Xinyuan Real Estate Co., Ltd. Announces Third Quarter 2020 Financial Results
In the news release,
Xinyuan Real Estate Co., Ltd. Announces Third Quarter 2020 Financial Results
BEIJING,
Third Quarter 2020 Highlights
- Total revenue in the third quarter of 2020 increased 130.5% to
US$ 655.4 million fromUS$284.4 million in the second quarter of 2020. - Net income in the third quarter of 2020 was
US$ 29.5 million , compared to net loss ofUS$30.1 million in the second quarter of 2020. - Diluted net income per ADS attributable to shareholders in the third quarter of 2020 was
US$0.46 , compared to diluted net loss ofUS$0.49 in the second quarter of 2020.
Mr.
Third Quarter 2020 Financial Results
Revenue
In the third quarter of 2020, the Company's total revenue increased 31.7% to
Gross Profit
Gross profit for the third quarter of 2020 was
Selling, General and Administrative Expenses
SG&A expenses were
Net Income
Net income for the third quarter of 2020 was US$ 29.5 million, compared to net income of
Balance Sheet
As of September 30, 2020, the Company's cash and restricted cash was
As of September 30, 2020, short term debt outstanding was
The balance of the Company's real estate properties under development at the end of the third quarter of 2020 was
Real Estate Project Status in
The Company commenced pre-sales of two new project in the third quarter of 2020, Zhengzhou Xinyuan Palace I and Qingdao Lingshan Bay Dragon Seal.
Below is a summary table of projects that were active and available for sale in the third quarter of 2020.
Project |
GFA |
||
(m2, 000s) |
|||
Total Active |
Sold as of |
Unsold as of |
|
Xingyang Splendid II |
118.5 |
98.3 |
20.2 |
|
449.8 |
441.5 |
8.3 |
Xuzhou Colorful City |
130.8 |
123.3 |
7.5 |
|
119.2 |
119.0 |
0.2 |
|
286.0 |
276.3 |
9.7 |
Jinan Xin Central |
195.7 |
192.0 |
3.7 |
Henan Xin Central I |
261.5 |
253.4 |
8.1 |
Zhengzhou Fancy City I |
166.7 |
160.4 |
6.3 |
Tianjin Spring Royal Palace I |
139.7 |
131.6 |
8.1 |
Zhengzhou International New City I |
356.7 |
353.1 |
3.6 |
Xingyang Splendid III |
120.9 |
119.2 |
1.7 |
Zhengzhou International New City II |
176.0 |
170.3 |
5.7 |
Zhengzhou Fancy City II (North) |
108.7 |
102.4 |
6.3 |
Tianjin Spring Royal Palace II |
144.6 |
91.4 |
53.2 |
Zhengzhou International New City III D |
46.1 |
45.2 |
0.9 |
Zhengzhou Hangmei International Wisdom City I |
64.7 |
59.0 |
5.7 |
Zhengzhou International New City III B |
118.8 |
118.5 |
0.3 |
Changsha Furong Thriving Family |
72.0 |
72.0 |
0.0 |
Chengdu Xinyuan City |
741.6 |
402.9 |
338.7 |
|
107.9 |
64.2 |
43.7 |
Xingyang Splendid IV |
151.8 |
107.8 |
44.0 |
|
62.6 |
62.6 |
- |
Zhengzhou Hangmei International Wisdom City II |
78.4 |
42.4 |
36.0 |
|
161.9 |
108.1 |
53.8 |
|
116.9 |
80.5 |
36.4 |
Xinyuan Golden Water View City-Zhengzhou |
331.4 |
120.2 |
211.2 |
Zhengzhou Fancy City III |
80.6 |
77.4 |
3.2 |
Zhengzhou International New City III C |
82.3 |
75.7 |
6.6 |
Zhengzhou International New City IV A12 |
199.7 |
185.4 |
14.3 |
Zhengzhou International New City IV B10 |
92.3 |
69.5 |
22.8 |
|
76.5 |
73.4 |
3.1 |
Suzhou Gusu Shade I |
12.0 |
9.4 |
2.6 |
Dalian International Health Technology Town I |
103.8 |
63.8 |
40.0 |
Xingyang Splendid V |
80.5 |
66.1 |
14.4 |
Suzhou Gusu Shade II ** |
