BEIJING, August 16, 2013 /PRNewswire/ -- China Hydroelectric Corporation (NYSE: CHC, CHCWS) ("China Hydroelectric" or "the Company"), an owner, developer and operator of small hydroelectric power projects in the People's Republic of China, today announced its unaudited financial results for the second quarter ended June 30, 2013.
For the second quarter of 2013, revenues from continuing operations (net of value-added tax) declined 6.3% year over year to $29.8 million, due to a 7.6% decline in electricity sold. Despite the revenue decline, non-GAAP net income from continuing operations increased 18.2% year over year to $6.5 million. Non-GAAP net income from continuing operations per diluted ADS increased 33.3% year over year to $0.12. Precipitation during the quarter was 13% below the long-term average for the company, due to lower rainfall in the three main provinces in which the Company operates.
"Results this quarter again confirm the effectiveness of the Company's strategy to mitigate precipitation fluctuations through tight control of operating expenses," stated Mr. Amit Gupta, Chairman of China Hydroelectric. "In the second quarter of 2013, the Company increased its bottom line despite lower revenues, which are dependent on weather and beyond the Company's control. The strong Q2 results are a reflection of management's focus on operational efficiency, cost control, and debt reduction."
Dr. You Su-Lin, interim Chief Executive Officer added, "This quarter represented a tough comparison with Q2 2012, due to the high rainfall last year and dryer conditions this year. Precipitation was 13% below the long-term average, versus being 10% above the long-term average last year. Nonetheless, non-GAAP net income increased by 18.2%. Our stronger balance sheet, which has more cash and lower debt, is noteworthy. We will continue to focus on operational excellence and improve profitability and our balance sheet."
Operating Highlights
Precipitation in Q2 2013 was approximately 13% below the long-term average, due to dryer conditions in the three main provinces in which the Company operates. In contrast, Q2 2012 precipitation was 10% above the long-term average. Due to less precipitation, electricity sold in Q2 2013 declined approximately 7.6% when compared to Q2 2012. The reduced rainfall resulted in a utilization rate of 49.8% in Q2 2013, compared to 54.3% in Q2 2012.
The following table presents precipitation levels for the Company's three main operating regions as a percentage of historical long term average for the periods indicated.
Precipitation - Percentage of Long-Term Average *+
Province | Q2 2013 | Q2 2012 | YTD 2013 | YTD 2012 | ||
Zhejiang | 91% | 131% | 95% | 140% | ||
Fujian | 89% | 114% | 85% | 122% | ||
Yunnan | 80% | 90% | 72% | 86% | ||
Total Company | 87% | 110% | 85% | 117% |
Province | Fiscal 2012 | Fiscal 2011 | Fiscal 2010 | |
Zhejiang | 134% | 70% | 130% | |
Fujian | 128% | 62% | 114% | |
Yunnan | 87% | 86% | N/M | |
Total Company | 121% | 84% | 120% |
*Source: Data collected by the Company and by provincial and national meteorological recording stations |
+The Company refined collection of precipitation data in 2013 and believes refined collections are more representative of actual historical experience. |
The following table presents some key comparative financial and other information (in US$ millions, except for electricity sold, effective tariff, average effective utilization rate, per ADS data and percentages):
Summary Data | Q2 | Q2 | % | First Half | First Half | % | |||||||||
Continuing Operations | |||||||||||||||
Electricity sold (millions kWh) | 563.2 | 609.7 | -7.6% | 892.4 | 1,012.4 | -11.9% | |||||||||
Effective tariff (RMB/kWh) | 0.35 | 0.35 | - | 0.36 | 0.35 | 2.9% | |||||||||
Average effective utilization rate | 49.8% | 54.3% | -8.3% | 39.7% | 45.5% | -12.7% | |||||||||
Revenues | 29.8 | 31.8 | -6.3% | 48.1 | 52.9 | -9.1% | |||||||||
Gross profit | 20.6 | 22.6 | -8.8% | 30.8 | 35.6 | -13.5% | |||||||||
Adjusted EBITDA (1) | 23.0 | 23.8 | -3.4% | 36.2 | 38.2 | -5.2% | |||||||||
GAAP net income | 7.5 | 6.8 | 10.3% | 5.9 | 5.7 | 3.5% | |||||||||
GAAP net income per ADS (3) | 0.15 | 0.11 | 36.4% | 0.12 | 0.10 | 20.0% | |||||||||
Non-GAAP net income (2) | 6.5 | 5.5 | 18.2% | 6.8 | 5.5 | 23.6% | |||||||||
Non-GAAP net income per ADS (2,3) | 0.12 | 0.09 | 33.3% | 0.12 | 0.09 | 33.3% | |||||||||
Net income from discontinued | - | 0.9 | -100% | - | 2.7 | -100% | |||||||||
(1) See "Net income to adjusted EBITDA reconciliation" below (2) See "GAAP net income to non-GAAP net income reconciliation" below (3) Per ADS data is representative of basic and diluted ADS | |||||||||||||||
Precipitation levels are one of the principal factors affecting the Company's revenues, profitability and cash generated by operations. Other important factors include, but are not limited to: consistency of precipitation; upstream reservoir conditions; the cascading effects of multiple hydroelectric power projects on a single waterway; and upstream precipitation levels in the Company's river basins. The various provinces in which the Company operates are subject to different weather patterns or systems and precipitation fluctuates from region to region and quarter to quarter.
