Xinyuan Real Estate Co., Ltd. Announces Fourth Quarter 2014 Financial Results

BEIJING, Feb. 27, 2015 /PRNewswire/ -- Xinyuan Real Estate Co., Ltd. ("Xinyuan" or the "Company") (NYSE: XIN), a residential real estate developer with a primary focus on high growth cities in China, today announced its unaudited financial results for the fourth quarter 2014.

Highlights for the Fourth Quarter 2014

  • Total fourth quarter revenues were US$362.9 million, a 121.8% increase from US$163.6 million recorded in the third quarter of 2014 and a 25.5% increase from US$289.2 million recorded in the fourth quarter of 2013. Contract sales totaled US$402.6 million, a 140.1% increase from US$167.7 million recorded in the third quarter of 2014 and a 6.6% increase from US$377.5 million recorded in the fourth quarter of 2013.
  • Total gross floor area ("GFA") sales were 252,200 square meters, a 151.4% increase from 100,300 square meters sold in the third quarter of 2014, and a 4.3% increase from 241,700 square meters sold in the fourth quarter of 2013.
  • Selling, General, and Administrative ("SG&A") expenses as a percent of total revenue totaled 14.6% compared to 19.6% in the third quarter of 2014 and 12.1% in the fourth quarter of 2013.
  • Net income was US$23.8 million, a 205.1% increase from US$7.8 million in the third quarter of 2014 and a 24.7% decrease from US$31.6 million reported in the fourth quarter of 2013.
  • Diluted net earnings per American Depositary Share ("ADS") attributable to shareholders were US$0.34, compared to diluted net earnings per ADS of US$0.10 in the third quarter of 2014 and US$0.36 per ADS in the fourth quarter of 2013.
  • The Company repurchased 1.43 million ADSs at a total cost of approximately US$3.9 million in the fourth quarter of 2014.

Mr. Yong Zhang, Xinyuan's Chairman said, "We are pleased to end 2014 with a very strong fourth quarter performance, as measured by our year-over-year contract sales and revenue growth, as we experienced a general improvement in project demand. As we have indicated throughout the year, our anticipated revenue and profit recognition for 2014 was back-end loaded, with the fourth quarter alone contributing 39%, 39% and 49% to total 2014 revenue, contract sales and net income. Despite challenging market conditions for the year, we still managed revenue and contract sales growth over 2013. While it is still early to forecast how quickly China's overall real estate market recovers, we are encouraged with our improved performance and believe the macro real estate environment continues to stabilize. With our continued focus on development projects in high growth cities, solid execution and stringent cost controls, we believe 2015 can be a very productive year for our business."

"2014 was a year of adjustment for our company as we invested in resources for our future development and growth. Our operational highlights for the full year include launching presales of ten development projects, acquiring eight projects for a total GFA of 1.83 million square meters and selectively entering into new geographic areas. The balance of our real estate property under development at the end of the fourth quarter increased to US$1.7 billion from US$1.6 billion at the end of the third quarter of 2014, reflecting 18 active development projects with another six projects that are expected to commence pre-sales in 2015. As of December 31, 2014, our total sellable GFA was approximately 3.08 million square meters, representing both active projects and projects in the planning stage, reaching a new record for Xinyuan."

"Finally, we want to express gratitude to our long-term shareholders for standing with Xinyuan during these turbulent times. In 2014, the Company distributed a dividend payment of US$0.05 per ADS each quarter. We also repurchased 4.5 million ADS at total cost of US$ 17.6 million for the full year. We remain committed to rewarding our shareholders in 2015 as we further scale our operations and grow Xinyuan into a leading real estate developer in China," concluded Mr. Zhang.

Financial Results for the Fourth quarter 2014

Contract Sales

Contract sales totaled US$402.6 million in the fourth quarter compared to US$167.7 million in the third quarter of 2014 and US$377.5 million in the fourth quarter of 2013. The Company's GFA sales were 252,200 square meters in the fourth quarter of 2014 versus 100,300 square meters in the third quarter of 2014 and 241,700 square meters in the fourth quarter of 2013. The average selling price ("ASP") per square meter sold was RMB9,806 (US$1,596) in the fourth quarter of 2014 versus 10,272 (US$1,672) in the third quarter of 2014 and RMB9,678 (US$1,562) in the fourth quarter of 2013.

