SHANGRAO, China, Sept. 15, 2021 /PRNewswire/ -- JinkoSolar Holding Co., Ltd. ("JinkoSolar" or the "Company") (NYSE: JKS), one of the largest and most innovative solar module manufacturers in the world, today announced its unaudited financial results for the second quarter ended June 30, 2021.
Second Quarter 2021 Business Highlights
Second Quarter 2021 Operational and Financial Highlights
Mr. Xiande Li, JinkoSolar's Chairman of the Board of Directors and Chief Executive Officer, commented, "We are very pleased to have delivered revenue of US$1.23 billion, and gross margin of 17.1%, as well as a significant increase in Non-GAAP net profit quarter-over-quarter, despite very challenging market conditions. As prices along the supply chain remain high, but relatively stable, we see overall acceptance of price increases continuing well into the second half of the year. Demand for modules is gradually resuming, and our module production volume increased remarkably month-over-month in the third quarter.
We are taking initiatives to strengthen our business for the long-term and increase the reliability of our services to the U.S market. So far, we have formed a few strategic co-operations such as a joint investment with Tongwei Co., Ltd. in a high-purity crystalline silicon project with annual capacity of 45,000 metric tons, an investment in Inner Mongolia Xinte Silicon Materials Co., Ltd., and we have signed a strategic five-year polysilicon supply agreement with Wacker Chemie AG. Wacker will supply polysilicon to JinkoSolar from its production sites in Germany and the United States. Meanwhile, our overseas wafer manufacturing facility started construction in August and will serve our production facilities in Malaysia and the United States when production ramps up. We further improved our traceability system for procurement and production.
Over 7GW of newly-added capacity of large-size cells was put into production during the second quarter to support the rapid growth in demand for large-size products. We are also expanding our investment plan for N-type cell capacity based on our technical advantages and two years of mass production experience.
We expect the proportion of our large-size product shipments to increase rapidly to approximately 50% of total shipments in the second half of this year. In addition, the uptake of the distributed generation businesses achieved rapid development with more flexible business models and lower sensitivity to prices. In response to this trend, we have also raised the proportion of shipments in relation to distributed generation projects for the full year to around 40%, compared with 20%-25% last year, in order to meet the needs of customers facing different distributed application scenarios.
We expect the second half of 2021 through 2022 to be a big moment for solar installations, and we believe we will grow even faster than the industry average and further increase our market shares."
Second Quarter 2021 Financial Results
Total Revenues
Total revenues in the second quarter of 2021 were RMB7.93 billion (US$1.23 billion), a decrease of 0.2% from RMB7.94 billion in the first quarter of 2021 and a decrease of 6.2% from RMB8.45 billion in the second quarter of 2020. The sequential and year-over-year decreases were mainly attributable to a decrease in the shipment of solar modules.
Gross Profit and Gross Margin
Gross profit in the second quarter of 2021 was RMB1.36 billion (US$210.5 million), compared with RMB1.36 billion in the first quarter of 2021 and RMB1.51 billion in the second quarter of 2020.
Gross margin was 17.1% in the second quarter of 2021, compared with 17.1% in the first quarter of 2021 and 17.9% in the second quarter of 2020. The year-over-year decrease was mainly attributable to a decline in the average selling price of solar modules in response to the intensified market competition globally, partially offset by the Company's continued reduction of integrated production costs enabled by its industry-leading integrated cost structure.
Income from Operations and Operating Margin
Income from operations in the second quarter of 2021 was RMB356.4 million (US$55.2 million), compared with RMB149.1 million in the first quarter of 2021 and RMB434.7 million in the second quarter of 2020.
Operating margin was 4.5% in the second quarter of 2021, compared with 1.9% in the first quarter of 2021 and 5.1% in the second quarter of 2020.
Total operating expenses in the second quarter of 2021 were RMB1.00 billion (US$155.3 million), a decrease of 17.1% from RMB1.21 billion in the first quarter of 2021 and a decrease of 7.0% from RMB1.08 billion in the second quarter of 2020. The sequential decrease was mainly attributable to (i) a decrease in shipping costs as a result of a decrease in the shipment of solar modules and (ii) a decrease in disposal and impairment loss on property, plant and equipment. The year-over-year decrease was mainly attributable to a decrease in shipping costs in relation to the decrease in the shipment of solar modules in the second quarter of 2021.