Second Quarter 2013 Financial Highlights
Revenues
Revenues, net of value added taxes, from continuing operations for the second quarter of 2013 were $29.8 million, a decrease of 6.3%, or $2.0 million, from $31.8 million for the second quarter of 2012. As previously noted, the decrease was principally due to reduced electricity sales. The lower electricity sales resulted from lower precipitation levels in all of the Company's three main operating regions.
The Company sold 563.2 million kWh from continuing operations in the second quarter of 2013, a decrease of 46.5 million kWh, or 7.6%, from the 609.7 million kWh sold in the second quarter of 2012. The effective tariff for the second quarter of 2013 was RMB 0.35/kWh, unchanged from Q2 2012.
Cost of Revenues
Cost of revenues from continuing operations, for the second quarter of 2013 was $9.1 million, unchanged from the second quarter of 2012. Cost of revenues in the second quarter of 2013 primarily included (i) repairs and maintenance costs of $0.4 million, compared to $0.7 million for the second quarter of 2012; (ii) depreciation and amortization (non-cash expenses included in cost of revenues from continuing operations) of $5.8 million, compared to $5.7 million for the second quarter of 2012 and (iii) labor cost of $1.0 million, compared to $0.8 million for the second quarter of 2012.
Gross Profit and Margin
Gross profit from continuing operations for the second quarter of 2013 decreased by 8.8% to $20.6 million, from $22.6 million in the prior-year period. Gross margin for the second quarter of 2013 decreased to 69.1% compared to 71.1% in the same period of 2012 primarily due to decreased revenues and the fixed nature of certain expenditures included in cost of revenues.
Operating Expenses
General and administrative expenses for the second quarter of 2013 decreased 17.8% to $3.7 million, from $4.5 million for the second quarter of 2012. The decrease was primarily due to the closure of the U.S. office and reduction of professional service expenses.
Adjusted EBITDA and EBITDA Margin
Adjusted EBITDA decreased by 10.5% to $23.0 million in the second quarter of 2013 compared to $25.7 million in the same period of 2012. Adjusted EBITDA margin increased to 77% for the second quarter of 2013 compared to 76% in the same period of 2012.
As previously announced, the Company sold the Yuheng project in Q4 2012. Accordingly, the Q2 2012 results include the effect of that project. Management believes removing the financial impact of Yuheng from Q2 2012 results provides a more useful comparison of the change in continuing operations. On this continuing basis, Adjusted EBITDA decreased by 3.4%, or $0.8 million, to $23.0 million in the second quarter of 2013 from $23.8 million in the same period of 2012, and Adjusted EBITDA margin increased from 75% to 77%.
Interest Expenses, net
Net interest expense was $5.5 million in the second quarter of 2013, compared to $6.8 million in the same period of 2012. The decrease was primarily due to reduced interest accrual on loans owed to third party individuals. The reduced interest accrual was a result of a decrease in the balance of these third party loans, when compared to the Q2 2012 balance.
GAAP and Non-GAAP Net Income
Net income attributable to China Hydroelectric shareholders was $7.5 million in the second quarter of 2013 compared to net income attributable to China Hydroelectric shareholders from continuing operations of $6.8 million in the same period of 2012, which excluded $0.9 million net income attributable to China Hydroelectric shareholders from discontinued operations.
Non-GAAP net income attributable to China Hydroelectric shareholders was $6.5 million, or $0.12 per diluted ADS, for the second quarter of 2013, compared to Non-GAAP net income attributable to China Hydroelectric shareholders from continuing operations of $5.5 million, or $0.09 per diluted ADS in the prior year period. For reconciliation between GAAP and non-GAAP earnings, see the table below entitled "GAAP Net Income to Non-GAAP Net Income Reconciliation."
Weighted average American depository shares ("ADSs") used in the second quarter of 2013 and 2012 per share calculations were 54.0 million and 54.0 million ADSs, representing 162.1 million and 162.0 million ordinary shares, respectively.
