omniture

Fushi Copperweld Announces 2010 Fourth Quarter and Full Year Results

2011-04-06 17:27 2369
- 2010 Fourth Quarter and Full Year Results in Line with Preliminary Results -

- Company Restates Results for 2007, 2008 and 2009 Fiscal Years and the first three quarters of 2010 to Reflect Certain Non-Cash Adjustments -

- Company has Filed 2010 10-K -


BEIJING, April 5, 2011 /PRNewswire-Asia-FirstCall/ -- Fushi Copperweld, Inc. (NasdaqGS: FSIN), the leading global manufacturer and innovator of copper-clad bimetallic wire used in a variety of telecommunication, utility, transportation and other electrical applications, today announced final financial results for the fourth quarter and full year periods ended December 31, 2010 in line with previously announced preliminary results.

Fourth Quarter 2010 Results

Revenues for the fourth quarter of 2010 increased 35.2% to $69.9 million, up from $51.7 million in the prior year quarter. Organic growth during the fourth quarter, excluding the contributions of the acquisitions of Dalian Jinchuan, was 21.8%.

Gross profit in the fourth quarter of 2010 increased 28.8% to $22.2 million from $17.2 million a year ago.  Gross margin decreased to 31.8% from 33.4% in the year ago period, primarily because of lower gross margin of Dalian Jinchuan which was acquired in February 2010. Gross margin for the Company’s Dalian cladding facility was 38.3% compared to 38.2% in the prior year period while gross margin for the Company's Fayetteville, TN facility increased from 8.7% in the fourth quarter of 2009 to 11.5% in the fourth quarter of 2010.

Operating expenses in the fourth quarter of 2010 increased 29.9% to $6.2 million, compared to $4.8 million in the prior year's quarter.  On a percentage basis, operating expenses decreased to 8.9% of revenues from 9.3% in the fourth quarter of 2009. Operating income was $16.0 million, a 28.3% increase compared to the prior year period.

As a result of the Company’s completion of its previously announced reevaluation of the application of generally accepted accounting principles (“GAAP”) as described in more detail in the Company’s preliminary earnings release dated March 11, 2011, the Company’s results for the 2010 fourth quarter include anon-cash adjustment of $15.4 million, or $0.40 per diluted share, related to the adjustment of the beginning-of-the-period balance of a valuation allowance of U.S. Entities(Parent and Copperweld Bimetallics, LLC.).

On GAAP basis, net loss for the 2010 fourth quarter was $2.4 million, or $0.06 per diluted share. This compares with GAAP net income of $10.2 million, or $0.34 per diluted share, in the fourth quarter of 2009. GAAP results for the fourth quarter of 2010 include net interest income of $0.0 million, offset by other expenses of $0.4 million.

On non-GAAP basis, adjusted net income was $13.4 million or $0.35 per diluted share in the fourth quarter of 2010, compared to adjusted net income of $10.3 million or $0.34 per diluted share, in the prior year fourth quarter.

Fully diluted share count increased 27.1% in the fourth quarter of 2010 to 38.1 million from 30.0 million a year ago, primarily as a result of the Company’s secondary offering during the first quarter of 2010.

During the three months ended December 31, 2010, the Company generated $27.4 million net cash from operating activities, compared to $11 million in the comparable period in 2009.

Fiscal Year 2010 Results

Revenues for fiscal year 2010 increased 44.8% to $265.0 million, up from $182.9 million in the year ago period.  Metric tons shipped in fiscal year 2010 increased 2.4% to 38,607 metric tons compared to 37,718 metric tons in fiscal year 2009.

Gross profit for fiscal year 2010 increased 44.7% to $79.3 million or 30.0% of revenue from $54.8 million or 30.0% of revenue in fiscal year 2009.  

Operating expenses for fiscal year 2010 were $21.2 million, compared to $17.9 million in fiscal year 2009.  On a percentage basis, operating expenses decreased to 8.0% of revenues from 9.8% for fiscal year 2009.  Operating income increased 57.3% to $58.0 million or 21.9% of revenues compared to $36.9 million or 20.2% of revenues in fiscal year 2009.