14.3 |
10.0 |
4.3 |
Zhengzhou International New City V A04 |
104.9 |
51.3 |
53.6 |
|
146.7 |
33.4 |
113.3 |
Foshan Xinchuang AI International Science and |
194.4 |
42.4 |
152.0 |
Suzhou Linhu Lake**** |
156.4 |
12.6 |
143.8 |
Zhengzhou Xinyuan Palace I |
122.0 |
19.0 |
103.0 |
Qingdao Lingshan Bay Dragon Seal***** |
381.2 |
25.5 |
355.7 |
Others |
56.5 |
56.5 |
|
Total active projects |
6,733.0 |
4,730.5 |
2,002.5 |
* 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
**** The Company owns a 24% equity interest in
***** The Company owns a 49% equity interest in
As of
Unsold GFA as of (m2, 000s) |
Pre-sales Scheduled |
||
|
102.3 |
Q4, 2020 |
|
|
226.0 |
Q4, 2020 |
|
|
862.4 |
To be determined |
|
|
70.0 |
To be determined |
|
|
201.1 |
To be determined |
|
|
182.9 |
To be determined |
|
Dalian International Health Technology Town II |
44.4 |
To be determined |
|
Foshan Xinchuang AI International Science and Technology Innovation Valley II |
236.8 |
To be determined |
|
Taizhou Yihe Yayuan * |
128.1 |
To be determined |
|
Total projects under planning |
2,054.0 |
||
Total active projects |
2,002.5 |
||
Total of all Xinyuan unsold projects in |
4,056.5 |
* The Company owns 40% equity interest in
Update on United States Real Estate Projects
At the Oosten project in
At the Hudson Garden project, BLOOM ON FORTY FIFTH, in the
The substantial completion of construction is expected in
At the RKO project in
Update on the
During the third quarter of 2020, work on site continued 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
We remain optimistic and positive for the remainder of 2020. But in light of future uncertainties relating to COVID-19 developments and economical fluctuations, as well as the government restrictions on the real estate industry, the Company expects 2020 contract sales of around
Conference Call Information
The Company will hold a conference call at
US Toll Free: |
1-800-458-4121 |
Toll/International: |
1-323-794-2093 |
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: |
4456736 |
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 |
2020 |
2019 |
||||||||||
(unaudited) |
(unaudited) |
(unaudited) |
||||||||||
Total revenue |
655,412 |
284,361 |
497,638 |
|||||||||
Total costs of revenue |
(550,074) |
(265,143) |
(374,134) |
|||||||||
Gross profit |
105,338 |
19,218 |
123,504 |
|||||||||
Selling and distribution expenses |
(20,327) |
(15,943) |
(21,067) |
|||||||||
General and administrative expenses |
(37,581) |
(35,434) |
(36,556) |
|||||||||
Gain on disposal of property held for lease |
82,806 |
- |
- |
|||||||||
Operating income/(loss) |
130,236 |
(32,159) |
65,881 |
|||||||||
Interest income |
3,409 |
4,322 |
4,245 |
|||||||||
Interest expense |
(36,496) |
(30,434) |
(31,338) |
|||||||||
Gain on short-term investments |
3,410 |
3,460 |
2,486 |
|||||||||
Other (loss)/gain |
(330) |
(1,114) |
6,493 |
|||||||||
Net (loss)/income on debt extinguishment |
(277) |
332 |
(2,272) |
|||||||||
Exchange gain/(loss) |
1,656 |
(1,960) |
(7,655) |
|||||||||
Share of gain/(loss) of equity investees |
8,851 |
473 |
(2,142) |
|||||||||
Income/(loss) from operations before income taxes |
110,459 |
(57,080) |
35,698 |
|||||||||
Income tax (expenses)/benefits |