Breakdown of GFA Sales and ASP's by Project

 

Q4 2013

Q3 2014

Q4 2014

Unsold

 

GFA

ASP

GFA

ASP

GFA

ASP

GFA

Project

(m2 000)

(Rmb)

(m2 000)

(Rmb)

(m2 000)

(Rmb)

(m2 000)

Zhengzhou Royal Palace

1.2

23,351

-

-

3.8

7,502

-

Zhengzhou Century East A

1.9

13,319

-

-

-

-

1.0

Zhengzhou Century East B

2.3

16,831

-

-

-

-

0.6

Zhengzhou Xin City

53.7

9,972

8.4

11,484

27.9

14,206

18.3

Zhengzhou Thriving Family

-

-

27.6

7,240

41.5

7,229

29.5

Xingyang Splendid I

-

-

6.5

5,366

16.8

4,831

69.8

Xingyang Splendid II

-

-

-

-

1.7

13,401

136.1

Kunshan Royal Palace

42.5

9,265

6.6

8,875

23.0

8,843

198.9

Suzhou Xin City

52.6

8,577

5.5

10,659

5.8

10,312

3.8

Suzhou Lake Royal Palace

-

-

2.0

11,095

12.1

8,299

155.4

Jinan Xinyuan Splendid

45.7

10,372

20.1

9,881

20.9

9,595

30.0

Jinan Royal Palace

-

-

18.1

6,428

23.6

6,348

404.0

Xuzhou Colorful City

31.3

8,820

-0.3

8,863

9.6

8,700

81.8

Beijing Xindo Park

-

-

5.3

27,233

19.8

22,889

65.1

Chengdu Thriving Family

-

-

0.4

5,296

15.5

5,498

198.9

Changsha Xinyuan Splendid

-

-

-

-

10.6

5,139

242.1

Sanya Yazhou Bay No.1

-

-

-

-

6.5

14,750

110.4

Xi'an Metropolitan*

-

-

-

-

6.2

6,362

286.8

Others

10.5

 

0.1

 

6.9

 

3.7

Total

241.7

9,678

100.3

10,272

252.2

9,806

2,036.2


* The Company owns 51% equity interest in a joint venture, Shaanxi Zhongmao Economy Development Co., Ltd. which develops Xi'an Metropolitan. The Company accounts for its investment under the equity method.

Revenue

In the fourth quarter of 2014, the Company's total revenue was US$362.9 million compared to US$163.6 million in the third quarter of 2014 and US$289.2 million in the fourth quarter of 2013.

Gross Profit

Gross profit for the fourth quarter of 2014 was US$96.1 million, or 26.5% of revenue, compared to a gross profit of US$43.5 million, or 26.6% of revenue, in the third quarter of 2014 and a gross profit of US$94.9 million, or 32.8% of revenue, in the fourth quarter of 2013.

Selling, General and Administrative Expenses

SG&A expenses were US$53.1 million for the fourth quarter of 2014 compared to US$32.1 million for the third quarter of 2014 and US$35.1 million for the fourth quarter of 2013. As a percentage of total revenue, SG&A expenses were 14.6% compared to 19.6% in the third quarter of 2014 and 12.1% in the fourth quarter of 2013. The increase of SG&A expenses compared to the third quarter 2014 was mainly due to four new projects beginning presales and a year-end bonus accrual in the fourth quarter.

Net Income

Net income for the fourth quarter of 2014 was US$23.8 million compared to US$7.8 million for the third quarter of 2014 and US$31.6 million for the fourth quarter of 2013. Net margin was 6.6%, compared to 4.8% in the third quarter of 2014 and 10.9% in the fourth quarter of 2013. Diluted earnings per ADS were US$0.34, compared to US$0.10per ADS in the third quarter of 2014 and to US$0.36 per ADS in the fourth quarter of 2013.