Total operating expenses accounted for 12.6% of total revenues in the second quarter of 2021, compared to 15.2 % (or 13.7% excluding impairment loss) in the first quarter of 2021 and 12.8% in the second quarter of 2020.
Interest Expense, Net
Net interest expense in the second quarter of 2021 was RMB157.5 million (US$24.4 million), an increase of 0.6% from RMB156.5 million in the first quarter of 2021 and an increase of 48.3% from RMB106.2 million in the second quarter of 2020. The year-over-year increase was mainly due to an increase in interest expense, as the Company's interest-bearing debts increased.
Subsidy Income
Subsidy income in the second quarter of 2021 was RMB162.2 million (US$25.1 million), compared with RMB130.3 million in the first quarter of 2021 and RMB14.4 million in the second quarter of 2020.
Exchange Loss/(Gain) and Change in Fair Value of Foreign Exchange Derivatives
The Company recorded a net exchange loss (including change in fair value of foreign exchange derivatives) of RMB4.4 million (US$0.7 million) in the second quarter of 2021, compared to a net exchange loss of RMB26.6 million in the first quarter of 2021 and a net exchange gain of RMB69.7 million in the second quarter of 2020. The net exchange loss was mainly due to the exchange rate fluctuation of the US dollars against the RMB in the second quarter of 2021.
Change in Fair Value of Convertible Senior Notes and Call Option
The Company issued US$85.0 million of 4.5% convertible senior notes due 2024 (the "Notes") in May 2019 and has elected to measure the Notes at fair value derived by valuation model, i.e. Binomial Model. The Company recognized a loss from a change in fair value of the Notes of RMB335.7 million (US$52.0 million) in the second quarter of 2021, compared to a gain of RMB414.9 million in the first quarter of 2021 and a loss of RMB89.1 million in the second quarter of 2020. The change was primarily due to an increase in the Company's stock price in the second quarter of 2021.
Concurrent with the issuance of the Notes in May 2019, the Company entered into a call option transaction with an affiliate of Credit Suisse Securities (USA) LLC. The Company accounted for the call option transaction as freestanding derivative assets in its consolidated balance sheets, which is marked to market during each reporting period. The Company recorded a gain from a change in fair value of the call option of RMB137.9 million (US$21.4 million) in the second quarter of 2021, compared to a loss of RMB235.8 million in the first quarter of 2021 and a gain of RMB38.0 million in the second quarter of 2020. The change was primarily due to an increase in the Company's stock price in the second quarter of 2021. Subsequently in July 2021, the Company exercised all the remaining call option using cash settlement.
Equity in Earnings/(loss)of Affiliated Companies
The Company indirectly holds a 20% equity interest in Sweihan PV Power Company P.J.S.C, a developer and operator of solar power projects in Dubai, and accounts for its investment using the equity method. The Company also holds a 30% equity interest in Jiangsu Jinko-Tiansheng Co., Ltd, which processes and assembles PV modules as an OEM manufacturer, and accounts for its investments using the equity method. The Company recorded equity in loss of affiliated companies of RMB0.3 million (US$42.0 thousand) in the second quarter of 2021, compared with a gain of RMB43.4 million in the first quarter of 2021 and a gain of RMB4.2 million in the second quarter of 2020. The loss primarily arose from interest rate swap recorded by the equity affiliate due to a decrease in long-term interest rates in the second quarter of 2021 partially offset by revenue generated from operations. Hedge accounting was not applied for the derivative.
Income Tax Benefit/(Expenses)
The Company recorded an income tax benefit of RMB6.9 million (US$1.1 million) in the second quarter of 2021, compared with an income tax expense of RMB52.2 million in the first quarter of 2021 and an income tax expense of RMB22.8 million in the second quarter of 2020. The sequential change was mainly due to additional 2020 income tax deduction for R&D costs approved by the local tax bureau in the second quarter of 2021. The year-over-year change was mainly due to lower profit generated compared to the second quarter of 2020.
Net Income and Earnings/(loss) per Share
Net income attributable to the Company's ordinary shareholders was RMB66.2 million (US$10.3 million) in the second quarter of 2021, compared with net income attributable to the Company's ordinary shareholders of RMB221.1 million in the first quarter of 2021 and RMB318.0 million in the second quarter of 2020.
