Xinyuan Real Estate Co., Ltd. Announces First Quarter 2020 Financial Results
BEIJING,
First Quarter 2020 Highlights
- Total revenue was
US$125.8 million in the first quarter of 2020 compared toUS$468.9 million in the first quarter of 2019. - Net loss was
US$39.1 million in the first quarter of 2020 compared to net income ofUS$18.2 million in the first quarter of 2019. - Diluted net loss per ADS attributable to shareholders were
US$0.73 in the first quarter of 2020 compared to diluted net income ofUS$0.33 in the first quarter of 2019.
Xinyuan's Chairman
First Quarter 2020 Financial Results
Contract Sales
Contract sales in
The Company's GFA sales in
The average selling price ("ASP") per square meter sold in
Breakdown of GFA Sales and ASPs by Project in
Project
|
Q1 2019 |
Q4 2019 |
Q1 2020 |
|||
GFA |
ASP |
GFA |
ASP |
GFA |
ASP |
|
(m2, 000s) |
(RMB) |
(m2, 000s) |
(RMB) |
(m2, 000s) |
(RMB) |
|
Xingyang Splendid II |
10.2 |
7,478 |
0.2 |
7,667 |
0.1 |
8,399 |
|
1.6 |
15,661 |
2.0 |
11,432 |
0.4 |
6,838 |
Xuzhou Colorful City |
- |
- |
-0.1 |
14,000 |
0.1 |
6,879 |
Chengdu Thriving Family |
-0.1 |
7,729 |
- |
- |
- |
- |
|
0.4 |
25,615 |
12.8 |
14,411 |
0.5 |
22,816 |
|
0.6 |
11,253 |
1.9 |
10,909 |
2.2 |
11,742 |
Jinan Xin Central |
0.1 |
13,170 |
2.9 |
10,382 |
0.8 |
30,644 |
Henan Xin Central I |
0.1 |
14,887 |
0.5 |
23,764 |
-1.1 |
9,828 |
Zhengzhou Fancy City I |
-1.4 |
15,073 |
- |
- |
-0.9 |
- |
Zhengzhou Fancy City II (South) |
-0.1 |
12,660 |
- |
- |
- |
- |
|
- |
31,766 |
- |
- |
- |
- |
Zhengzhou International New City I |
- |
- |
6.2 |
19,541 |
0.4 |
27,968 |
Xingyang Splendid III |
0.4 |
7,046 |
1.5 |
13,652 |
- |
40,922 |
Zhengzhou International New City II |
- |
- |
4.4 |
22,965 |
0.4 |
29,421 |
Zhengzhou International New City III A |
-0.2 |
14,713 |
- |
- |
- |
- |
Zhengzhou Fancy City II (North) |
3.5 |
9,838 |
6.7 |
9,594 |
-3.2 |
10,700 |
Tianjin Spring Royal Palace II |
8.1 |
12,670 |
1.4 |
12,615 |
4.8 |
14,250 |
Zhengzhou International New City III D |
-0.1 |
14,461 |
0.9 |
23,353 |
- |
- |
Zhengzhou Hangmei International Wisdom |
2.3 |
7,144 |
0.8 |
6,699 |
- |
7,090 |
Zhengzhou International New City III B |
0.8 |
13,262 |
0.1 |
12,947 |
- |
- |
Changsha Furong Thriving Family |
0.2 |
9,779 |
-0.1 |
9,730 |
0.1 |
9,632 |
Chengdu Xinyuan City |
33.1 |
9,511 |
80.0 |
10,499 |
39.0 |
10,849 |
|
5.5 |
24,208 |
6.4 |
23,443 |
1.6 |
23,826 |
Xingyang Splendid IV |
1.0 |
7,027 |
30.9 |
7,789 |
14.3 |
7,336 |
|
30.0 |
21,680 |
- |
- |
- |
- |
Zhengzhou Hangmei International Wisdom |
0.5 |
7,350 |
4.7 |
7,332 |
0.9 |
7,246 |
|
15.3 |
20,285 |
21.5 |
19,769 |
3.8 |
22,854 |
|
2.7 |
9,201 |
16.0 |
8,596 |
8.0 |
8,493 |
|
19.0 |
18,817 |
13.5 |
21,629 |
-0.2 |
19,744 |
Zhengzhou Fancy City III |
20.5 |
12,637 |
16.5 |
12,183 |
2.5 |
12,321 |
Zhengzhou International New City III C |
17.3 |
12,260 |
3.3 |
10,527 |
0.1 |
11,897 |
Zhengzhou International New City IV A12 |
24.8 |
14,254 |
24.7 |
16,598 |
1.2 |
17,825 |
Zhengzhou International New City IV B10 |
7.9 |
13,969 |
15.3 |
10,157 |
2.1 |
10,740 |
|
2.4 |
13,790 |