Financial Results for the Full Year 2014

For the year ended December 31, 2014, total revenues increased by 2.5% to US$919.7 million from US$897.7 million in 2013. GFA sales decreased by 5.5% to 629,100 square meters from 665,600 square meters in 2013. Contract sales increased by 4.1% to US$1,041.6 million from US$1,000.2 million in 2013.

Gross profit was US$242.2 million, or 26.3% of revenue in 2014 compared to a gross profit of US$299.0 million, or of 33.3% of revenue in 2013. The Company commenced presales on ten projects in 2014, while certain projects' margins were lower given the softer market environment.

SG&A expenses were US$145.1 million, or 15.8% of revenue, compared to US$85.2 million, or 9.5% of revenue in 2013. The increase in SG&A was mainly due to new project promotions and an increase in headcount related to business expansion efforts.

Net income was US$48.5 million in 2014 compared to US$126.4 million in 2013. Diluted earnings per ADS were US$0.66 in 2014 compared to US$1.70 per ADS in 2013.

Balance Sheet

As of December 31, 2014, the Company reported US$509.4 million in cash and cash equivalents (including restricted cash) compared to US$553.0 million as of September 30, 2014. Total debt outstanding was US$1,508.8 million, an increase of US$117.3 million compared to US$1,391.5 million at the end of the third quarter of 2014. The balance of the Company's real estate property under development at the end of the fourth quarter was US$1,711.7 million compared to US$1,599.1 million at the end of the third quarter of 2014.

Project Status

Below is a summary table of projects that were active and available for sale in the fourth quarter of 2014.

 

GFA

Contract Sales

Project Cost % Complete

(m2 000)

(US$ millions)

Project

Total Active Projects

Sold to date

Total Active Projects

Sales to date

% Sold

   

Zhengzhou Royal Palace

135.7

135.7

251.0

250.8

99.9%

96.7%

Zhengzhou Century East A

77.3

76.3

129.5

127.8

98.7%

98.7%

Zhengzhou Century East B

166.5

165.9

254.1

253.2

99.6%

98.5%

Zhengzhou Xin City

208.6

190.3

353.0

309.9

87.8%

76.5%

Zhengzhou Thriving Family

131.5

102.0

145.9

120.0

82.2%

55.0%

Xingyang Splendid I

117.6

47.8

92.1

39.9

43.3%

47.2%

Xingyang Splendid II

137.8

1.7

133.2

3.7

2.8%

32.4%

Kunshan Royal Palace

284.3

85.4

499.0

129.1

25.9%

58.7%

Suzhou Xin City

127.3

123.5

186.9

179.0

95.8%

89.9%

Suzhou Lake Royal Palace

169.6

14.2

365.7

20.0

5.5%

76.1%

Jinan Xinyuan Splendid

571.7

541.7

807.6

769.0

95.2%

92.0%

Jinan Royal Palace

449.2

45.2

696.5

47.2

6.8%

48.5%

Xuzhou Colorful City

129.1

47.3

209.3

69.7

33.3%

54.9%

Beijing Xindo Park

132.1

67.0

469.6

243.3

51.8%

82.1%

Chengdu Thriving Family

214.8

15.9

360.7

14.2

3.9%

65.4%

Changsha Xinyuan Splendid

252.7

10.6

369.0

8.9

2.4%

49.0%

Sanya Yazhou Bay No.1

116.9

6.5

305.9

15.5

5.1%

45.0%

Xi'an Metropolitan*

293.0

6.2

486.4

6.4

1.3%

32.5%

Others remaining GFA

3.7

         

Total active projects

3,719.4

1,683.2

6115.4

2,607.6

42.6%

66.2%

* The Company owns 51% equity interest in a joint venture, Shaanxi Zhongmao Economy Development Co., Ltd. which develops Xi'an Metropolitan. The Company accounts for its investment under the equity method.