(80,910) |
27,021 |
(30,256) |
|||||||||
Net income/(loss) |
29,549 |
(30,059) |
5,442 |
|||||||||
Net (loss)/income attributable to non-controlling interest |
(6,181) |
3,819 |
(1,298) |
|||||||||
Net income/(loss) attributable to |
23,368 |
(26,240) |
4,144 |
|||||||||
Earnings /(loss) per ADS: |
||||||||||||
Basic |
0.46 |
(0.49) |
0.07 |
|||||||||
Diluted |
0.46 |
(0.49) |
0.07 |
|||||||||
ADS used in computation: |
||||||||||||
Basic |
53,588 |
53,639 |
56,329 |
|||||||||
Diluted |
53,591 |
53,639 |
56,624 |
|
|||||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||
(All US$ amounts and number of shares data in thousands, except per share data) |
|||||||||||
Nine months ended |
|||||||||||
|
|
||||||||||
2020 |
2019 |
||||||||||
(unaudited) |
(unaudited) |
||||||||||
Total revenue |
1,065,542 |
1,575,930 |
|||||||||
Total costs of revenue |
(912,880) |
(1,162,162) |
|||||||||
Gross profit |
152,662 |
413,768 |
|||||||||
Selling and distribution expenses |
(42,610) |
(61,106) |
|||||||||
General and administrative expenses |
(110,693) |
(115,543) |
|||||||||
Gain on disposal of property held for lease |
82,806 |
- |
|||||||||
Operating income/(Loss) |
82,165 |
237,119 |
|||||||||
Interest income |
11,900 |
13,294 |
|||||||||
Interest expense |
(97,193) |
(84,028) |
|||||||||
Gain on short-term investments |
7,771 |
4,162 |
|||||||||
Other (expense)/income |
(1,652) |
5,720 |
|||||||||
Net loss on debt extinguishment |
(1,055) |
(8,816) |
|||||||||
Exchange loss |
(1,154) |
(8,464) |
|||||||||
Share of gain/(loss) of equity investees |
8,300 |
(5,444) |
|||||||||
Income from operations before income taxes |
9,082 |
153,543 |
|||||||||
Income taxes |
(48,732) |
(110,086) |
|||||||||
Net (loss)/income |
(39,650) |
43,457 |
|||||||||
Net loss attributable to non-controlling interest |
(2,745) |
(9,050) |
|||||||||
Net (loss)/income attributable to |
(42,395) |
34,407 |
|||||||||
(Loss)/earnings per ADS: |
|||||||||||
Basic |
(0.79) |
0.60 |
|||||||||
Diluted |
(0.79) |
0.60 |
|||||||||
ADS used in computation: |
|||||||||||
Basic |
53,710 |
57,404 |
|||||||||
Diluted |
53,710 |
57,758 |
|
||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||||||
(All US$ amounts and number of shares data in thousands) |
||||||||||||
|
|
|
||||||||||
2020 |
2020 |
2019 |
||||||||||
(unaudited) |
(unaudited) |
(audited) |
||||||||||
ASSETS |
||||||||||||
Current assets |
||||||||||||
Cash and restricted cash |
1,068,754 |
820,769 |
989,587 |
|||||||||
Short-term investments |
22,431 |
5,850 |
5,596 |
|||||||||
Accounts receivable |
95,474 |
88,103 |
97,912 |
|||||||||
Other receivables |
412,095 |
330,833 |
287,300 |
|||||||||
Deposits for land use rights |
29,956 |
28,816 |
26,375 |
|||||||||
Other deposits and prepayments |
318,785 |
300,348 |
277,463 |
|||||||||
Advances to suppliers |
75,029 |
66,317 |
44,358 |
|||||||||
Real estate properties development completed |
657,079 |
415,430 |
458,205 |
|||||||||
Real estate properties under development |
2,591,955 |
3,094,871 |
3,254,388 |
|||||||||
Amounts due from related parties |
251,950 |
266,735 |
200,758 |
|||||||||
Amounts due from employees |
3,480 |
1,594 |
2,351 |
|||||||||
Other current assets |
5,279 |
18,186 |
772 |
|||||||||
Total current assets |