On GAAP basis, net income for the 2010 fiscal year was $31.9 million, or $0.85 per diluted share. This compares with net income of $21.9 million, or $0.76 per diluted share, in the 2009 fiscal year.

On non-GAAP basis, adjusted net income was $48.6 million or $1.30 per diluted share in 2010 fiscal year, compared to adjusted net income of $28.9 million or $1.01 per diluted share, in the 2009 fiscal year.

As of December 31, 2010, the Company’s cash position was $123.0 million, an increase of 103.0% from $60.6 million as of December 31, 2009. Accounts receivable at December 31, 2010 were $65.8 million, compared to $67.4 million at December 31, 2009. Long-term debt totalled $5.7 million as of December 31, 2010, compared to $25 million at December 31, 2009.

Mr. Joe Longever, co-Chief Executive Officer of Fushi Copperweld, commented, “Our 2010 fourth quarter and full year results came in as expected and reflect strong performance in a shifting market driven by infrastructure spending priorities and volatile raw material pricing.  We remain focused on leveraging the global opportunity we see for our products and will continue to expand our presence in both current and new markets to grow our business.”

Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures

Fushi Copperweld’s net income was materially impacted by certain non-cash expenses and one-time events. To supplement the Company’s consolidated financial statements, which are prepared and presented in accordance with GAAP, the Company uses non-GAAP net income for the impact of non-cash expense related to share-based compensation expense, unrealized loss (gain) on cross currency interest swap derivative (“SWAP”) and the change in the fair values of embedded conversion options in our Convertible Notes and warrants, gain (loss) on debt extinguishment and adjustment of the beginning-of-the-year balance of valuation allowance against deferred income tax assets. These Company-defined adjusted measures are being provided because management believes they are useful in analyzing the underlying operating performance of the business. These measures may be inconsistent with similar measures presented by other companies and should only be used in conjunction with our results reported in accordance with GAAP. A reconciliation of earnings per share as reported and net income (loss) as reported to non-GAAP earnings per share and non-GAAP net income as follows.


 

 

Q4 2010

 

 

Q4 2009

 

 

Year 2010

 

 

Year 2009

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

 

(2,444,286)

 

$

 

10,215,126

 

$

 

31,867,767

 

$

 

21,911,788

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation items:

 

 

 

 

 

 

 

 

 

 

Unrealized loss (gain) on SWAP

 

 

 

 

(120,137)

 

 

(882,527)

 

 

3,155,451

 

 

Change in fair value of warrant liability

 

 

 

 

 

 

 

 

752,114

 

 

Change in fair value of embedded conversion option

 

 

 

 

 

 

 

 

7,181,198

 

 

Share-based compensation expense

 

 

405,658

 

 

179,527

 

 

933,865

 

 

1,280,008

 

 

Loss on extinguishment of HY Notes

 

 

 

 

 

 

2,395,778

 

 

 

 

Gain on extinguishment of Convertible Notes

 

 

 

 

 

 

 

 

(3,842,935)

 

 

Income tax impact of reconciliation items

 

 

 

 

(20,193)

 

 

 

 

(1,508,056)

 

 

Adjustment of the beginning of the period/year balance of valuation allowance

 

 

15,407,083

 

 

 

 

14,283,528

 

 

 

 

Non-GAAP Net income

 

$

 

13,368,455

 

$

 

10,254,324

 

$

 

48,598,411

 

$

 

28,929,568

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Earnings per share

 

 

 

 

 

 

 

 

 

 

    Basic

 

$

 

(0.06)

 

$

 

0.35

 

$

 

0.86

 

$

 

0.78

 

 

    Diluted

 

$

 

(0.06)

 

$

 

0.34

 

$

 

0.85

 

$

 

0.76

 

 

 

 

 

 

 

 

 

 

 

 

Non- GAAP Earnings per share

 

 

 

 

 

 

 

 

 

 

    Basic

 

$

 

0.35

 

$

 

0.35

 

$

 

1.32

 

$

 

1.02

 

 

    Diluted

 

$

 

0.35

 

$

 

0.34

 

$

 

1.30

 

$

 

1.01

 

 
Impact of Restated Results

In addition, the Company announced that it has completed the restatement of its consolidated financial statements for the years ended December 31, 2007, 2008 and 2009, as well as its previously filed interim financial statements for the first three quarters of 2010 and subsequently filed all amendments with the Securities and Exchange Commission.  