As of December 31, 2014, the Company's total sellable GFA was approximately 3,080,000 square meters for active projects and under planning stage projects in China, up 21.5% from 2,534,100 square meters as of the Company's last reporting earnings date. Below is a summary of all of the Company's planning stage projects:

 

Unsold GFA

Pre sales
Scheduled

(m2 000)

Xingyang Splendid III

37.4

Q4 2015

Zhengzhou Xindo Park (commercial)

146.2

Q1 2015

Shanghai Royal Palace

57.8

Q1 2015

Newly Acquired Tianjin Land

263.5

Q3 2015

Zhengzhou Jiaotong college project

167.2

Q4 2015

Zhengzhou Nangangliu Project

371.7

Q2 2015

Total projects under planning

1,043.8

 

Total active projects

2,036.2

 

Total all Xinyuan projects in China

3,080.0

 

New York Oosten Project Update

The Company's New York Oosten project has a total GFA of 37,078 square meters. As of December 31, 2014, 75% of the concrete superstructure has been completed. Xinyuan is scheduled to top out the entire superstructure in the first quarter of 2015, while work on the mechanical, plumbing and electrical systems have been carried out simultaneously as planned. The Company started pre-sales on a limited scope in the third quarter 2014. Pre-sales are proceeding well at a smooth but controlled pace, while Xinyuan makes an effort to balance the number of contract sales with strategically planned price increases given the pricing uptrend in the New York City housing market. As of December 31, 2014, the total contracted amount was approximately $90 million.

Conference Call Information

The Company will hold a conference call at 7:30 am ET on February 27, 2015 to discuss fourth quarter 2014 results. Listeners may access the call by dialing 1-913-312-1447. A webcast will also be available through the Company's investor relations website at http://www.xyre.com. A replay of the call will be available through March 6, 2015 by dialing 1-858-384-5517, access code: 3273370.

About Xinyuan Real Estate Co., Ltd.

Xinyuan Real Estate Co., Ltd. ("Xinyuan") (NYSE: XIN) is a developer of large scale, high quality residential real estate projects aimed at providing middle-income consumers with a comfortable and convenient community lifestyle. In China, Xinyuan primarily focuses its development projects in high growth cities, including Zhengzhou, Jinan, Suzhou, Kunshan, Xuzhou, Chengdu, Shanghai, Beijing, Tianjin, Changsha, Sanya, Xi'an and Hefei. The Company's U.S. development arm, XIN Development Group International, Inc., is a pioneer amongst Chinese real estate residential developers, entering the US market in 2012. Xinyuan is the first real estate developer from China to be listed on the New York Stock Exchange. For more information, please visit http://www.xyre.com.

Forward Looking Statements

Certain statements in this press release constitute "forward-looking statements". These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements includes statements about estimated financial performance, sales performance and activity, among others and can generally be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates" and similar statements. Statements that are not historical statements are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties that could cause actual results to differ materially from those projected or anticipated, including, but not limited to, our ability to continue to implement our business model successfully; our ability to secure adequate financing for our project development; our ability to successfully sell or complete our property projects under construction and planning; our ability to enter into new geographic markets and expand our operations; the marketing and sales ability of our third-party sales agents; the performance of our third-party contractors; the impact of laws, regulations and policies relating to real estate developers and the real estate industry in the countries in which we operate; our ability to obtain permits and licenses to carry on our business in compliance with applicable laws and regulations; competition from other real estate developers; the growth of the real estate industry in the markets in which we operate; fluctuations in general economic and business conditions in the markets in which we operate; and other risks outlined in our public filings with the Securities and Exchange Commission, including our annual report on Form 20-F for the year ended December 31, 2013. Except as required by law, we undertake no obligation to update or review publicly any forward-looking statements, whether as a result of new information, future events or otherwise, after the date on which the statement is made.

