Xinyuan Real Estate Co., Ltd. Announces Fourth Quarter 2016 Financial Results

BEIJING, Feb. 14, 2017 /PRNewswire/ -- Xinyuan Real Estate Co., Ltd. ("Xinyuan" or the "Company") (NYSE: XIN), an NYSE-listed real estate developer and property manager primarily in China and in other countries, today announced its unaudited financial results for the fourth quarter ended December 31, 2016.

Fourth Quarter 2016 Highlights

  • Total fourth quarter revenue increased 22.2% to US$505.3 million from US$413.6 million in the fourth quarter of 2015 and increased 13.7% from US$444.3 million in the third quarter of 2016.
  • Gross profit for the fourth quarter of 2016 increased to US$126.4 million, or 25.0% of revenue compared to US$81.4 million, or 19.7% of revenue, in the fourth quarter of 2015 and US$105.0 million, or 23.6% of revenue in the third quarter of 2016.
  • Selling, General and Administrative ("SG&A") expenses as a percent of total revenue decreased to 10.3% from 13.3% in the fourth quarter of 2015 and decreased from 12.1% in the third quarter of 2016.
  • Net income was US$16.7 million, compared to US$19.1 million in the fourth quarter of 2015 and US$28.0 million in the third quarter of 2016.
  • Diluted net earnings per American Depositary Share ("ADS") attributable to shareholders were US$0.18, compared to US$0.26 in the fourth quarter of 2015 and US$0.41 in the third quarter of 2016.

Full Year 2016 Highlights

  • For the year ended December 31, 2016, total revenues increased 34.1% to US$1,561.6 million from US$1,164.3 million in 2015. GFA sales increased 14.2% to 1,126,100 square meters from 986,100 square meters in 2015. Contract sales increased 26.7% to US$1,761.7 million from US$1,390.5 million in 2015.
  • Gross profit was US$357.6 million, or 22.9% of revenue in 2016, compared to a gross profit of US$273.0 million, or 23.4% of revenue in 2015. The Company commenced presales on four projects in 2016.
  • SG&A expenses were US$178.2 million or 11.4% of revenue in 2016, compared to US$167.5 million, or 14.4% of revenue in 2015.
  • Net income was US$79.5 million in 2016 compared to US$66.5 million in 2015. Diluted earnings per ADS were US$1.06 in 2016 compared to US$0.91 per ADS in 2015.

Mr. Yong Zhang, Xinyuan's Chairman, stated, "Our fourth quarter results were in-line with our forecast from last quarter. Despite the implementation of new government restriction policies impacting China's overall housing market, our revenue and gross profit still achieved strong levels of growth on an annual and quarterly basis. Our ability to make operational adjustments to our projects in wake of government restrictions contributed favorably to our financial results. We reduced operating expenses and experienced high-margin residential unit sales activity, which helped support average selling prices."

"We continued to make progress with our real estate development projects in both mainland China and overseas markets. Among our U.S. projects, our Oosten project in Williamsburg, Brooklyn is performing well with approximately 80% of the total units pre-sold as of December 31, 2016. As construction at Oosten nears successful completion, we are pleased to recognize a total of $152 million in revenue from this project in 2016. Our two other NYC projects-one in Manhattan and the other in Queens, are progressing according to plan. In China, we continue to add to our land bank for future development with the recent acquisition in 2017 to secure land use rights for three land parcels in Zhengzhou, a market where Xinyuan has enjoyed great historical success."

"While we remain cautious about the policy and market changes, we continue to execute our selective land acquisition and project development strategy in 2017. Our financial position is solid and we have confidence in our flexible operational strategy and the development of our overseas projects. Finally, we remain committed to delivering value to our shareholders through the continuation of our quarterly cash dividend program and remain committed to our share repurchase program," concluded Mr. Zhang.

Fourth Quarter 2016 Financial Results

Revenue

In the fourth quarter of 2016, the Company's total revenue increased 22.2% to US$505.3 million from US$413.6 million in the fourth quarter of 2015 and increased 13.7% from US$444.3 million in the third quarter of 2016. Revenue contributed by the Company's US-based Oosten project, which from an accounting standpoint is recognized upon delivery of the completed unit rather than POC method, contributed approximately $117.5 million or 23.3% of total revenue in the fourth quarter and has been a valuable contributor to the Company's financial performance in 2016.