Six Months Ended June 30, 2013 Financial Highlights
Revenues
Revenues, net of value added taxes, from continuing operations for the first half of 2013 were $48.1 million, a decrease of 9.1%, or $4.8 million, from $52.9 million for the first half of 2012. The decrease was principally due to lower precipitation levels in all of the Company's three main operating regions compared to the first half of 2012. The Company sold 892.4 million kWh from continuing operations in the first half of 2013, a decrease of 120.0 million kWh, or 11.9%, from 1,012.4 million kWh sold in the first half of 2012. The effective tariff for the first half of 2013 was RMB 0.36/kWh, compared to RMB 0.35/kWh in the same period of 2012.
Cost of Revenues
Cost of revenues from continuing operations for the first half of 2013 was $17.4 million, as compared to $17.3 million for the first half of 2012. Cost of revenues in the first half of 2013 primarily included (i) repairs and maintenance costs of $0.7 million, compared to $1.0 million for the first half of 2012; (ii) depreciation and amortization (non-cash expenses included in cost of revenues from continuing operations) of $11.5 million, compared to $11.4 million for the first half of 2012 and (iii) labor cost of $1.9 million, compared to $1.7 million for the first half of 2012.
Gross Profit and Margin
Gross profit from continuing operations for the first half of 2013 decreased by 13.5% to $30.8 million, from $35.6 million in the prior-year period. Gross margin for the first half of 2013 decreased to 64.0% compared to 67.3% in the same period of 2012 primarily due to decreased revenues and the fixed nature of certain expenses included in cost of revenues.
Operating Expenses
General and administrative expenses for the first half of 2013 decreased by 26.4% to $6.4 million, from $8.7 million for the first half of 2012. The decrease was primarily due to the closure of the U.S. office and reduction of professional service expenses.
Adjusted EBITDA and EBITDA Margin
Adjusted EBITDA decreased by 15.6% to $36.2 million in the first half of 2013 compared to $42.9 million in the same period of 2012. Adjusted EBITDA margin decreased to 75% for the second half of 2013, compared to 76% in the same period of 2012. On a continuing basis, Adjusted EBITDA decreased by 5.2%, or $2.0 million, to $36.2 million in the first half of 2013 from $38.2 million in the same period of 2012. On a continuing basis, Adjusted EBITDA margin increased from 72% to 75% year over year.
Interest Expenses, net
Net interest expense was $12.0 million in the first half of 2013, compared to $14.3 million in the same period of 2012. The decrease was primarily due to a decrease in interest accrual on loans owed to third party individuals due to a decrease in the balance of third party loans from the first half of 2012.
GAAP and Non-GAAP Net Income
Net income attributable to China Hydroelectric shareholders was $5.9 million in the first half of 2013 compared to net income attributable to China Hydroelectric shareholders from continuing operations of $5.7 million in the first half of 2012, which excluded $2.7 million net income attributable to China Hydroelectric shareholders from discontinued operations.
Non-GAAP net income attributable to China Hydroelectric shareholders was $6.8 million, or $0.12 per diluted ADS, for the first half of 2013, compared to Non-GAAP net income attributable to China Hydroelectric shareholders from continuing operations of $5.5 million, or $0.09 per diluted ADS, for the first half of 2012. For reconciliation between GAAP and non-GAAP earnings, see the table below entitled "GAAP Net Income to Non-GAAP Net Income Reconciliation."
Weighted average ADSs used in the first half of 2013 and 2012 per share calculations were 54.0 million ADSs, representing 162.0 million ordinary shares, respectively.
Balance Sheet
The Company's cash flow in the quarter resulted in a strengthened balance sheet. Cash and cash equivalents (excluding restricted cash) were $17.5 million as of June 30, 2013, compared to $9.2 million as of March 31, 2013. Long-term bank loans were $251.7 million (including the current portion of long-term loans of $41.2 million) as of June 30, 2013, a slight increase from $247.9 million (including current portion of long-term loans of $36.4 million) as of March 31, 2013. Short-term loans as of June 30, 2013 were $11.3 million, a decrease of $10.4 million from $21.7 million as of March 31, 2013.
As of June 30, 2013, the Company's working capital deficiency was $70.0 million. Up to the date of this release, the Company raised $8.8 million through borrowings from banks and other institutions. Investors should expect the Company to have a working capital deficit in the foreseeable future, due to the use of leverage to finance the construction and acquisition of hydroelectric projects, as well as the nature of hydroelectric power projects to utilize a low level of working capital assets. The Company regularly raises funds through various means, such as new borrowings from banks and other non-financial institutions. New borrowings are used for multiple purposes, such as daily operating liquidity, to fund new projects, and to refinance existing short-term loans into longer-term debt.
Legal Proceeding
In 2009, the Company entered into a capital injection agreement with Henan Lantian Group ("Lantian") to acquire a certain equity interest in Henan Wuyue Storage Power Generation Co., Ltd. ("Wuyue"). The Company completed the first capital injection of RMB 32.5 million (US$ 4.8 million) in 2010. Thereafter, the project has been largely at a standstill and the investment in Wuyue was written off as of December 31, 2011. In 2012, the Company initiated the negotiation with Lantian to terminate the original agreement. In May 2013, Lantian filed an arbitration claim against the Company at China International Economic and Trade Arbitration Commission for the penalty of late capital injection in Wuyue, in a total amount of RMB25.74 million (US$4.2 million), and the bearing of arbitration fees. No hearing date has been set as of the date of this press release.