0.6 |
19,157 |
0.2 |
24,328 |
Suzhou Gusu Shade I |
0.8 |
36,262 |
0.4 |
30,076 |
- |
- |
Dalian International Health Technology |
0.1 |
13,618 |
12.1 |
9,606 |
1.9 |
11,465 |
Xingyang Splendid V |
- |
- |
22.8 |
7,647 |
0.6 |
5,206 |
Suzhou Gusu Shade II ** |
- |
- |
2.9 |
38,330 |
0.8 |
23,508 |
Zhengzhou International New City V A04 |
- |
- |
21.8 |
14,082 |
5.3 |
13,576 |
|
- |
- |
3.5 |
15,415 |
0.7 |
16,710 |
Foshan Xinchuang AI International Science |
- |
- |
12.7 |
10,795 |
2.4 |
10,533 |
Others |
4.1 |
- |
5.2 |
- |
0.8 |
- |
Total |
211.4 |
15,269 |
356.9 |
12,628 |
90.5 |
11,809 |
* The Company owns a 16.66% equity interest in
** The Company owns a 19.99% equity interest in
*** The Company owns a 51% equity interest indirectly in
Revenue
In the first quarter of 2020, the Company's total revenue decreased 73.2% to
Gross Profit
Gross profit for the first quarter of 2020 was
Selling, General and Administrative Expenses
SG&A expenses were
Net Income
Net loss for the first quarter of 2020 was
Balance Sheet
As of March 31, 2020, the Company's cash and restricted cash (including bank deposit for long-term debt) decreased to
Total debt outstanding was
The balance of the Company's real estate properties under development at the end of the first quarter of 2020 was
Real Estate Project Status in
Below is a summary table of projects that were active and available for sale in the first quarter of 2020.
Project
|
GFA |
||
(m2, 000s) |
|||
Total Active Projects |
Sold as of |
Unsold as of |
|
Xingyang Splendid II |
118.5 |
98.1 |
20.4 |
|
449.6 |
436.3 |
13.3 |
Xuzhou Colorful City |
130.8 |
122.6 |
8.2 |
|
117.6 |
101.8 |
15.8 |
|
286.0 |
274.0 |
12.0 |
Jinan Xin Central |
194.4 |
187.7 |
6.7 |
Henan Xin Central I |
261.5 |
252.6 |
8.9 |
Zhengzhou Fancy City I |
166.7 |
158.3 |
8.4 |
Tianjin Spring Royal Palace I |
139.7 |
131.6 |
8.1 |
Zhengzhou International New City I |
356.6 |
351.1 |
5.5 |
Xingyang Splendid III |
120.9 |
118.8 |
2.1 |
Zhengzhou International New City II |
176.0 |
170.4 |
5.6 |
Zhengzhou Fancy City II (North) |
108.7 |
98.7 |
10.0 |
Tianjin Spring Royal Palace II |
144.6 |
86.4 |
58.2 |
Zhengzhou International New City III D |
46.1 |
45.2 |
0.9 |
Zhengzhou Hangmei International Wisdom City I |
64.7 |
56.3 |
8.4 |
Zhengzhou International New City III B |
118.8 |
118.0 |
0.8 |
Changsha Furong Thriving Family |
72.3 |
72.3 |
0.0 |
Chengdu Xinyuan City |
741.8 |
235.0 |
506.8 |
|
107.9 |
55.7 |
52.2 |
Xingyang Splendid IV |
151.8 |
75.1 |
76.7 |
|
62.6 |
62.6 |
- |
Zhengzhou Hangmei International Wisdom City II |
78.4 |
38.8 |
39.6 |
|
156.5 |
96.7 |
59.8 |
|
116.8 |
54.6 |
62.2 |
Xinyuan Golden Water View City-Zhengzhou |
331.4 |
77.9 |
253.5 |
Zhengzhou Fancy City III |
80.6 |
76.4 |
4.2 |
Zhengzhou International New City III C |
82.3 |
69.5 |
12.8 |
Zhengzhou International New City IV A12 |
199.7 |
180.5 |
19.2 |
Zhengzhou International New City IV B10 |
92.3 |
53.2 |
39.1 |
|
76.5 |
72.9 |
3.6 |
Suzhou Gusu Shade I |
12.0 |
8.6 |
3.4 |
Dalian International Health Technology Town I |
103.8 |
34.9 |
68.9 |
Xingyang Splendid V |