Contract Sales

Contract sales in China totaled US$347.8 million in the fourth quarter of 2016 compared to US$574.2 million in the fourth quarter of 2015 and US$525.4 million in the third quarter of 2016. The Company's GFA sales in China decreased to 222,000 square meters in the fourth quarter of 2016 from 420,900 square meters in the fourth quarter of 2015 and decreased from 340,700 square meters in the third quarter of 2016. The average selling price ("ASP") per square meter sold in China was RMB10,401 (US$1,566) in the fourth quarter of 2016 compared to RMB8,493 (US$1,364) in the fourth quarter of 2015 and RMB10,140 (US$1,542) in the third quarter of 2016.The ASP increase was due to the product mix of units sold and the Company's efforts to maintain pricing integrity. Sales in the U.S. totaled US$117.5 million at the end of fourth quarter of 2016.

The Company commenced pre-sales of one new project in the fourth quarter of 2016, Henan Xin Central II, which contributed 4.1% of total GFA sales in China.

Breakdown of GFA Sales and ASPs by Project in China

Project

Q4 2015

Q3 2016

Q4 2016

Unsold

GFA

GFA

ASP

GFA

ASP

GFA

ASP

(m2000)

(RMB)

(m2000)

(RMB)

(m2000)

(RMB)

(m2000)

Zhengzhou Xin City

0.8

12,908

-0.7

14,767

0.1

-

5.5

Zhengzhou Thriving Family

0.1

6,054

-

-

0.1

36,188

16.0

Xingyang Splendid I

12.2

5,050

2.7

6,020

3.4

7,221

35.5

Xingyang Splendid II

4.4

4,983

16.2

4,979

21.4

6,213

82.8

Kunshan Royal Palace

34.5

9,465

8.4

21,099

2.0

23,137

16.4

Suzhou Lake Royal Palace

28.7

13,482

6.1

20,782

6.1

21,464

17.0

Jinan Xinyuan Splendid

1.8

8,122

0.1

9,401

0.1

10,878

9.1

Jinan Royal Palace

44.1

6,270

28.2

7,501

29.1

8,798

200.5

Xuzhou Colorful City

2.5

10,307

3.6

11,182

2.5

11,791

51.6

Beijing Xindo Park

31.6

12,674

1.4

34,193

1.8

29,098

10.7

Chengdu Thriving Family

17.3

5,146

31.9

6,703

8.5

9,621

65.3

Changsha Xinyuan Splendid

33.1

5,421

29.8

7,439

12.1

9,461

62.7

SanyaYazhou Bay No.1

1.7

10,915

-1.2

22,139

2.7

12,723

104.9

Xi'an Metropolitan

42.8

6,305

23.6

7,786

19.4

10,781

77.9

Shanghai Royal Palace

8.5

21,913

8.0

28,556

1.9

37,475

11.4

Zhengzhou Xindo Park

16.9

7,871

4.4

6,590

22.8

6,419

73.2

Jinan Xin Central

16.4

10,547

13.9

9,330

9.0

12,214

80.1

Henan Xin Central I

52.0

7,621

65.7

8,775

5.5

9,673

57.7

Zhengzhou Fancy City I

57.6

7,981

15.1

9,234

2.8

14,594

32.6

Zhengzhou Fancy City II (South)

-

-

37.9

9,613

9.6

12,353

30.9

Tianjin Spring Royal Palace

14.0

8,599

12.3

7,377

2.4

6,934

168.5

Kunshan Xindo Park

-

-

30.9

18,612

0.6

19,060

59.7

Zhengzhou International New City I

-

-

1.4

10,662

48.6

10,717

311.7

Henan Xin Central II

-

-

-

-

9.0

10,920

100.8

Others

-0.2

-

1.0

-

0.5

-

3.6

Total

420.9

8,493

340.7

10,140

222.0

10,401

1,686.1

Gross Profit

Gross profit for the fourth quarter of 2016 was US$126.4 million, or 25.0% of revenue, compared to a gross profit of US$81.4 million, or 19.7% of revenue, in the fourth quarter of 2015 and a gross profit of US$105.0 million, or 23.6% of revenue, in the third quarter of 2016.

Selling, General and Administrative Expenses

SG&A expenses were US$51.9 million for the fourth quarter of 2016 compared to US$55.2 million for the fourth quarter of 2015 and US$53.8 million for the third quarter of 2016. As a percentage of total revenue, SG&A expenses were 10.3% compared to 13.3% in the fourth quarter of 2015 and 12.1% in the third quarter of 2016. This decrease was due to tighter control over operating costs and benefits associated with the integration of regional management on multiple provinces, cities and projects.