As previously announced on March 24, 2011, the Audit Committee of the Board of Directors of the Company concluded that the Company's previously issued financial statements for the years ended December 31, 2007, 2008 and 2009, and its unaudited interim financial statements for the quarters ended March 31, 2010, June 30, 2010 and September 30, 2010 should no longer be relied upon and should be restated, due to two errors in the application of GAAP regarding (1) the accounting for the SWAP and (2) the acquisitions of Dalian Jinchuan Electric Cable Co., Ltd. (“Jinchuan”) and Shanghai Hongtai Industrial Co., Ltd. (“Hongtai”).A detailed explanation, as well as the impact, of these items on prior periods is as follows:

Cross-currency interest swap derivative

In April 2007, the Company entered into a SWAP to hedge both variable interest risk of its $40 million high yield notes and foreign currency risk of its operating subsidiaries in the People’s Republic of China.  The Company applied hedge accounting to the SWAP.  However, because the Company was not exposed to foreign currency risk on the high yield notes, the SWAP did not qualify for hedge accounting.  All changes in fair value of the SWAP therefore should have been recognized in earnings.

The effects of correcting this error, after income taxes are a decrease in net income of $2.1 million, or $0.07 per diluted share, an increase in net income of $2.7 million, or $0.10 per diluted share, a decrease in net income of $5.6 million, or $0.22 per diluted share, and a decrease in net income of $5.0 million, or $0.13 per diluted share, for the years ended December 31, 2009, 2008, and 2007, and for the quarter ended March 31, 2010, respectively.

Acquisitions of Jinchuan and Hongtai

In February and May 2010, Fushi Copperweld acquired 100% equity interests in Jinchuan and Hongtai, respectively. Based on the original valuation results and purchase price allocations, the Company had recorded $3.3 million and $1.8 million of gain on bargain purchases resulting from the acquisitions of Jinchuan and Hongtai, respectively.  During the year-end closing process, however, management of the Company identified certain errors in the original purchase price allocations with respect to the fair value of certain property, plant and equipment the Company acquired in the two acquisitions. As a result, the Company engaged another independent valuation firm to help determine the fair values of property, plant and equipment, intangible assets and land use rights acquired. Pursuant to the final valuation results, goodwill of approximately $0.6 million and $1.1 million were recognized relating to the Jinchuan and Hongtai acquisitions, respectively.  

The effects of correcting this error, after income taxes are a decrease of net income of $3.3 million, or $0.09 per diluted share, and a decrease of $1.1 million, or $0.03 per diluted share, for the quarters ended March 31, 2010 and June 30, 2010, respectively.

Previously Announced Deferred Income Tax Assets

As previously announced, in addition to the two items described above, the Company was reevaluating the application of GAAP in determining the realizability of deferred income tax assets. The Company has concluded that no errors were made related to deferred income tax assets in previous periods.  Furthermore, the Company has determined that a valuation allowance of $14.3 million against the beginning-of-the-year balance of the deferred income tax assets will be provided as of December 31, 2010 because of a substantial change in the Company’s global business strategy during 2010 which creates uncertainty on the future profitability of the U.S. Entities. Specifically, the Company approved a global expansion plan and a global marketing strategy during 2010. In order to expand its global market share, the Company will recruit senior marketing and business strategy executives to formulate strategic and action plans to push forward such initiative. Additional executive and marketing costs at the Company level are expected to be incurred in the near term. These changes in circumstances have resulted in the change in judgment about the future realizability of the U.S. Entities’ deferred income tax assets.

For further information regarding these restatements, please refer to the Company’s amended Form 10-K for the year ended December 31, 2009, which also incorporates the Company’s financial results for the years ended December 31, 2007 and 2008, as well as its amended Form 10-Q’s for the first three quarters of 2010, which have been filed with the Securities and Exchange Commission.