80.5 |
54.9 |
25.6 |
Suzhou Gusu Shade II ** |
14.3 |
7.7 |
6.6 |
Zhengzhou International New City V A04 |
104.9 |
27.4 |
77.5 |
|
141.4 |
22.6 |
118.8 |
Foshan Xinchuang AI International Science and |
194.4 |
15.0 |
179.4 |
Others |
59.0 |
- |
59.0 |
Total active projects |
6,062.4 |
4,200.2 |
1,862.2 |
* The Company owns a 16.66% equity interest in
** The Company owns a 19.99% equity interest in
*** The Company owns a 51% equity interest indirectly in
As of
Unsold GFA as of (m2, 000s) |
Pre-sales Scheduled |
|
|
102.3 |
To be determined |
|
226.0 |
To be determined |
|
879.3 |
To be determined |
|
70.0 |
To be determined |
Lingshan Bay Dragon Seal-Qingdao |
380.0 |
To be determined |
|
181.5 |
To be determined |
|
185.0 |
To be determined |
Dalian International Health Technology Town II |
34.4 |
To be determined |
Foshan Xinchuang AI International Science and Technology Innovation Valley II |
262.4 |
To be determined |
Taizhou Yihe Yayuan * |
127.9 |
To be determined |
Suzhou He'an Garden ** |
156.6 |
To be determined |
Total projects under planning |
2,605.4 |
|
Total active projects |
1,862.2 |
|
Total of all Xinyuan unsold projects in |
4,467.6 |
* The Company owns 40% equity interest in
** The Company owns 24% equity interest in
Update on United States Real Estate Projects
As of
Progress continues at the Hudson Garden project, BLOOM ON FORTY FIFTH, in the
As of quarter end, construction is still ahead of schedule and under budget. The onsite sales office and model apartments are expected to be fully furnished during the second quarter 2020 and ready to show to brokers and potential buyers. The residential unit sales strategy started with a first phase launch in
At the RKO project in
Update on the
During the first quarter of 2020, works on site continue to progress, primarily focused on internal fit out, but completion will be delayed from the contract completion date of
Of the 423 residential units in The Madison, all of the 104
Business Outlook
The company strives to achieve contract sales of 20 billion to
However, the company believes that the COVID-19 outbreak is likely to have a material and extended adverse impact on its operational and financial results for full year 2020. With that, the above outlook may be subject to change in light of uncertainties and situations related to how overall market develops as well as company's business performance in the following months.
Conference Call Information
The Company will hold a conference call at
US Toll Free: |
1-800-949-2175 |
Toll/International: |
1-323-994-2131 |
Mainland |
4001 209101 |
Hong Kong Toll Free: |
800 961 105 |
United Kingdom Toll Free: |
0800 358 6377 |
A webcast will also be available through the Company's investor relations website at http://ir.xyre.com.
A replay of the conference call may be accessed by phone at the following numbers until
US: |
1-844-512-2921 |
International: |
1-412-317-6671 |
Access code: |
5689652 |
A live and archived webcast of the conference call will be available at http://ir.xyre.com.
About Xinyuan Real Estate Co., Ltd.