Net Income

Net income for the fourth quarter of 2016 was US$16.7 million, compared to US$19.1 million for the fourth quarter of 2015 and US$28.0 million for the third quarter of 2016. Net margin was 3.3%, compared to 4.6% in the fourth quarter of 2015 and 6.3% in the third quarter of 2016. Diluted earnings per ADS were US$0.18, compared to US$0.26 per ADS in the fourth quarter of 2015 and US$0.41 per ADS in the third quarter of 2016.

Balance Sheet

As of December 31, 2016, the Company's cash and cash equivalents (including restricted cash) decreased to US$905.9 million from US$1,345.6 million as of September 30, 2016 due to land acquisition deposits at the end of the year. Total debt outstanding was US$2,092.8 million, a decrease of US$167.2 million, compared to US$2,260.0 million at the end of the third quarter of 2016. The balance of the Company's real estate property under development at the end of the fourth quarter of 2016 was US$1,752.3 million, compared to US$2,330.2 million at the end of the third quarter of 2016.

Real Estate Project Status in China

Below is a summary table of projects that were active and available for sale in the fourth quarter of 2016.

Project

GFA

Contract Sales

Project
Cost %
Complete

 

(m2 000)

(US$ millions)

 

Total
Active
Project

Sold to
date

Total
Active
Project

Sales
to date

% Sold

 
 

Zhengzhou Xin City

211.1

205.6

356.0

323.1

90.8%

97.9%

 

Zhengzhou Thriving Family

131.5

115.5

153.4

126.3

82.3%

92.7%

 

Xingyang Splendid I

117.3

81.8

85.8

64.5

75.2%

77.1%

 

Xingyang Splendid II

137.2

54.4

142.1

48.5

34.1%

57.8%

 

Kunshan Royal Palace

280.0

263.6

484.1

420.2

86.8%

95.5%

 

Suzhou Lake Royal Palace

169.6

152.6

370.4

288.2

77.8%

99.3%

 

Jinan Xinyuan Splendid

572.2

563.1

747.1

740.0

99.0%

99.4%

 

Jinan Royal Palace

449.6

249.1

660.2

255.1

38.6%

71.5%

 

Xuzhou Colorful City

130.2

78.6

199.8

110.3

55.2%

81.3%

 

Beijing Xindo Park

133.1

122.4

451.0

376.7

83.5%

100.0%

 

Chengdu Thriving Family

211.4

146.1

375.7

131.7

35.1%

92.5%

 

Changsha Xinyuan Splendid

251.8

189.1

357.0

177.3

49.7%

89.2%

 

SanyaYazhou Bay No.1

122.1

17.2

298.3

32.7

11.0%

85.9%

 

Xi'an Metropolitan

290.7

212.8

475.5

224.0

47.1%

94.1%

 

Shanghai Royal Palace

57.8

46.4

282.5

175.2

62.0%

100.0%

 

Zhengzhou Xindo Park

144.4

71.2

199.0

80.2

40.3%

78.0%

 

Jinan Xin Central

194.7

114.6

359.9

169.0

47.0%

72.6%

 

Henan Xin Central I

262.2

204.5

363.4

249.9

68.8%

67.7%

 

Zhengzhou Fancy City I

166.8

134.2

237.5

172.4

72.6%

62.3%

 

Zhengzhou Fancy City II (South)

84.1

53.2

147.1

80.3

54.6%

56.8%

 

Tianjin Spring Royal Palace

278.6

110.1

501.4

128.4

25.6%

36.5%

 

Kunshan Xindo Park

91.2

31.5

274.8

88.4

32.2%

63.3%

 

Zhengzhou International New City I

361.6

49.9

671.0

80.7

12.0%

31.9%

 

Henan Xin Central II

109.8

9.0

184.7

14.8

8.0%

45.6%

 

Others remaining GFA

3.6

 

-

 

-

 

-

-

-

 

Total active projects

4,962.6

3,276.5

8,377.7

4,557.9

54.4%

75.1%

 

As of December 31, 2016, the Company's total sellable GFA was approximately 2,214,400 square meters for active projects and under planning stage projects in China. Below is a summary of all of the Company's planning stage projects:

 

Unsold GFA

Pre sales

Targeted

 
 

(m2 000)

 

Zhengzhou Fancy City II(North)

119.6

Q3 2017

 

Zhengzhou International New City II

175.7

Q3 2017

 

Xingyang Splendid III

37.4

To be determined

 

Beijing Liyuan project

102.3

To be determined

 

Changsha New project

93.3

Q2 2017

 

Total projects under planning

528.3

   

Total active projects

1,686.1

   

Total all Xinyuan projects in China

2,214.4

   

Additional planning stage projects acquired in 2017

 

Unsold GFA

Pre sales

Targeted

 
 

(m2 000)

 

Zhengzhou International New City III

345.6

To be determined

 

Real Estate Project Update in the U.S.