Business Outlook
As of the date of this release, rainfall in the third quarter of 2013 has been lower than that of the same period in 2012. Fujian and Zhejiang, regions in which the Company receives higher tariffs, continue to experience average to slightly below average levels of precipitation. Please note that all precipitation updates are offered as of the date of this release, and may be materially different when actual precipitation results are reported.
A severe flood in Sichuan province on July 18, 2013 damaged our tailrace concrete apron, spillway gates, power generation plant, auxiliary equipment and the 35KV substation of our Liyuan hydroelectric power project. All of the Company's staff and personnel were safely evacuated. The cost to repair damages is undetermined as of the date of this release. As such, the Company does not know if its existing insurance coverage will adequately cover both the cost to repair damages and economic losses. As of the date of this release, the Company does not expect the Liyuan hydroelectric power project to generate electricity for the remainder of the year.
Conference Call
China Hydroelectric will host a conference call at 6:00 am (Pacific Time) /9:00 am (Eastern Time) / 9:00 pm (Beijing/Hong Kong Time) on Friday, August 16, 2013 to discuss its second quarter financial results and recent business activities. To access the live teleconference, please dial (U.S.) +1-888-505-4375 or (International) +1-719-325-2177, and enter pass code 1788005. This call is being webcast by ViaVid Communications and can be accessed by clicking on this link: http://public.viavid.com/index.php?id=105698, or at ViaVid's website at http://www.viavid.com.
A playback will be available through August 30, 2013, by dialing (U.S.) +1-877-870-5176 or (International) +1-858-384-5517 and entering the pass code 1788005.
About China Hydroelectric Corporation
China Hydroelectric Corporation (NYSE: CHC, CHCWS) ("China Hydroelectric" or "the Company") is an owner, developer and operator of small hydroelectric power projects in the People's Republic of China. Through its geographically diverse portfolio of operating assets, the Company generates and sells electric power to local power grids. The Company's primary business is to identify, evaluate, acquire, develop, construct and finance hydroelectric power projects. The Company currently owns 25 operating hydropower stations in China with total installed capacity of 517.8 MW, of which it acquired 21 operating stations and constructed four. These hydroelectric power projects are located in four provinces: Zhejiang, Fujian, Yunnan and Sichuan. Hydropower is an important factor in meeting China's electric power needs, accounting for approximately 22% of total nation-wide capacity.
For further information about China Hydroelectric Corporation, please visit the Company's website at: http://www.chinahydroelectric.com.
Cautionary Statements Regarding Liquidity
Historically, the Company relied on the ready availability of credit in China to fund its operations and expansion. Commencing in the second quarter of 2013, the Company's ability to obtain financing from its principal lenders in China was constrained by restrictions on bank lending imposed by the central government in an effort to end the funding of speculative investments. The Company started exploring wider forms of financing and is currently in various stages of negotiations with a number of financial institutions that may provide refinancing packages to extend the duration of the Company's debt obligations. Of the short-term loans and current portion of long-term loans outstanding as of June 30, 2013, $39.8 million will become due in the next six months.
The management remains confident in the Company's ability to secure capital in order to fund its liquidity needs, debt obligations and growth plans, but obtaining financing cannot be guaranteed. In the event that the Company fails to raise funds sufficient to meet its liquidity needs, the Company may be forced to substantially curtail its operations or otherwise take measures that would materially and adversely affect its current operations and business prospects.
Cautionary Note Regarding Forward-looking Statements and Weather Data
Statements contained herein that address operating results, performance, events or developments that we expect or anticipate will occur in the future are forward-looking statements. The forward-looking statements include, among other things, statements relating to the Company's business strategies and plan of operations, the Company's ability to acquire hydroelectric assets, the Company's capital expenditure and funding plans, the Company's operations and business prospects, projects under development, construction or planning, the Company's ability to meet its liquidity needs, the availability of restructuring measure or of lending by financing sources, including banks in China, the regulatory environment, and the business outlook. The forward-looking statements are based on the Company's current expectations and involve a number of risks, uncertainties and contingencies, many of which are beyond the Company's control, which may cause actual results, performance or achievements to differ materially from those anticipated. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or projected. Among the factors that could cause actual results to materially differ include: supply and demand changes in the electric markets, changes in electricity tariffs, hydrological conditions, the Company's relationship with and other conditions affecting the power grids we service, the Company's production and transmission capabilities, availability of sufficient and reliable transmission resources, our plans and objectives for future operations and expansion or consolidation, interest rate and exchange rate changes, the effectiveness of the Company's cost-control measures, the Company's liquidity and financial condition, environmental laws and changes in political, economic, legal and social conditions in China, the availability of financing from lenders in China due to bank restrictions or otherwise, and other factors affecting the Company's operations that are set forth in the Company's Annual Report on Form 20-F for the year ended December 31, 2012 filed with the Securities and Exchange Commission (the "SEC") on April 18, 2013 and in the Company's future filings with the SEC. Unless required by law, the Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
This release also contains statistical data and estimates that we obtained from provincial and national meteorological recording stations. Although we believe that this data is reliable and consistent with our experience, we have not independently verified it.