Mr. Longever concluded, “We are pleased to have reached a resolution on these issues and look forward to devoting all our energy and resources to the effective execution of our global expansion plan and business development strategy.”  

About Fushi Copperweld

Fushi Copperweld Inc., through its wholly owned subsidiaries, Fushi International (Dalian) Bimetallic Cable Co. Ltd., and Copperweld Bimetallics LLC, is the leading manufacturer and innovator of copper-clad bimetallic engineered conductor products for electrical, telecommunications, transportation, utilities and industrial applications.  With extensive design and production capabilities, and a long-standing dedication to customer service, Fushi Copperweld is the preferred choice for bimetallic products worldwide.

Safe Harbor Statement

This press release may include certain statements that are not descriptions of historical facts, but are forward-looking statements. Forward-looking statements can be identified by the use of forward-looking terminology such as “will” “believes”, “expects” or similar expressions. These forward-looking statements may also include statements about our proposed discussions related to our business or growth strategy, which is subject to change. Such information is based upon expectations of our management that were reasonable when made but may prove to be incorrect.  All of such assumptions are inherently subject to uncertainties and contingencies beyond our control and upon assumptions with respect to future business decisions, which are subject to change. We do not undertake to update the forward-looking statements contained in this press release. For a description of the risks and uncertainties that may cause actual results to differ from the forward-looking statements contained in this press release, see our most recent Annual Report filed with the Securities and Exchange Commission (SEC) on Form 10-K, and our subsequent SEC filings. Copies of filings made with the SEC are available through the SEC's electronic data gathering analysis retrieval system (EDGAR) at www.sec.gov.

For more information, please contact:

Investors

Nathan J. Anderson, VP/Corporate Development — Fushi Copperweld Inc.
Phone +1.931.433.0482 — E-mail: IR@fushicopperweld.com
Web:  www.fushicopperweld.com

FUSHI COPPERWELD, INC.  AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENTS OF INCOME AND

 

 

OTHER COMPREHENSIVE INCOME

 

 

 

December 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31

 

 

December 31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2010

 

 

2009

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

 

$

 

264,972,400

 

$

 

182,932,292

 

 

 

 

 

 

 

 

 

 

 

COST OF GOODS SOLD

 

 

 

185,684,859

 

 

128,122,357

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT    

 

 

 

79,287,541

 

 

54,809,935

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSE

 

 

 

 

 

 

 

 

Selling expenses

 

 

 

5,793,565

 

 

4,869,987

 

 

 

General and administrative expenses

 

 

 

15,451,132

 

 

13,051,442

 

 

 

 Total operating expense

 

 

 

21,244,697

 

 

17,921,429

 

 

 

 

 

 

 

 

 

 

INCOME FROM OPERATIONS

 

 

 

58,042,844

 

 

36,888,506

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition gain

 

 

 

-

 

 

 

 

 

Interest income

 

 

 

811,408

 

 

369,267

 

 

 

Interest expense

 

 

 

(903,593)

 

 

(5,271,427)

 

 

 

Gain (Loss) on cross currency hedge

 

 

 

 

 

 

 

 

Loss on extinguishment of derivative instrument

 

 

 

 

 

 

 

 

Gain  (loss) on debt extinguishment

 

 

 

(2,395,778)

 

 

3,842,935

 

 

 

Change in derivative liability - Warrants

 

 

 

 

 

(752,114)

 

 

 

Change in derivative liability - conversion option

 

 

 

 

 

(7,181,198)

 

 

 

Change in fair value of derivative instrument

 

 

 

128,861

 

 

(4,730,440)

 

 

 

Other (expense) income

 

 

 

(623,065)

 

 

(314,570)

 

 

 

Registration rights penalty

 

 

 

 

 

 

 

 

 Total other expense, net

 

 

 

(2,982,167)

 

 

(14,037,547)

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES

 

 

 

55,060,677

 

 

22,850,959

 

 