As of the end of the fourth quarter, the Company had pre-sold approximately 80% of the total units at its Brooklyn-based Oosten project. As of December 31, 2016, the Company had delivered approximately $152 million and 106 units in total, and most closed buyers had moved in. In addition, the project passed government inspections and obtained Temporary Certificates of Occupancy for all phases. During the fourth quarter, the local market demand and price trend remained healthy in the mid-market condo segment, with a relative slowdown in the high-end market.

The Company expects Xinyuan's second New York project, announced in January 2016 and located in midtown Manhattan, to begin demolition and foundation work in the first quarter of 2017. In the fourth quarter, the Company executed a lease with the national retailer Target Corporation, which will occupy the entire cellar level and 60% of the retail space on the ground level. This lease marks the Company's first successful foray into the retail real estate market in New York City.

In August 2016, Xinyuan announced a new land acquisition in Flushing, Queens, New York City. The Company is in the selection process for the general contractor and expects to begin construction on this property in the first half of 2017.

Conference Call Information

The Company will hold a conference call at 8:00 am ET on February14, 2017 to discuss fourth quarter 2016 results. Listeners may access the call by dialing:

US: 1-800-406-5345
International: 1-913-981-5537

A webcast will also be available through the Company's investor relations website at http://ir.xyre.com.

A replay of the call will be available through February 21, 2017 by dialing:

US: 1-844-512-2921
International: 1-412-317-6671
Access code: 6349077

About Xinyuan Real Estate Co., Ltd.

Xinyuan Real Estate Co., Ltd. ("Xinyuan") is an NYSE-listed real estate developer and property manager primarily in China and in other countries. In China, the Company develops and manages large scale, high quality real estate projects in over ten tier one and tier two cities, including Beijing, Shanghai, Zhengzhou, Jinan, Xi'an, Suzhou, among others. Xinyuan was one of the first Chinese real estate developers to enter the U.S. market and over the past few years has been active in real estate development in New York. The Company aims to provide comfortable and convenient real estate related products and services to middle-class consumers. 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, 2015. 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.
Mr. Joe Xu
Investor Relations Deputy Director
Tel: +86 (10) 8588-9376
Email: irteam@xyre.com

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

Media:
Edmond Lococo
In China: +86 (10) 6583-7510
Email: Edmond.Lococo@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,

 
   

2016

   

2016

   

2015

 
   

(unaudited)

   

(unaudited)

   

(unaudited)

 
                         

Total revenue

   

505,340

     

444,278

     

413,586

 
                         

Total costs of revenue

   

(378,906)

     

(339,322)

     

(332,188)

 

Gross profit

   

126,434

     

104,956

     

81,398

 
                         

Selling and distribution expenses

   

(21,659)

     

(19,233)

     

(20,316)

 

General and administrative expenses

   

(30,226)

     

(34,584)

     

(34,863)

 
                         

Operating income

   

74,549

     

51,139

     

26,219

 
                         

Interest income

   

6,107

     

2,116

     

6,260

 

Interest expense

   

(13,236)

     

(6,558)

     

(5,310)

 

Net realized gain/(loss) on short-term investments

   

198

     

1,392

     

(239)

 

Unrealized (loss)/gain on short-term investments

   

(623)

     

91

     

13

 

Loss on extinguishment of debt

   

(12,124)

     

-

     

-

 

Other income/(expense)

   

459

     

(27)

     

1,258

 

Exchange gains /(loss)

   

261

     

(37)

     

140

 

Share of (loss)/gain of equity investee

   

(138)

     

412

     

783

 
                         

Income from operations before income taxes

   

55,453

     

48,528

     

29,124

 
                         

Income taxes

   

(38,735)

     

(20,481)

     

(10,009)

 
                         

Net income

   

16,718

     

28,047

     

19,115

 

Net (income)/loss attributable to non-controlling interest

   

(4,588)

     

157

     

1

 

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

   

12,130

     

28,204

     

19,116

 
                         

Earnings per ADS:

                       

Basic

   

0.18

     

0.43

     

0.27

 

Diluted

   

0.18

     

0.41

     