About Non-GAAP Financial Measures
To supplement China Hydroelectric consolidated financial results presented in accordance with GAAP, China Hydroelectric uses non-GAAP net income attributable to China Hydroelectric shareholders and adjusted EBITDA, which are non-GAAP financial measures. Non-GAAP net income attributable to China Hydroelectric shareholders for the second quarter and the first half of 2013 and 2012 excludes the following non-cash charges: stock-based compensation expenses, exchange gains or losses and the change in fair value of warrant liabilities. A reconciliation of GAAP and non-GAAP items is provided in the table entitled "GAAP Net Income to Non-GAAP Net Income Reconciliation." Adjusted EBITDA is defined by the Company as earnings before interest, taxes, depreciation and amortization and excluding certain non-cash charges, including: stock-based compensation expenses, exchange losses, and change in fair value of warrant liabilities. For further details, see the table entitled "Net income to adjusted EBITDA reconciliation." The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP. For more information on these non-GAAP financial measures, please see the tables captioned "Net Income to Adjusted EBITDA Reconciliation" and "GAAP Net Income to Non-GAAP Net Income Reconciliation" below.
China Hydroelectric believes that these non-GAAP financial measures provide meaningful supplemental information regarding its performance and liquidity by excluding certain expenses that may not be indicative of its operating performance and financial condition from a cash perspective. We believe that both management and investors benefit from referring to these non-GAAP financial measures in assessing the Company's performance and when planning and forecasting future periods. These non-GAAP financial measures also facilitate management's internal comparisons to China Hydroelectric historical performance and liquidity. China Hydroelectric has computed its non-GAAP financial measures using methods consistent with the Company's annual report on Form 20-F. We believe these non-GAAP financial measures are useful for investors because they permit greater transparency with respect to supplemental information used by management in its financial and operational decision making. A limitation of using these non-GAAP financial measures is that they exclude certain charges that have been and may continue for the foreseeable future to be significant expenses in the Company's results of operations.
Statement Regarding Unaudited Financial Information
The financial information set forth in this press release is unaudited and subject to adjustments. Adjustments to the financial statements may be identified when our annual financial statements are prepared and audit work is performed for the year end audit, which could result in significant differences from this unaudited financial information.
For further information, please contact: | |
China Hydroelectric Corporation
Scott Powell Investor Relations and Corporate Communications Phone (U.S.): +1 (646) 650-1351 Email: ir@china-hydro.com
ICR, LLC
Gary Dvorchak, CFA Senior Vice President Phone (U.S.): +1 (310) 954-1123 Phone (China): +86-10-6583-7500 Email: gary.dvorchak@icrinc.com |
James Hull Financial Analyst Phone (China): +86-10-6408-2341 |
CHINA HYDROELECTRIC CORPORATION UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In US$ 000's, except for share and per share data)
| ||||||||
Three Months Ended | Six Months Ended | |||||||
June 30, | June 30, | June 30, | June 30, | |||||
Continuing Operations: | ||||||||
Revenues | 29,772 | 31,750 | 48,109 | 52,884 | ||||
Cost of revenues | (9,149) | (9,133) | (17,358) | (17,302) | ||||
Gross profit | 20,623 | 22,617 | 30,751 | 35,582 | ||||
Operating expenses | ||||||||
General and administrative expenses (including a | (3,729) | (4,512) | (6,447) | (8,662) | ||||
Total operating expenses | (3,729) | (4,512) | (6,447) | (8,662) | ||||
Operating income | 16,894 | 18,105 | 24,304 | 26,920 | ||||
Interest income | 155 | 5 | 191 | 13 | ||||
Interest expense | (5,682) | (6,847) | (12,161) | (14,297) | ||||
Changes in fair value of warrant liabilities | 1,059 | 1,361 | (716) | 352 | ||||
Exchange gain | 76 | 57 | 63 | 46 | ||||
Other income/(loss), net | (14) | (240) | 10 | (383) | ||||
Income before income tax expenses | 12,488 | 12,441 | 11,691 | 12,651 | ||||
Income tax expense | (4,768) | (5,467) | (5,656) | (6,773) | ||||
Net income from continuing operations | 7,720 | 6,974 | 6,035 | 5,878 | ||||
Net income from discontinued operations | - | 929 | - | 2,737 | ||||