Forward Looking Statements
Certain statements in this press release constitute "forward-looking statements". These statements are made under the "safe harbor" provisions of the
Notes to Unaudited Financial Information
This release contains unaudited financial information which is subject to year-end audit adjustments. Adjustments to the financial statements may be identified when the audit work is completed, which could result in significant differences between our audited financial statements and this unaudited financial information.
For more information, please contact:
Mr. Charles Wang
Investor Relations Director
Tel: +86 (10) 8588-9376
Email: irteam@xyre.com
In
Email: Julia@blueshirtgroup.com
In
Mobile: +86 (138) 1081-7475
Email: susie@blueshirtgroup.com
|
|||||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||
(All US$ amounts and number of shares data in thousands, except per share data) |
|||||||||||
Three months ended |
|||||||||||
|
|
|
|||||||||
2020 |
2019 |
2019 |
|||||||||
(unaudited) |
(unaudited) |
(unaudited) |
|||||||||
Total revenue |
125,769 |
906,703 |
468,853 |
||||||||
Total costs of revenue |
(97,663) |
(760,161) |
(337,804) |
||||||||
Gross profit |
28,106 |
146,542 |
131,049 |
||||||||
Selling and distribution expenses |
(6,340) |
(25,655) |
(19,406) |
||||||||
General and administrative expenses |
(37,678) |
(48,144) |
(36,644) |
||||||||
Operating (loss)/income |
(15,912) |
72,743 |
74,999 |
||||||||
Interest income |
4,169 |
38,200 |
4,085 |
||||||||
Interest expense |
(30,263) |
(29,747) |
(24,306) |
||||||||
Gain/(loss) on short-term investments |
901 |
(2,711) |
1,171 |
||||||||
Other (loss)/income |
(208) |
129 |
94 |
||||||||
Net (loss)/gain on debt extinguishment |
(1,110) |
235 |
(4,589) |
||||||||
Exchange (loss)/gain |
(850) |
1,088 |
3,545 |
||||||||
Share of (loss)/gain of equity investees |
(1,024) |
28 |
(1,600) |
||||||||
(Loss)/income from operations before income taxes |
(44,297) |
79,965 |
53,399 |
||||||||
Income taxes |
5,157 |
(40,392) |
(35,209) |
||||||||
Net (loss)/income |
(39,140) |
39,573 |
18,190 |
||||||||
Net (income)/loss attributable to non-controlling interest |
(383) |
(5,634) |
1,419 |
||||||||
Net (loss)/income attributable to |
(39,523) |
33,939 |
19,609 |
||||||||
(Loss)/earnings per ADS: |
|||||||||||
Basic |
(0.73) |
0.62 |
0.33 |
||||||||
Diluted |
(0.73) |
0.62 |
0.33 |
||||||||
ADS used in computation: |
|||||||||||
Basic |
53,904 |
54,774 |
58,911 |
||||||||
Diluted |
53,904 |
54,936 |
59,325 |
|
|||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||||||
(All US$ amounts and number of shares data in thousands) |
|||||||||||
|
|
|
|||||||||
2020 |
2019 |
2019 |
|||||||||
(unaudited) |
(audited) |
(unaudited) |
|||||||||
ASSETS |
|||||||||||
Current assets |
|||||||||||
Cash and restricted cash |
794,076 |
989,587 |
1,127,198 |
||||||||
Short-term investments |
7,060 |
5,596 |
- |
||||||||
Accounts receivable |
87,508 |
97,912 |
44,473 |
||||||||
Other receivables |
273,866 |
287,300 |
171,271 |
||||||||
Deposits for land use rights |
25,970 |
26,375 |
46,038 |
||||||||
Other deposits and prepayments |
292,506 |
277,463 |
258,490 |
||||||||
Advances to suppliers |
46,081 |
44,358 |
47,909 |
||||||||
Real estate properties development completed |
434,478 |
458,205 |
623,871 |
||||||||
Real estate properties under development |
3,176,368 |
3,254,388 |
4,001,981 |
||||||||