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:

In China:
Xinyuan Real Estate Co., Ltd.
Ms. Jing Ye
Investor Relations Director
Tel: +86 (10) 8588-9376
Email: irmanager@xyre.com

ICR, LLC
In U.S.: +1-646-308-1472
In China: +86 (10) 6583-7511
Email: William.zima@icrinc.com

XINYUAN REAL ESTATE CO., LTD. AND ITS SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(All US$ amounts and number of shares data in thousands, except per share data)

             
 

Three months ended

 

December 31,

 

September 30,

 

December 31,

 
 

2014

 

2014

 

2013

 
 

(unaudited)

 

(unaudited)

 

(unaudited)

 
             

Total revenue

362,900

 

163,612

 

289,160

 
             

Total costs of revenue

(266,820)

 

(120,154)

 

(194,228)

 

Gross profit

96,080

 

43,458

 

94,932

 
             

Selling and distribution expenses

(17,361)

 

(8,495)

 

(9,443)

 

General and administrative expenses

(35,725)

 

(23,642)

 

(25,650)

 
             

Operating income

42,994

 

11,321

 

59,839

 
             

Interest income

8,711

 

2,979

 

3,084

 

Interest expense

(6,189)

 

(5,904)

 

(6,411)

 

Net realized gain on short-term investments

3,128

 

-

 

-

 

Unrealized gain (loss) on short-term investments

(1,983)

 

2,105

 

-

 

Other income

105

 

-

 

1,539

 

Loss on extinguishment of debt

(9,849)

 

-

 

-

 

Exchange gains

656

 

-

 

-

 

Share of loss of an equity investee

(1,047)

 

(227)

 

(117)

 
             

Income from operations before income taxes

36,526

 

10,274

 

57,934

 
             

Income taxes

(12,685)

 

(2,501)

 

(26,303)

 
             

Net income

23,841

 

7,773

 

31,631

 

Net loss attributable to non-controlling interest

1,528

 

-

 

-

 

Net income attributable to Xinyuan Real Estate Co.,
Ltd. shareholders

25,369

 

7,773

 

31,631

 
             

Earnings per ADS:

           

Basic

0.34

 

0.10

 

0.41

 

Diluted

0.34

 

0.10

 

0.36

 

ADS used in computation:

           

Basic

74,446

 

75,325

 

77,616

 

Diluted

74,523

 

88,165

 

91,097

 
               

XINYUAN REAL ESTATE CO., LTD. AND ITS SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(All US$ amounts and number of shares data in thousands, except per share data)

         
 

Twelve months ended

   
 

December 31,

 

December 31,

 

2014

 

2013

 

(unaudited)

 

(audited)

Revenue

919,748

 

897,738

       

Cost of revenue

(677,582)

 

(598,740)

Gross profit

242,166

 

298,998

       

Selling and distribution expenses

(39,494)

 

(20,724)

General and administrative expenses

(105,622)

 

(64,498)

       

Operating income

97,050

 

213,776

       

Interest income

14,577

 

11,681

Interest expense

(28,201)

 

(16,863)

Net realized gain on short-term investments

3,128

 

-

Unrealized gain on short-term investments

122

 

-

Other income

3,213

 

1,539

Loss on extinguishment of debt

(9,849)

 

-

Exchange gains

706

 

-

Share of loss of an equity investee

(1,692)

 

(117)

Income from operations before income taxes

79,054

 

210,016

       

Income taxes

(30,558)

 

(83,660)

       

Net income

48,496

 

126,356

Net loss attributable to non-controlling interest

1,528

 

-

Net income attributable to Xinyuan Real Estate Co., Ltd.
shareholders

50,024

 

126,356

       

Earnings per ADS:

     

Basic

0.66

 

1.73

Diluted

0.66

 

1.70

ADS used in computation:

     

Basic

75,968

 

72,867

Diluted

76,278

 

74,732

XINYUAN REAL ESTATE CO., LTD. AND ITS SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(All US$ amounts and number of shares data in thousands)

   

December 31,

 

September 30,

 

December 31,

   

2014

 

2014

 

2013

   

(unaudited)

 

(unaudited)

 

(audited)

ASSETS

           

Current assets

           

Cash and cash equivalents

 

209,852

 

319,443

 

587,119

Restricted cash

 

299,517

 

233,514

 

250,098

Short-term investment

 

6,008

 

