$48,436,926

Amortization of the acquired Hebei customer list

$718,324

$674,935

$2,830,410

$1,349,557

Non-cash management compensation expense

$1,105,594

$4,310,640

$6,056,194

$4,310,640

Change in fair value of derivative liabilities

($185,835)

$198,605

($719,085)

$41,212

Adjusted Amount

($527,671)

$7,425,845

$93,029,145

$54,138,335

Weighted average shares -- diluted

49,370,711

48,584,755

49,161,073

46,308,924

Adjusted diluted earnings per share

($0.03)

$0.15

$1.71

$1.17

Source: Yongye International, Inc.
Related Stocks:
NASDAQ:YONG
collection