 

 

 

 

 

 

 

 

 

Deferred income tax benefit

 

 

 

14,283,528

 

 

(4,991,295)

 

 

 

Current income tax expense

 

 

 

8,909,382

 

 

5,930,466

 

 

 

 Total income tax, net

 

 

 

23,192,910

 

 

939,171

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

 

 

31,867,767

 

 

21,911,788

 

 

 

 

 

 

 

 

 

 

OTHER COMPREHENSIVE INCOME

 

 

 

 

 

 

 

 

Unrealized gain or (loss) on marketable securities

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

 

 

10,891,105

 

 

132,816

 

 

 

Change in fair value of derivative instrument

 

 

 

 

 

 

 

 

Reclassification of change in fair value of derivative instrument to earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COMPREHENSIVE INCOME

 

 

$

 

42,758,872

 

$

 

22,044,604

 

 

 

 

 

 

 

 

 

 

NET INCOME PER SHARE-BASIC

 

 

$

 

0.86

 

$

 

0.78

 

 

 

 

 

 

 

 

 

 

BASIC WEIGHTED AVERAGE NUMBER OF SHARES

 

 

 

36,879,856

 

 

28,265,748

 

 

 

 

 

 

 

 

 

 

NET INCOME PER SHARE-DILUTED

 

 

$

 

0.85

 

$

 

0.76

 

 

 

 

 

 

 

 

 

 

DILUTED WEIGHTED AVERAGE NUMBER OF SHARES

 

 

 

37,328,898

 

 

28,643,002

 

 

 

 

 

 

 

 

 



FUSHI COPPERWELD, INC.  AND SUBSIDIARIES

 

 

 

 

CONSOLIDATED  BALANCE SHEET

 

 

AS OF December 31, 2010

 

 

 

 

 

 

 

 

Dec. 31,  

 

 

December 31,

 

 

 

 

 

 

 

 

2010

 

 

2009

 

 

 

 

 

 

 

 

Audited

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

 

Cash

 

 

$

 

123,000,338

 

$

 

60,597,849

 

 

 

Marketable Securities

 

 

 

 

 

 

 

 

Restricted cash

 

 

 

 

 

 

 

 

Accounts receivable, trade, net of allowance of bad debt  

 

 

 

65,765,722

 

 

67,407,572

 

 

 

   $538,903 and $1,024,684 as of December 31, 2010 and December 31,2009

 

 

 

 

 

 

 

 

Inventories

 

 

 

16,143,922

 

 

10,875,782

 

 

 

Notes receivables

 

 

 

 

 

 

 

 

Other receivables and prepaid expenses

 

 

 

743,206

 

 

2,137,566

 

 

 

Advances to suppliers

 

 

 

15,022,976

 

 

8,582,346

 

 

 

Cross currency hedge receivable

 

 

 

 

 

 

 

 

Deposit in derivative hedge

 

 

 

 

 

 

 

 

Prepaid taxes

 

 

 

 

 

 

 

 

 

Total current assets

 

 

 

220,676,164

 

 

149,601,115

 

 

 

 

 

 

 

 

 

 

 

 

 

PLANT AND EQUIPMENT, net

 

 

 

124,177,512

 

 

117,385,566

 

 

 

 

 

 

 

 

 

 

 

 

OTHER ASSETS:

 

 

 

 

 

 

 

 

Advances to suppliers, noncurrent

 

 

 

 

 

 

 

 

Notes receivables, noncurrent

 

 

 

 

 

 

 

 

Prepaid expenses, non current

 

 

 

 

 

 

 

 

Land use rights



 

 

 

13,089,733

 

 

11,331,351

 

 

 

Prepaid land use right

 

 

 

9,623,181

 

 

 

 

 

Intangible assets, net

 

 

 

577,587

 

 

592,705

 

 

 

Intangible asset, net of accumulated amortization

 

 

 

 

 

 

 

 

Goodwill

 

 

 

1,669,789

 

 

 

 

 

Deferred loan expense, net

 

 

 

 

 

 

 

 

Deferred tax assets

 

 

 