5,532,267 |
5,437,852 |
5,645,065 |
|||||||||
Restricted cash, non-current |
183,206 |
179,059 |
112,998 |
|||||||||
Real estate properties held for lease, net |
490,391 |
511,800 |
515,869 |
|||||||||
Property and equipment, net |
40,561 |
40,043 |
43,004 |
|||||||||
Long-term investment |
614,611 |
593,547 |
613,620 |
|||||||||
Deferred tax assets |
198,536 |
188,034 |
260,153 |
|||||||||
Deposits for land use rights and properties |
33,773 |
32,488 |
32,969 |
|||||||||
Amounts due from related parties |
41,188 |
39,465 |
82,687 |
|||||||||
Contract cost assets |
21,945 |
20,703 |
23,093 |
|||||||||
Operating lease right-of-use assets |
7,266 |
8,635 |
11,801 |
|||||||||
Other assets |
85,855 |
76,415 |
80,405 |
|||||||||
TOTAL ASSETS |
7,249,599 |
7,128,041 |
7,421,664 |
|
||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||||||
(All US$ amounts and number of shares data in thousands) |
||||||||||||
|
|
|
||||||||||
2020 |
2020 |
2019 |
||||||||||
(unaudited) |
(unaudited) |
(audited) |
||||||||||
LIABILITIES AND |
||||||||||||
SHAREHOLDERS' EQUITY |
||||||||||||
Current liabilities |
||||||||||||
Accounts payable and notes payable |
902,557 |
992,679 |
1,166,660 |
|||||||||
Short-term bank loans and other debt |
16,420 |
56,881 |
73,419 |
|||||||||
Customer deposits |
973,004 |
1,224,998 |
1,106,099 |
|||||||||
Income tax payable |
152,639 |
155,914 |
298,228 |
|||||||||
Other payables and accrued liabilities |
455,920 |
530,436 |
323,164 |
|||||||||
Payroll and welfare payable |
10,554 |
10,269 |
24,224 |
|||||||||
Current portion of long-term bank loans and other debt |
1,239,211 |
1,177,657 |
1,418,955 |
|||||||||
Lease liability, current portion |
6,412 |
7,143 |
11,284 |
|||||||||
Mandatorily redeemable non-controlling interests |
7,326 |
6,981 |
8,857 |
|||||||||
Amounts due to related parties |
88,302 |
53,667 |
53,682 |
|||||||||
Total current liabilities |
3,852,345 |
4,216,625 |
4,484,572 |
|||||||||
Non-current liabilities |
||||||||||||
Long-term bank loans |
734,282 |
747,387 |
686,065 |
|||||||||
Other long-term debt |
1,384,679 |
1,026,103 |
1,036,691 |
|||||||||
Deferred tax liabilities |
377,434 |
299,468 |
338,593 |
|||||||||
Unrecognized tax benefits |
116,309 |
114,085 |
73,605 |
|||||||||
Lease liability |
2,574 |
3,373 |
10,187 |
|||||||||
Amounts due to related parties |
- |
24,853 |
- |
|||||||||
TOTAL LIABILITIES |
6,467,623 |
6,431,894 |
6,629,713 |
|||||||||
Shareholders' equity |
||||||||||||
Common shares |
16 |
16 |
16 |
|||||||||
|
(115,091) |
(114,454) |
(113,720) |
|||||||||
Additional paid-in capital |
562,505 |
546,022 |
543,291 |
|||||||||
Statutory reserves |
175,002 |
175,002 |
175,008 |
|||||||||
Retained earnings |
77,247 |
37,301 |
135,873 |
|||||||||
Accumulated other comprehensive loss |
(25,152) |
(44,843) |
(50,167) |
|||||||||
|
674,527 |
599,044 |
690,301 |
|||||||||
Non-controlling interest |
107,449 |
97,103 |
101,650 |
|||||||||
Total equity |
781,976 |
696,147 |
791,951 |
|||||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
7,249,599 |
7,128,041 |
7,421,664 |
View original content:http://www.prnewswire.com/news-releases/xinyuan-real-estate-co-ltd-announces-third-quarter-2020-financial-results-301181115.html
SOURCE