Basic and diluted earnings/(loss) per ordinary share were RMB0.35 (US$0.05) and RMB0.35 (US$0.05), respectively, during the second quarter of 2021, compared to RMB1.16 and RMB(0.90), respectively, in the first quarter of 2021, and RMB1.79 and RMB1.64, respectively, in the second quarter of 2020. As each ADS represents four ordinary shares, this translates into basic and diluted earnings/(loss) per ADS of RMB1.39 (US$0.22) and RMB1.38 (US$0.21), respectively in the second quarter of 2021; RMB4.64 and RMB(3.61), respectively, in the first quarter of 2021; and RMB7.16 and RMB6.55, respectively, in the second quarter of 2020. The difference between basic earning and diluted loss per share in the second quarter of 2021 was mainly due to the dilutive impact of share-based compensation.
Non-GAAP net income attributable to the Company's ordinary shareholders in the second quarter of 2021 was RMB274.7 million (US$42.5 million), compared with RMB49.3 million in the first quarter of 2021 and RMB376.1 million in the second quarter of 2020.
Non-GAAP basic and diluted earnings per ordinary share were RMB1.44 (US$0.22) and RMB1.44 (US$0.22), respectively, during the second quarter of 2021; RMB0.26 and RMB0.24, respectively, in the first quarter of 2021, and both RMB2.12 in the second quarter of 2020. This translates into non-GAAP basic and diluted earnings per ADS of RMB5.76 (US$0.89) and RMB5.75 (US$0.89), respectively, in the second quarter of 2021; RMB1.04 and RMB0.96, respectively, in the first quarter of 2021, and both RMB8.46 in the second quarter of 2020.
Because of the dilutive impact of call option arrangement during the second quarter of 2020, potential shares underlying the call option arrangement were removed from weighted average number of ordinary shares outstanding since their issuance date, and changes in income of the assumed exercise of call option, including the change in fair value of the call option, foreign exchange gain/(loss) on the call option, and the issuance costs of the call option were also recorded as the adjustment to the Company's consolidated net income to arrive at the diluted net income available to the Company's ordinary shareholders. Under that situation, the Company implemented the same denominator for both non-GAAP basic and dilutive earnings per ordinary share in the second quarter of 2020.
Financial Position
As of June 30, 2021, the Company had RMB6.52 billion (US$1.01 billion) in cash and cash equivalents and restricted cash, compared with RMB7.04 billion as of March 31, 2021.
As of June 30, 2021, the Company's accounts receivables due from third parties were RMB3.91 billion (US$606.1 million), compared with RMB4.59 billion as of March 31, 2021.
As of June 30, 2021, the Company's inventories were RMB9.88 billion (US$1.53 billion), compared with RMB9.10 billion as of March 31, 2021.
As of June 30, 2021, the Company's total interest-bearing debts were RMB20.15 billion (US$3.12 billion), of which RMB436.5 million (US$67.6 million) was related to the Company's overseas downstream solar projects, compared with RMB17.48 billion, of which RMB458.5 million was related to the Company's overseas downstream solar projects as of March 31, 2021.
Second Quarter 2021 Operational Highlights
Solar Module, Cell and Wafer Shipments
Total shipments in the second quarter of 2021 were 5,203 MW, including 3,976 MW for solar module shipments and 1,227 MW for cell and wafer shipments.
Solar Products Production Capacity
As of June 30, 2021, the Company's in-house annual mono wafer, solar cell and solar module production capacity was 27 GW, 12 GW (940 MW for N type cells) and 31 GW, respectively.
Operations and Business Outlook
Shipments of the Company's large-size products are expected to account for 50% of its total solar module shipments in the second half of 2021, and its annual shipment from sales to distributed generation projects is expected to account for approximately 40% of total shipments. Shipments in the Chinese market are expected to gradually increase in the second half of 2021 and in 2022. We continue to strengthen our global supply chain management to strengthen our business for the long-term and increase the reliability of our services to the U.S market. Our 7GW silicon wafer production facility in Vietnam will start construction soon, and will supply silicon wafers to our cell and module facilities in the United States and Malaysia starting 2022.