 

 

14,283,528

 

 

 

Other non-current assets

 

 

 

443,397

 

 

4,100,859

 

 

 

 

Total other assets

 

 

 

149,581,199

 

 

30,308,443

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

$

 

370,257,363

 

$

 

297,295,124

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES A N D SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

Accounts payable, trade

 

 

$

 

3,241,428

 

$

 

4,002,773

 

 

 

Notes Payable, current

 

 

 

 

 

10,000,000

 

 

 

Revolver line

 

 

 

 

 

4,033,783

 

 

 

Short term bank loans

 

 

 

 

 

 

 

 

Current portion of long term debts

 

 

 

650,000

 

 

 

 

 

Other payables and accrued liabilities

 

 

 

15,542,111

 

 

6,598,932

 

 

 

Extinguished convertible note liabilities

 

 

 

 

 

 

 

 

Extinguished derivative instrument liabilities

 

 

 

 

 

 

 

 

Customer deposits

 

 

 

 

 

 

 

 

Taxes payable

 

 

 

 

 

 

 

 

Cross currency hedge Payable

 

 

 

 

 

436,702

 

 

 

Obligation under capital lease, current

 

 

 

 

 

 

 

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

 

 

Loan from shareholder

 

 

 

 

 

 

 

 

 

Total current liabilities

 

 

 

19,433,539

 

 

25,072,190

 

 

 

 

 

 

 

 

 

 

 

 

LONG TERM  LIABILITIES:

 

 

 

 

 

 

 

 

Long term bank loans, net of current portion

 

 

 

5,687,500

 

 

 

 

 

Derivative Liability - conversion option

 

 

 

 

 

 

 

 

Derivative Liability - Warrants

 

 

 

 

 

 

 

 

Notes payable, noncurrent

 

 

 

 

 

25,000,000

 

 

 

Obligation under capital lease, non current

 

 

 

65,057

 

 

153,626

 

 

 

Fair value of derivative instrument

 

 

 

 

 

7,532,527

 

 

 

Deferred Tax Liabilities

 

 

 

669,540

 

 

 

 

 

 

Total long term liabilities

 

 

 

6,422,097

 

 

32,686,153

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

 

25,855,636

 

 

57,758,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS' EQUITY:

 

 

 

 

 

 

 

 

Preferred stock, $0.001 par value, 5,000,000 shares authorized, none issued or outstanding

 

 

 

 

 

 

 

 

Common stock, $0.006  par value, 100,000,000 shares authorized,

 

 

 

 

 

 

 

 

 

December 31, 2010 shares issued and outstanding:      

 

 

 

 

 

 

 

 

 

December 31, 2009 shares issued and outstanding

 

 

 

228,596

 

 

178,638

 

 

 

Restricted common stock in escrow

 

 

 

 

 

 

 

 

Additional paid in capital

 

 

 

167,596,792

 

 

105,540,676

 

 

 

Common stock subscription receivable

 

 

 

 

 

 

 

 

Statutory reserves

 

 

 

 

 

 

 

 

Retained earnings

 

 

 

140,462,840

 

 

108,595,073

 

 

 

Accumulated other comprehensive income

 

 

 

36,113,499

 

 

25,222,394

 

 

 

 

Total shareholders' equity

 

 

 

344,401,727

 

 

239,536,781

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

 

$

 

370,257,363

 

$

 

297,295,124

 

 

 

 

 

 

 

 

 

 

 




 

2010

 

 

2009

 

 

 

USD

 

 

USD

 

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

31,867,767

 

 

21,911,789

 

 

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

 

 

 

 

 

Accrual (reversal) of bad debt allowance

 

(507,829)

 

 

705,825

 

 

Write-down of  inventories

 

276,898

 

 

79,563

 

 

Depreciation and amortization

 

12,446,645

 

 

10,238,792

 

 

Loss on disposal of long-lived assets

 

294,595

 

 

117,430

 

 

Amortization of debt issuance cost

 

255,673

 

 

1,272,375

 

 

Deferred income tax expenses (benefit)

 

14,283,528

 

 