Net income | 7,720 | 7,903 | 6,035 | 8,615 | ||||
Less: | ||||||||
Net loss attributable to non-controlling interests | (194) | (209) | (150) | (136) | ||||
Net income attributable to China Hydroelectric Corporation shareholders | 7,526 | 7,694 | 5,885 | 8,479 | ||||
- Continuing operations | 7,526 | 6,765 | 5,885 | 5,742 | ||||
- Discontinued operations | - | 929 | - | 2,737 | ||||
Other Comprehensive income, net of taxes | ||||||||
Foreign currency translation adjustments | 5,856 | (1,988) | 6,897 | (2,377) | ||||
Comprehensive income | 13,576 | 5,915 | 12,932 | 6,238 | ||||
Less: comprehensive loss attributable to non-controlling | (162) | (220) | (112) | (133) | ||||
Comprehensive income attributable to CHC shareholders | 13,414 | 5,695 | 12,820 | 6,105 | ||||
GAAP net income per ADS - basic and diluted | 0.15 | 0.14 | 0.12 | 0.16 | ||||
From continuing operation | 0.15 | 0.11 | 0.12 | 0.10 | ||||
From discontinued operation | - | 0.03 | - | 0.06 | ||||
GAAP net income per share - basic and diluted | 0.05 | 0.05 | 0.04 | 0.05 | ||||
From continuing operation | 0.05 | 0.04 | 0.04 | 0.03 | ||||
From discontinued operation | - | 0.01 | - | 0.02 | ||||
Weighted average American Depository Shares - basic | 54,025,127 | 53,996,366 | 54,014,374 | 53,996,366 | ||||
Weighted average ordinary shares - basic | 162,075,380 | 161,989,097 | 162,043,122 | 161,989,097 | ||||
Weighted average American Depository Shares - diluted | 54,174,152 | 53,996,366 | 54,110,443 | 53,996,366 | ||||
Weighted average ordinary shares - diluted | 162,522,456 | 161,989,097 | 162,331,329 | 161,989,097 | ||||
CHINA HYDROELECTRIC CORPORATION GAAP NET INCOME TO NON-GAAP NET INCOME RECONCILIATION (In US$ 000's) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | June 30, | June 30, | |||||||||||||
Net income attributable to CHC shareholders | 7,526 | 7,694 | 5,885 | 8,479 | ||||||||||||
Non-GAAP adjustments: | ||||||||||||||||
Exchange gain | (76) | (57) | (63) | (46) | ||||||||||||
Stock based compensation expense(1) | 128 | 154 | 216 | 154 | ||||||||||||
Change in fair value of warrant liabilities(2) | (1,059)
| (1,361)
| 716 | (352) | ||||||||||||
Non-GAAP net income attributable to CHC shareholders | 6,519 | 6,430 | 6,754 | 8,235 | ||||||||||||
Less: | ||||||||||||||||
Net income attributable to CHC shareholders from | - | (929) | - | (2,737) | ||||||||||||
Non-GAAP net income attributable to CHC shareholders | 6,519 | 5,501 | 6,754 | 5,498 | ||||||||||||
Non-GAAP net income attributable to CHC shareholders | 0.12 | 0.12 | 0.12 | 0.15 | ||||||||||||
From continuing operation | 0.12 | 0.09 | 0.12 | 0.09 | ||||||||||||
From discontinued operation | - | 0.03 | - | 0.06 | ||||||||||||
Non-GAAP net income attributable to CHC shareholders | 0.04 | 0.04 | 0.04 | 0.05 | ||||||||||||
From continuing operation | 0.04
| 0.03
| 0.04 | 0.03 | ||||||||||||
From discontinued operation | - | 0.01 | - | 0.02 | ||||||||||||
Weighted average American depository shares - basic | 54,025,127 | 53,996,366 | 54,014,374 | 53,996,366 | ||||||||||||
Weighted average ordinary shares - basic | 162,075,380 | 161,989,097 | 162,043,122 | 161,989,097 | ||||||||||||
Weighted average American Depository Shares - diluted | 54,174,152 | 53,996,366 | 54,110,443 | 53,996,366 | ||||||||||||
Weighted average ordinary shares - diluted | 162,522,456 | 161,989,097 | 162,331,329 | 161,989,097 | ||||||||||||
(1) Stock-Based Compensation Related Items: We provide non-GAAP information relative to our expense for stock-based compensation. We include stock-based compensation expense in our GAAP financial measures in accordance with Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") Topic 718, Compensation - Stock Compensation ("FASB ASC Topic 718"). Because of varying available valuation methodologies, subjective assumptions and the variety of award types, which affect the calculations of stock-based compensation, we believe that the exclusion of stock-based compensation allows for more accurate comparisons of our operating results to our peer companies. Stock-based compensation is very different from other forms of compensation. The expense associated with granting an employee a stock option is spread over multiple years unlike other compensation expenses which are more proximate to the time of award or payment. For example, we may recognize expense on a stock option in a year in which the stock option is significantly underwater and typically would not be exercised or would not generate any compensation for the employee. The expense associated with an award