With the high and relatively stable production material prices in the second half of the year and the overall increase in customer acceptance of prices, our module production volume are starting to increase in the third quarter.
Third Quarter and Full Year 2021 Guidance
The Company's business outlook is based on management's current views and estimates with respect to market conditions, production capacity, the Company's order book and the global economic environment. This outlook is subject to uncertainty on final customer demand and sale schedules. Management's views and estimates are subject to change without notice.
For the third quarter of 2021, the Company expects total shipments to be in the range of 5 GW to 5.5 GW (solar module shipments to be in the range of 4.5 GW to 5 GW). Total revenue for the third quarter is expected to be in the range of US$1.24 billion to US$1.37 billion. Gross margin for the third quarter is expected to be between 12% and 15%.
For full year 2021, the Company estimates total shipments (including solar modules, cells and wafers) to be in the range of 25 GW to 30 GW.
Solar Products Production Capacity
JinkoSolar expects its annual mono wafer, solar cell and solar module production capacity to reach 32.5 GW, 24 GW (including 940 MW N-type cells) and 45 GW, respectively, by the end of 2021, from previous guidance of 30 GW, 24 GW and 33 GW, respectively.
Recent Business Developments
Conference Call Information
JinkoSolar's management will host an earnings conference call on Wednesday, September 15, 2021 at 8:00 a.m. U.S. Eastern Time (8:00 p.m. Beijing / Hong Kong the same day).
Dial-in details for the earnings conference call are as follows:
Hong Kong / International: |
+852 3027 6500 |
|
U.S. Toll Free: |
+1 855-824-5644 |
|
Passcode: |
44003482# |
Please dial in 10 minutes before the call is scheduled to begin and provide the passcode to join the call.
A telephone replay of the call will be available 2 hours after the conclusion of the conference call through 23:59 U.S. Eastern Time, September 22, 2021. The dial-in details for the replay are as follows:
International: |
+61 2 8325 2405 |
|
U.S.: |
+1 646 982 0473 |
|
Passcode: |
319341396# |
Additionally, a live and archived webcast of the conference call will be available on the Investor Relations section of JinkoSolar's website at www.jinkosolar.com.
About JinkoSolar Holding Co., Ltd.
JinkoSolar (NYSE: JKS) is one of the largest and most innovative solar module manufacturers in the world. JinkoSolar distributes its solar products and sells its solutions and services to a diversified international utility, commercial and residential customer base in China, the United States, Japan, Germany, the United Kingdom, Chile, South Africa, India, Mexico, Brazil, the United Arab Emirates, Italy, Spain, France, Belgium, and other countries and regions. JinkoSolar has built a vertically integrated solar product value chain, with an integrated annual capacity of 27 GW for mono wafers, 12 GW for solar cells, and 31 GW for solar modules, as of June 30, 2021.
JinkoSolar has 9 productions facilities globally, 22 overseas subsidiaries in Japan, South Korea, Vietnam, India, Turkey, Germany, Italy, Switzerland, United States, Mexico, Brazil, Chile, Australia, Portugal, Canada, Malaysia, UAE, Hong Kong, Denmark, and global sales teams in China, United Kingdom, France, Spain, Bulgaria, Greece, Ukraine, Jordan, Saudi Arabia, Tunisia, Morocco, South Africa, Costa Rica, Colombia, Panama, Kazakhstan, Malaysia, Myanmar, Sri Lanka, Thailand, Vietnam, Poland and Argentina, as of June 30, 2021.
To find out more, please see: www.jinkosolar.com
Use of Non-GAAP Financial Measures
To supplement its consolidated financial results presented in accordance with United States Generally Accepted Accounting Principles ("GAAP"), JinkoSolar uses certain non-GAAP financial measures including, non-GAAP net income, non-GAAP earnings per Share, and non-GAAP earnings per ADS, which are adjusted from the comparable GAAP results to exclude certain expenses or incremental ordinary shares relating to share-based compensation, convertible senior notes and call option:
The Company believes that the use of non-GAAP information is useful for analysts and investors to evaluate JinkoSolar's current and future performances based on a more meaningful comparison of net income and diluted net income per ADS when compared with its peers and historical results from prior periods. These measures are not intended to represent or substitute numbers as measured under GAAP. The submission of non-GAAP numbers is voluntary and should be reviewed together with GAAP results.