(4,991,296)

 

 

Share-based compensation expense

 

933,865

 

 

1,280,008

 

 

Unrealized loss (gain) on cross-currency interest swap derivative

 

(882,527)

 

 

3,155,451

 

 

Loss (gain) on extinguishment of notes payable

 

2,395,778

 

 

(3,842,935)

 

 

Change in fair value of conversion option

 

 

 

7,181,198

 

 

Change in fair value of warrants liability

 

 

 

752,114

 

 

Loss on marketable securities

 

 

 

 

 

Change in operating assets and liabilities, net of effect of acquisitions of Jinchuan and Hongtai:

 

 

 

 

 

Accounts receivable

 

7,861,342

 

 

(18,099,658)

 

 

Inventories

 

(3,862,514)

 

 

(3,856,156)

 

 

Advances to suppliers 

 

(5,378,045)

 

 

11,661,597

 

 

Prepaid expenses and other current assets

 

422,085

 

 

(220,548)

 

 

Accounts payable

 

(4,022,618)

 

 

(3,111,464)

 

 

Accrued expenses and other current liabilities

 

(5,695,936)

 

 

1,653,804

 

 

Net cash provided by operating activities

 

50,688,707

 

 

25,887,889

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Proceeds from sales of marketable securities

 

 

 

 

 

Payments for acquisitions of Jinchuan and Hongtai

 

(6,375,000)

 

 

 

 

Cash acquired from acquisition of Jinchuan and Hongtai

 

901,442

 

 

 

 

Proceeds from disposal of equipment

 

255,260

 

 

424,444

 

 

Purchase of land use rights

 

(9,480,129)

 

 

 

 

Purchase of property, plant and equipment

 

(2,679,246)

 

 

(5,058,250)

 

 

Net cash used in investing activities

 

(17,377,673)

 

 

(4,633,806)

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Proceeds from interest-free loans provided by Mr. Li Fu 

 

23,000,000

 

 

12,186,677

 

 

Repayment of interest-free loans provided by Mr. Li Fu

 

(23,000,000)

 

 

(12,186,677)

 

 

Release of restricted cash

 

 

 

1,000,000

 

 

Repayment on revolving line of credit

 

(4,033,783)

 

 

(719,760)

 

 

Proceeds from long-term bank loans

 

6,500,000

 

 

 

 

Repayment of long-term bank loans

 

(162,500)

 

 

(17,553,600)

 

 

Repayment of notes payable

 

(35,600,000)

 

 

(5,000,000)

 

 

Repurchase of convertible notes payable

 

 

 

(6,060,000)

 

 

Proceeds from issuance of common stock and warrants

 

62,010,759

 

 

2,086,626

 

 

Transaction costs paid in connection with issuance of common stock  

 

(3,438,550)

 

 

 

 

Net cash provided by (used in) financing activities

 

25,275,926

 

 

(26,246,734)

 

 

 

 

 

 

 

Effect of foreign currency exchange rate changes on cash

 

3,815,529

 

 

(21,270)

 

 

Net increase (decrease) in cash

 

62,402,489

 

 

(5,013,921)

 

 

Cash at beginning of year

 

60,597,849

 

 

65,611,770

 

 

Cash at end of year

 

123,000,338

 

 

60,597,849

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

1,425,935

 

 

3,725,954

 

 

Interest paid

 

8,429,771

 

 

5,131,397

 

 

Income taxes paid

 

 

 

 

 

 

 

 

 

 

Non cash investing and financing transactions:

 

2,600,000

 

 

 

 

Conversion of convertible notes into common stock  

 

 

 

4,000,000

 

 

Issuance of common stock in connection with the Hongtai acquisition

 

 

 

6,263,281

 

 

Issuance of common stock to extinguish convertible notes payable

 

5,075,000

 

 

 

 

Issuance of common stock to settle Kuhn’s litigation

 

 

 

 

 

Accrual for the acquisition of Jinchuan

 

 

 

 

 
Source: Fushi Copperweld
Related Stocks:
NASDAQ:FSIN
Keywords: Machinery
collection