of a stock option for 1,000 shares of stock by us in one quarter, for example may have a very different expense than an award of an identical number of shares in a different quarter. Further, the expense recognized by us for such an option may be very different than the expense recognized by other companies for the award of a comparable option. This makes it difficult to assess our operating performance relative to our competitors. Because of these unique characteristics of stock-based compensation, management excludes these expenses when analyzing the organization's business performance. We also believe that presentation of such non-GAAP information is important to enable readers of our financial statements to compare current period results with future periods. | ||||||||||||||||
(2) Warrant liabilities Related Items: We provide non-GAAP information relative to the change in fair value of warrant liabilities. We include the change in fair value of warrant liabilities in our GAAP financial measures in accordance with Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") Topic 815, Derivatives and Hedging ("FASB ASC Topic 815"). Because of varying available valuation methodologies, and subjective assumptions, which affect the calculations of the change in fair value of warrant liabilities, we believe that the exclusion of the change in fair value of warrant liabilities allows for more accurate comparisons of our operating results to our peer companies. Because of the characteristics of warrant liabilities, management excludes the change in fair value when analyzing the organization's business performance. We also believe that presentation of such non-GAAP information is important to enable readers of our financial statements to compare current period results with future periods. | ||||||||||||||||
(3) The Company's American depository shares ("ADS") convert to ordinary shares at a rate of one ADS to three ordinary shares. | ||||||||||||||||
(4) All the reconciliation items are attributed to China Hydroelectric Corporation Shareholders. | ||||||||||||||||
CHINA HYDROELECTRIC CORPORATION UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (In US$ 000's) | |||
As of June 30, | As of December 31, | ||
2013 | 2012 | ||
ASSETS | |||
Current assets: | |||
Cash and cash equivalents | 17,464 | 7,967 | |
Restricted cash | - | 5,171 | |
Accounts receivable (net of allowance for doubtful accounts of nil as of June 30, 2013 | 13,679 | 5,772 | |
Notes receivable | - | 1,877 | |
Deferred tax assets | 1,843 | 1,659 | |
Amounts due from related parties | 87 | 86 | |
Prepayments and other current assets | 9,166 | 14,150 | |
Total current assets | 42,239 | 36,682 | |
Non-current assets: | |||
Property, plant and equipment, net | 547,107 | 548,511 | |
Land use right, net | 48,897 | 48,640 | |
Intangible assets, net | 4,657 | 4,660 | |
Goodwill | 114,425 | 112,481 | |
Deferred tax assets | 1,465 | 1,329 | |
Other non-current assets | 1,894 | 2,013 | |
Total non-current assets | 718,445 | 717,634 | |
TOTAL ASSETS | 760,684 | 754,316 | |
LIABILITIES AND SHAREHOLDERS' EQUITY | |||
Current liabilities: | |||
Accounts payable | 1,976 | 3,124 | |
Short-term loans | 11,266 | 21,676 | |
Current portion of long-term loans | 41,233 | 35,537 | |
Amounts due to related parties | 13,144 | 12,705 | |
Accrued expenses and other current liabilities | 42,983 | 43,825 | |
Warrant liabilities | 1,556 | 839 | |
Total current liabilities | 112,158 | 117,706 | |
Non-current liabilities: | |||
Long term loans | 210,438 | 212,970 | |
Deferred tax liabilities | 25,165 | 24,345 | |
Other non-current liabilities | 7,234 | 6,780 | |
Total non-current liabilities | 242,837 | 244,095 | |
TOTAL LIABILITIES | 354,995 | 361,801 | |
Shareholders' equity | |||
Ordinary shares (par value US$0.001 per share, 400,000,000 shares authorized as of | 162 | 162 | |
Additional paid in capital | 509,907 | 509,665 | |
Accumulated other comprehensive income | 48,532 | 41,597 | |
Accumulated deficit | (153,587) | (159,472) | |
Total China Hydroelectric Corporation shareholders' equity | 405,014 | 391,952 | |
Non-controlling interests | 675 | 563 | |
TOTAL SHAREHOLDER'S EQUITY | 405,689 | 392,515 | |
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | 760,684 | 754,316 | |
CHINA HYDROELECTRIC CORPORATION NET INCOME TO ADJUSTED EBITDA RECONCILIATION
| ||||||||
Three Months Ended | Six Months Ended | |||||||
June 30, | June 30, | June 30, | June 30, | |||||
Net income | 7,720 | 7,903 | 6,035 | 8,615 | ||||
Interest expenses, net | 5,527 | 6,842 | 11,970 | 14,284 | ||||