Currency Convenience Translation
The conversion of Renminbi into U.S. dollars in this release, made solely for the convenience of the readers, is based on the noon buying rate in the city of New York for cable transfers of Renminbi as certified for customs purposes by the Federal Reserve Bank of New York as of June 30, 2021, which was RMB6.4566 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 or any other rate. The percentages stated in this press release are calculated based on Renminbi.
Safe-Harbor Statement
This press release contains forward-looking statements. These statements constitute "forward-looking" statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends, "plans," "believes," "estimates" and similar statements. Among other things, the quotations from management in this press release and the Company's operations and business outlook, contain forward-looking statements. Such statements involve certain risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Further information regarding these and other risks is included in JinkoSolar's filings with the U.S. Securities and Exchange Commission, including its annual report on Form 20-F. Except as required by law, the Company does not undertake any obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise.
For investor and media inquiries, please contact:
In China:
Ms. Stella Wang
JinkoSolar Holding Co., Ltd.
Tel: +86 21-5180-8777 ext.7806
Email: ir@jinkosolar.com
Rene Vanguestaine
Christensen
Tel: +86 178 1749 0483
Email: rvanguestaine@ChristensenIR.com
In the U.S.:
Ms. Linda Bergkamp
Christensen
Tel: +1-480-614-3004
Email: lbergkamp@ChristensenIR.com
JINKOSOLAR HOLDING CO., LTD. |
|||||||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||
(in thousands, except ADS and Share data) |
|||||||||||||
For the quarter ended |
For the six months ended |
||||||||||||
June 30, 2020 |
March 31, 2021 |
June 30, 2021 |
Jun 30, 2020 |
Jun 30, 2021 |
|||||||||
RMB'000 |
RMB'000 |
RMB'000 |
USD'000 |
RMB'000 |
RMB'000 |
USD'000 |
|||||||
Revenues from third parties |
8,448,719 |
7,940,050 |
7,925,417 |
1,227,491 |
16,879,932 |
15,865,467 |
2,457,248 |
||||||
Revenues from related parties |
1,943 |
544 |
2,799 |
434 |
54,653 |
3,343 |
518 |
||||||
Total revenues |
8,450,662 |
7,940,594 |
7,928,216 |
1,227,925 |
16,934,585 |
15,868,810 |
2,457,766 |
||||||
Cost of revenues |
(6,937,720) |
(6,582,222) |
(6,569,088) |
(1,017,422) |
(13,764,765) |
(13,151,310) |
(2,036,878) |
||||||
Gross profit |
1,512,942 |
1,358,372 |
1,359,128 |
210,503 |
3,169,820 |
2,717,500 |
420,888 |
||||||
Operating expenses: |
|||||||||||||
Selling and marketing |
(709,189) |
(614,856) |
(509,440) |
(78,902) |
(1,323,010) |
(1,124,296) |
(174,132) |
||||||
General and administrative |
(294,452) |
(363,872) |
(378,503) |
(58,623) |
(533,046) |
(742,375) |
(114,979) |
||||||
Research and development |
(74,643) |
(107,144) |
(114,806) |
(17,781) |
(146,427) |
(221,950) |
(34,376) |
||||||
Impairment of long-lived assets |
- |
(123,405) |
- |
- |
- |
(123,405) |
(19,113) |
||||||
Total operating expenses |
(1,078,284) |
(1,209,277) |
(1,002,749) |
(155,306) |
(2,002,483) |
(2,212,026) |
(342,600) |
||||||
Income from operations |
434,658 |
149,095 |
356,379 |
55,197 |
1,167,337 |
505,474 |
78,288 |
||||||
Interest expenses, net |