5,029

 

-

Accounts receivable

 

15,457

 

23,436

 

8,528

Other receivables

 

110,975

 

108,860

 

10,593

Restricted deposit

 

69,358

 

11,410

 

11,514

Deposits for land use rights

 

299,739

 

359,437

 

297,389

Other deposits and prepayments

 

176,816

 

122,189

 

103,790

Advances to suppliers

 

29,787

 

18,889

 

15,317

Real estate property held for sale

 

1,185

 

1,694

 

5,524

Real estate property development completed

 

12,309

 

12,629

 

21,260

Real estate property under development

 

1,711,679

 

1,599,106

 

932,519

Amounts due from related parties

 

125,374

 

12,017

 

820

Amounts due from employees

 

50

 

1,228

 

59

Other current assets

 

139

 

159

 

-

             

Total current assets

 

3,068,245

 

2,829,040

 

2,244,530

             

Real estate properties held for lease, net

 

69,224

 

62,499

 

60,410

Property and equipment, net

 

46,476

 

46,697

 

46,706

Other long-term investment

 

242

 

242

 

242

Investment in joint venture

 

4,226

 

5,248

 

5,945

Deferred tax assets

 

13,642

 

14,796

 

10,191

Deferred charges

 

16,677

 

18,614

 

9,049

Other assets

 

10,582

 

7,968

 

5,028

             

TOTAL ASSETS

 

3,229,314

 

2,985,104

 

2,382,101

XINYUAN REAL ESTATE CO., LTD. AND ITS SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(All US$ amounts and number of shares data in thousands)

   

December 31,

 

September 30,

 

December 31,

   

2014

 

2014

 

2013

   

(unaudited)

 

(unaudited)

 

(audited)

LIABILITIES AND

           

SHAREHOLDERS' EQUITY

           

Current liabilities

           

Accounts payable

 

351,506

 

254,731

 

194,403

Short-term bank loans and other debt

 

293,450

 

170,662

 

23,291

Customer deposits

 

107,163

 

106,803

 

75,285

Income tax payable

 

59,295

 

47,543

 

121,642

Deferred tax liabilities

 

95,399

 

103,428

 

78,958

Other payables and accrued liabilities

 

74,089

 

79,599

 

73,446

Payroll and welfare payable

 

18,457

 

7,342

 

19,638

Current portion of long-term bank loans and other debt

 

570,499

 

359,553

 

217,964

Current maturities of capital lease obligations

 

3,010

 

2,994

 

2,746

Redeemable non-controlling interests

 

3,424

 

-

 

-

             

Total current liabilities

 

1,576,292

 

1,132,655

 

807,373

             

Non- current liabilities

           

Long-term bank loans

 

27,782

 

39,303

 

32,804

Other long term debt

 

617,061

 

821,982

 

536,943

Deferred tax liabilities

 

9,825

 

10,575

 

9,385

Unrecognized tax benefits

 

10,729

 

16,166

 

16,314

Capital lease obligations, net of current maturities

 

23,500

 

24,087

 

26,646

Redeemable non-controlling interests

 

1,999

 

2,836

 

-

TOTAL LIABILITIES

 

2,267,188

 

2,047,604

 

1,429,465

             

Shareholders' equity

           

Common shares

 

16

 

16

 

16

Treasury shares

 

(20,696)

 

(16,773)

 

(3,085)

Additional paid-in capital

 

530,670

 

529,942

 

534,937

Statutory reserves

 

72,829

 

68,547

 

68,547

Retained earnings

 

274,763

 

257,435

 

244,310

Accumulated other comprehensive income

 

104,563

 

98,333

 

107,911

Total Xinyuan Real Estate Co., Ltd. shareholders' equity

 

962,145

 

937,500

 

952,636

Non-controlling interest

 

(19)

 

-

 

-

Total equity

 

962,126

 

937,500

 

952,636

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

 

3,229,314

 

2,985,104

 

2,382,101

SOURCE Xinyuan Real Estate Co., Ltd.

Related Links

http://www.xyre.com

Search Investor Relations