Other non-cash charges, including exchange loss, | (1,007) | (1,264) | 869 | (244) | ||||
Income tax expenses | 4,768 | 5,467 | 5,656 | 6,773 | ||||
Interest expenses, income tax expenses, depreciation | - | 955 | - | 1,969 | ||||
Depreciation of property, plant and equipment and | 5,957 | 5,798 | 11,679 | 11,497 | ||||
EBITDA, as adjusted | 22,965 | 25,701 | 36,209 | 42,894 | ||||
77% | 76% | 75% | 76% | |||||
Less: | ||||||||
Income from discontinued operations | - | (929) | - | (2,737) | ||||
Interest expenses, income tax expense, depreciation and | - | (955) | - | (1,969) | ||||
EBITDA, on a continuing basis, as adjusted | 22,965 | 23,817 | 36,209 | 38,188 | ||||
77% | 75% | 75% | 72% | |||||
Adjusted EBITDA is defined as earnings before interest, taxes, depreciation and amortization and certain non-cash charges including exchange loss, change in fair value of warrant liability, stock-based compensation. We believe that EBITDA is widely used by other companies in the power industry and may be useful to investors as a measure of the Company's financial performance. Given the significant investments that we have made in net property, plant and equipment, depreciation and amortization expense comprises a meaningful portion of the Company's cost structure. We believe that EBITDA will provide a useful tool for comparability between periods because it eliminates depreciation and amortization expenses attributable to capital expenditures and business acquisitions. The presentation of EBITDA should not be construed as an indication that the Company's future results will be unaffected by other charges and gains we consider to be outside the ordinary course of our business.
EBITDA margin, as adjusted, is calculated by dividing the period's EBITDA by net revenue including discontinued operations.
| ||||||||
CHINA HYDROELECTRIC CORPORATION UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||
Six Months Ended | ||||||
June 30, 2013 | June 30, 2012 | |||||
Cash flows from operating activities: | ||||||
Net income | 6,035 | 8,615 | ||||
Adjustments to reconcile net (loss) income to net cash generated from | ||||||
Depreciation of property, plant and equipment and amortization of | 11,689 | 11,863 | ||||
Deferred income taxes | 44 | 997 | ||||
Changes in fair value of warrant liabilities | 716 | (352) | ||||
Amortization of debt issuance costs | 60 | 23 | ||||
Authorization of government grant | (2) | (2) | ||||
Stock-based compensation expense | 216 | 154 | ||||
Loss from disposal of property, plant and equipment | 26 | 297 | ||||
Exchange gain | (63) | (46) | ||||
Gain from disposal of discontinued operation | - | (1,376) | ||||
Changes in operating assets and liabilities | ||||||
Accounts receivable | (7,741) | (11,347) | ||||
Notes receivable | 1,893 | - | ||||
Accounts due from related parties | - | (85) | ||||
Prepayments and other current assets | 76 | (800) | ||||
Other non-current assets | 141 | 157 | ||||
Accounts payable | (387) | (519) | ||||
Amounts due to related parties | 217 | (4) | ||||
Other non-current liabilities | 457 | (6) | ||||
Accrued expenses and other current liabilities | (777) | (9,037) | ||||
Net cash provided by/(used in) operating activities | 12,600 | (1,468) | ||||
Cash flows from investing activities: | ||||||
Acquisition of subsidiaries, net of cash acquired | - | (4,704) | ||||
Proceeds from the disposal of subsidiaries, net of tax | 4,605 | 10,843 | ||||
Acquisition of property, plant and equipment | (858) | (4,699) | ||||
Proceeds from disposal of property, plant and equipment | 13 | 34 | ||||
Payment to contractors for construction projects | (65) | (1,257) | ||||
Net cash provided by investing activities | 3,695 | 217 | ||||
Cash flows from financing activities: | ||||||
Proceeds from short-term loans | 2,028 | 11,479 | ||||
Proceeds from long-term loans | 6,430 | 3,200 | ||||
Proceeds from loans from related parties | - | 158 | ||||
Proceeds from loans from third parties | 382 | 16,098 | ||||
Repayment of loans from third parties | (602) | (14,364) | ||||
Repayment of short-term loans | (13,831) | (7,833) | ||||
Repayment of long-term loans | (6,440) | (7,650) | ||||
Restricted cash | 5,171 | - | ||||
Net cash (used in)/provided by financing activities | (6,862) | 1,088 | ||||
Net increase (decrease) in cash and cash equivalents | 9,433 | (163) | ||||
Effect of changes in exchange rate on cash and cash equivalents | 64 | (33) | ||||
Cash and cash equivalents at the beginning of the period | 7,967 | 8,402 | ||||
Cash and cash equivalents at the end of the period | 17,464 | 8,206 | ||||