(106,239) |
(156,535) |
(157,523) |
(24,397) |
(214,852) |
(314,058) |
(48,641) |
||||||
Subsidy income |
14,379 |
130,315 |
162,216 |
25,124 |
19,440 |
292,531 |
45,306 |
||||||
Exchange (loss)/gain |
51,616 |
(71,543) |
(110,256) |
(17,076) |
62,567 |
(181,799) |
(28,156) |
||||||
Change in fair value of interest rate swap |
- |
- |
- |
- |
(78,878) |
- |
- |
||||||
Change in fair value of foreign exchange derivatives |
18,133 |
44,904 |
105,812 |
16,388 |
(99,654) |
150,716 |
23,343 |
||||||
Change in fair value of convertible senior notes and call option |
(51,165) |
179,104 |
(197,733) |
(30,625) |
14,825 |
(18,629) |
(2,885) |
||||||
Other income/(expense), net |
2,127 |
3,239 |
1,366 |
211 |
(60) |
4,605 |
713 |
||||||
Income before income taxes |
363,509 |
278,579 |
160,261 |
24,822 |
870,725 |
438,840 |
67,968 |
||||||
Income tax (expenses)/benefit |
(22,754) |
(52,210) |
6,900 |
1,069 |
(132,274) |
(45,310) |
(7,018) |
||||||
Equity in earnings/(loss) of affiliated companies |
4,211 |
43,448 |
(268) |
(42) |
(97,316) |
43,180 |
6,688 |
||||||
Net income |
344,966 |
269,817 |
166,893 |
25,849 |
641,135 |
436,710 |
67,638 |
||||||
Less: Net income attributable to non-controlling |
26,923 |
48,725 |
100,657 |
15,590 |
40,651 |
149,382 |
23,136 |
||||||
Net income attributable to JinkoSolar |
318,043 |
221,092 |
66,236 |
10,259 |
600,484 |
287,328 |
44,502 |
||||||
Net income/(loss) attributable to JinkoSolar Holding Co., Ltd.'s |
|||||||||||||
Basic |
1.79 |
1.16 |
0.35 |
0.05 |
3.37 |
1.51 |
0.23 |
||||||
Diluted |
1.64 |
(0.90) |
0.35 |
0.05 |
2.77 |
1.09 |
0.17 |
||||||
Net income/(loss) attributable to JinkoSolar Holding Co., Ltd.'s |
|||||||||||||
Basic |
7.16 |
4.64 |
1.39 |
0.22 |
13.48 |
6.03 |
0.93 |
||||||
Diluted |
6.55 |
(3.61) |
1.38 |
0.21 |
11.08 |
4.36 |
0.67 |
||||||
Weighted average ordinary shares outstanding: |
|||||||||||||
Basic |
177,718,162 |
190,427,792 |
190,716,434 |
190,716,434 |
178,231,033 |
190,573,717 |
190,573,717 |
||||||
Diluted |
170,989,776 |
205,142,801 |
191,192,954 |
191,192,954 |
197,139,692 |
205,653,994 |
205,653,994 |
||||||
Weighted average ADS outstanding: |
|||||||||||||
Basic |
44,429,541 |
47,606,948 |
47,679,108 |
47,679,108 |
44,557,758 |
47,643,429 |
47,643,429 |
||||||
Diluted |
42,747,444 |
51,285,700 |
47,798,239 |
47,798,239 |
49,284,923 |
51,413,499 |
51,413,499 |
||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME |
|||||||||||||
Net income |
344,966 |
269,817 |
166,893 |
25,849 |
641,135 |
436,710 |
67,638 |
||||||
Other comprehensive income/(loss): |
|||||||||||||
-Foreign currency translation adjustments |
30,442 |
89,001 |
(64,338) |
(9,965) |
75,482 |
24,663 |
3,820 |
||||||
-Change in the instrument-specific credit risk |
(52,681) |
22,638 |
22,772 |
3,527 |
(13,479) |
45,410 |
7,033 |
||||||
Comprehensive income |
322,727 |
381,456 |
125,327 |
19,411 |
703,138 |
506,783 |
78,491 |
||||||
Less: Comprehensive income attributable to non-controlling |
26,923 |
48,725 |
100,657 |
15,590 |
40,651 |
149,382 |
23,136 |
||||||
Comprehensive income attributable to JinkoSolar Holding Co., |
295,804 |
332,731 |
24,670 |
3,821 |
662,487 |
357,401 |
55,355 |
||||||
Reconciliation of GAAP and non-GAAP Results |
|||||||||||||
1. Non-GAAP earnings per share and non-GAAP earnings per ADS |