Amounts due from related parties |
201,958 |
200,758 |
257,625 |
||||||||
Amounts due from employees |
2,392 |
2,351 |
4,315 |
||||||||
Other current assets |
13,999 |
772 |
602 |
||||||||
Total current assets |
5,356,262 |
5,645,065 |
6,583,773 |
||||||||
Restricted cash, non-current |
138,975 |
112,998 |
- |
||||||||
Real estate properties held for lease, net |
516,158 |
515,869 |
305,897 |
||||||||
Property and equipment, net |
41,086 |
43,004 |
37,512 |
||||||||
Long-term investment |
602,224 |
613,620 |
566,816 |
||||||||
Deferred tax assets |
267,021 |
260,153 |
241,823 |
||||||||
Deposits for land use rights and properties |
32,463 |
32,969 |
22,276 |
||||||||
Amounts due from related parties |
80,824 |
82,687 |
27,289 |
||||||||
Contract assets |
22,239 |
23,093 |
16,292 |
||||||||
Operating lease right-of-use assets |
9,563 |
11,801 |
14,039 |
||||||||
Other assets |
77,628 |
80,405 |
135,710 |
||||||||
TOTAL ASSETS |
7,144,443 |
7,421,664 |
7,951,427 |
|
|||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||||||
(All US$ amounts and number of shares data in thousands) |
|||||||||||
|
|
|
|||||||||
2020 |
2019 |
2019 |
|||||||||
(unaudited) |
(audited) |
(unaudited) |
|||||||||
LIABILITIES AND |
|||||||||||
SHAREHOLDERS' EQUITY |
|||||||||||
Current liabilities |
|||||||||||
Accounts payable and notes payable |
1,049,106 |
1,166,660 |
704,397 |
||||||||
Short-term bank loans and other debt |
38,719 |
73,419 |
27,326 |
||||||||
Customer deposits |
1,152,811 |
1,106,099 |
1,827,630 |
||||||||
Income tax payable |
279,473 |
298,228 |
198,148 |
||||||||
Other payables and accrued liabilities |
400,140 |
323,164 |
341,919 |
||||||||
Payroll and welfare payable |
10,952 |
24,224 |
12,812 |
||||||||
Current portion of long-term bank loans and other debt |
1,393,265 |
1,418,955 |
1,823,724 |
||||||||
Lease liability, current portion |
12,033 |
11,284 |
12,604 |
||||||||
Mandatorily redeemable non-controlling interests |
6,856 |
8,857 |
22,892 |
||||||||
Amounts due to related parties |
54,869 |
53,682 |
41,204 |
||||||||
Total current liabilities |
4,398,224 |
4,484,572 |
5,012,656 |
||||||||
Non-current liabilities |
|||||||||||
Long-term bank loans |
795,867 |
686,065 |
790,267 |
||||||||
Other long-term debt |
811,717 |
1,036,691 |
872,468 |
||||||||
Deferred tax liabilities |
337,366 |
338,593 |
412,354 |
||||||||
Unrecognized tax benefits |
74,049 |
73,605 |
45,939 |
||||||||
Lease liability |
6,233 |
10,187 |
16,530 |
||||||||
Amounts due to related parties |
- |
- |
32,537 |
||||||||
- |
|||||||||||
TOTAL LIABILITIES |
6,423,456 |
6,629,713 |
7,182,751 |
||||||||
Shareholders' equity |
|||||||||||
Common shares |
16 |
16 |
16 |
||||||||
|
(114,284) |
(113,720) |
(97,934) |
||||||||
Additional paid-in capital |
544,860 |
543,291 |
532,641 |
||||||||
Statutory reserves |
175,020 |
175,008 |
166,501 |
||||||||
Retained earnings |
85,286 |
135,873 |
112,660 |
||||||||
Accumulated other comprehensive loss |
(70,745) |
(50,167) |
(10,409) |
||||||||
|
620,153 |
690,301 |
703,475 |
||||||||
Non-controlling interest |
100,834 |
101,650 |
65,201 |
||||||||
Total equity |
720,987 |
791,951 |
768,676 |
||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
7,144,443 |
7,421,664 |
7,951,427 |
View original content:http://www.prnewswire.com/news-releases/xinyuan-real-estate-co-ltd-announces-first-quarter-2020-financial-results-301071227.html
SOURCE