|||||||||||||
GAAP net income attributable to ordinary shareholders |
318,043 |
221,092 |
66,236 |
10,259 |
600,484 |
287,328 |
44,502 |
||||||
Change in fair value of convertible senior notes and call option |
51,165 |
(179,104) |
197,733 |
30,625 |
(14,825) |
18,629 |
2,885 |
||||||
Net interest expenses of convertible senior notes and call option |
6,734 |
5,423 |
5,714 |
885 |
12,862 |
11,137 |
1,725 |
||||||
Exchange loss/(gain) on convertible senior notes and call option |
(291) |
1,785 |
4,906 |
760 |
4,373 |
6,691 |
1,036 |
||||||
Stock-based compensation expense |
423 |
84 |
84 |
13 |
672 |
168 |
26 |
||||||
Non-GAAP net income attributable to ordinary shareholders |
376,074 |
49,280 |
274,673 |
42,542 |
603,566 |
323,953 |
50,174 |
||||||
Non-GAAP earnings per share attributable to ordinary shareholders - |
|||||||||||||
Basic |
2.12 |
0.26 |
1.44 |
0.22 |
3.39 |
1.70 |
0.26 |
||||||
Diluted |
2.12 |
0.24 |
1.44 |
0.22 |
3.06 |
1.58 |
0.24 |
||||||
Non-GAAP earnings per ADS attributable to ordinary shareholders - |
|||||||||||||
Basic |
8.46 |
1.04 |
5.76 |
0.89 |
13.54 |
6.80 |
1.05 |
||||||
Diluted |
8.46 |
0.96 |
5.75 |
0.89 |
12.25 |
6.30 |
0.98 |
||||||
Non-GAAP weighted average ordinary shares outstanding |
|||||||||||||
Basic |
177,718,162 |
190,427,792 |
190,716,434 |
190,716,434 |
178,231,033 |
190,573,717 |
190,573,717 |
||||||
Diluted |
177,718,162 |
205,142,801 |
191,192,954 |
191,192,954 |
197,139,692 |
205,653,994 |
205,653,994 |
||||||
Non-GAAP weighted average ADS outstanding |
|||||||||||||
Basic |
44,429,541 |
47,606,948 |
47,679,108 |
47,679,108 |
44,557,758 |
47,643,429 |
47,643,429 |
||||||
Diluted |
44,429,541 |
51,285,700 |
47,798,239 |
47,798,239 |
49,284,923 |
51,413,499 |
51,413,499 |
||||||
JINKOSOLAR HOLDING CO., LTD. |
|||||
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||
(in thousands) |
|||||
December 31, 2020 |
June 30, 2021 |
||||
RMB'000 |
RMB'000 |
USD'000 |
|||
ASSETS |
|||||
Current assets: |
|||||
Cash and cash equivalents |
7,481,678 |
5,704,725 |
883,549 |
||
Restricted cash |
593,094 |
816,449 |
126,452 |
||
Restricted short-term investments |
6,400,637 |
6,648,041 |
1,029,650 |
||
Short-term investments |
570,000 |
873,007 |
135,212 |
||
Accounts receivable, net - related parties |
410,358 |
1,684 |
261 |
||
Accounts receivable, net - third parties |
4,534,758 |
3,913,262 |
606,087 |
||
Notes receivable, net - related parties |
33,001 |
42,399 |
6,567 |
||
Notes receivable, net - third parties |
1,051,561 |
1,261,661 |
195,406 |
||
Advances to suppliers, net - third parties |
1,002,613 |
1,926,269 |
298,341 |
||
Inventories, net |
8,376,936 |
9,880,635 |
1,530,315 |
||
Forward contract receivables |
183,146 |
55,131 |
8,539 |
||
Call Option - concurrent with issuance of convertible |
- |
554,151 |
85,827 |
||
Prepayments and other current assets, net - related parties |
23,756 |
20,373 |
3,155 |
||
Prepayments and other current assets, net |
3,020,592 |
2,808,184 |
434,932 |
||
Total current assets |
33,682,130 |
34,505,971 |
5,344,293 |
||
Non-current assets: |
|||||
Restricted cash |
1,389,194 |
1,551,100 |
240,235 |
||
Accounts receivable, net - third parties |
26,405 |
26,749 |
4,143 |
||
Project Assets |
645,355 |
511,080 |
79,156 |
||
Long-term investments |
194,258 |
217,678 |
33,714 |
||
Property, plant and equipment, net |
12,455,444 |
15,941,047 |
2,468,954 |
||
Land use rights, net |
760,962 |
776,760 |
120,305 |
||
Intangible assets, net |
35,838 |
36,717 |
5,687 |
||
Financing lease right-of-use assets, net |
829,122 |
745,504 |
115,464 |
||
Operating lease right-of-use assets, net |
316,512 |
457,026 |
70,784 |
||
Deferred tax assets |
255,107 |
255,107 |
39,511 |
||
Call Option - concurrent with issuance of convertible |
756,929 |
- |
- |
||
Other assets, net - related parties |
107,319 |
16,013 |
2,480 |
||
Other assets, net - third parties |
1,777,799 |
2,317,235 |
358,894 |
||
Total non-current assets |
19,550,244 |
22,852,016 |
3,539,327 |
||
Total assets |
53,232,374 |
57,357,987 |
8,883,620 |
||
LIABILITIES |
|||||
Current liabilities: |
|||||
Accounts payable - related parties |
14,114 |
14,410 |
2,232 |
||
Accounts payable - third parties |
4,436,495 |
4,091,329 |
633,666 |
||
Notes payable - third parties |
9,334,876 |
9,344,402 |
1,447,264 |
||
Accrued payroll and welfare expenses |
995,054 |
955,342 |
147,964 |
||
Advances from third parties |
2,451,495 |
3,670,770 |
568,530 |
||
Income tax payable |
73,720 |
97,811 |
15,149 |
||
Other payables and accruals |
3,408,391 |
3,721,074 |
576,320 |
||
Other payables due to related parties |
71,515 |
1,216 |
188 |
||
Forward contract payables |
17,895 |
6,395 |
990 |
||
Convertible senior notes - current |
1,831,612 |
- |
- |
||
Financing lease liabilities - current |
272,330 |
192,372 |
29,794 |
||
Operating lease liabilities - current |
48,244 |
60,355 |
9,348 |
||
Short-term borrowings from third parties, |
8,238,531 |
9,690,428 |
1,500,856 |
||
Guarantee liabilities to related parties |
22,519 |
7,694 |
1,192 |
||
Total current liabilities |
31,216,791 |
31,853,598 |
4,933,493 |
||
Non-current liabilities: |
|||||
Long-term borrowings |
7,301,536 |
8,198,059 |
1,269,718 |
||
Convertible senior notes |
- |
1,358,363 |
210,384 |
||
Accrued warranty costs - non current |
769,332 |
768,099 |
118,963 |
||
Financing lease liabilities |
313,088 |
237,594 |
36,799 |
||
Operating lease liabilities |
277,239 |
411,294 |
63,701 |
||
Deferred tax liability |
328,713 |
328,713 |
50,911 |
||
Long-term Payables |
97 |
338,153 |
52,373 |
||
Guarantee liabilities to related parties |
34,812 |
11,118 |
1,722 |
||
Total non-current liabilities |
9,024,817 |
11,651,393 |
1,804,571 |
||
Total liabilities |
40,241,608 |
43,504,991 |
6,738,064 |
||
SHAREHOLDERS' EQUITY |
|||||
Ordinary shares (US$0.00002 par value, 500,000,000 |
26 |
26 |
4 |
||
Additional paid-in capital |
5,251,245 |
5,606,692 |
868,366 |
||
Statutory reserves |
692,009 |
692,009 |
107,179 |
||
Accumulated other comprehensive income |
(128,615) |
(58,542) |
(9,067) |
||
Treasury stock, at cost; 2,945,840 ordinary shares as of |
(43,170) |
(43,170) |
(6,686) |
||
Accumulated retained earnings |
4,216,353 |
4,503,681 |
697,531 |
||
Total JinkoSolar Holding Co., Ltd. shareholders' equity |
9,987,848 |
10,700,696 |
1,657,327 |
||
Non-controlling interests |
3,002,918 |
3,152,300 |
488,229 |
||
Total liabilities and shareholders' equity |
53,232,374 |
57,357,987 |
8,883,620 |
||
View original content:https://www.prnewswire.com/news-releases/jinkosolar-announces-second-quarter-2021-financial-results-301377395.html