0.26

 

ADS used in computation:

                       

Basic

   

65,960

     

66,121

     

70,126

 

Diluted

   

68,928

     

69,329

     

72,838

 

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,

 
   

2016

   

2015

 
   

(unaudited)

   

(audited)

 
                 

Total revenue

   

1,561,625

     

1,164,324

 
                 

Total costs of revenue

   

(1,204,036)

     

(891,334)

 

Gross profit

   

357,589

     

272,990

 
                 

Selling and distribution expenses

   

(57,814)

     

(52,126)

 

General and administrative expenses

   

(120,416)

     

(115,329)

 
                 

Operating income

   

179,359

     

105,535

 
                 

Interest income

   

20,917

     

24,504

 

Interest expense

   

(29,857)

     

(20,281)

 

Net realized gain on short-term investments

   

2,506

     

603

 

Unrealized gain on short-term investments

   

235

     

49

 

Loss on extinguishment of debt

   

(12,124)

     

-

 

Other income

   

4,540

     

5,945

 

Exchange gains

   

459

     

403

 

Share of (loss)/gain of equity investee

   

(325)

     

2,235

 
                 

Income from operations before income taxes

   

165,710

     

118,993

 
                 

Income taxes

   

(86,248)

     

(52,511)

 
                 

Net income

   

79,462

     

66,482

 

Net income attributable to non-controlling interest

   

(6,485)

     

1

 
                 

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

   

72,977

     

66,483

 
                 

Earnings per ADS:

               

Basic

   

1.10

     

0.93

 

Diluted

   

1.06

     

0.91

 

ADS used in computation:

               

Basic

   

66,631

     

71,313

 

Diluted

   

68,827

     

73,244

 

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,

 
   

2016

   

2016

   

2015

 
   

(unaudited)

   

(unaudited)

   

(audited)

 

ASSETS

                       

Current assets

                       

Cash and cash equivalents

   

577,406

     

927,717

     

387,528

 

Restricted cash

   

328,499

     

417,904

     

363,137

 

Short-term investments

   

39,311

     

37,330

     

1,245

 

Accounts receivable

   

32,704

     

21,889

     

42,040

 

Other receivables

   

29,321

     

48,963

     

147,652

 

Deposits for land use rights

   

153,252

     

29,950

     

46,199

 

Other deposits and prepayments

   

528,205

     

239,912

     

254,048

 

Advances to suppliers

   

27,457

     

36,713

     

50,534

 

Real estate properties development completed

   

445,017

     

21,471

     

24,077

 

Real estate properties under development

   

1,752,345

     

2,330,204

     

1,887,322

 

Amounts due from related parties

   

17,732

     

8,347

     

58,630

 

Amounts due from employees

   

620

     

2,435

     

351

 

Other current assets

   

889

     

196

     

201

 
                         

Total current assets

   

3,932,758

     

4,123,031

     

3,262,964

 
                         

Real estate properties held for lease, net

   

158,962

     

67,429

     

71,133

 

Property and equipment, net

   

34,090

     

36,313

     

39,323

 

Other long-term investment

   

242

     

242

     

31,108

 

Investment in joint ventures

   

7,556

     

7,838

     

6,125

 

Deferred tax assets

   

28,688

     

28,435

     

15,489

 

Deposits for land use rights

   

28,831

     

74,875

     

107,798

 

Other assets

   

23,354

     

12,543

     

14,943

 
                         

TOTAL ASSETS

   

4,214,481

     

4,350,706

     

3,548,883

 

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,

   

December31,

 
   

2016

   

2016

   

2015

 
   

(unaudited)

   

(unaudited)

   

(audited)

 

LIABILITIES AND

                       

SHAREHOLDERS' EQUITY

                       

Current liabilities

                       

Accounts payable and notes payable

   

532,371

     

403,193

     

471,176

 

Short-term bank loans and other debt

   

178,576

     

262,803

     

222,226

 

Customer deposits

   

148,643

     

135,022

     

64,452

 

Income tax payable

   

123,028

     

105,044

     

106,034

 

Deferred tax liabilities

   

61,613

     

64,820

     

57,692

 

Other payables and accrued liabilities

   

194,823

     

351,649

     

106,127

 

Payroll and welfare payable

   

19,522

     

13,789

     

22,966

 

Amounts due to related parties

   

63,572

     

-

     

-

 

Current portion of long-term bank loans and other debt

   

703,574

     

780,264

     

594,834

 

Current maturities of capital lease obligations

   

3,923

     

4,076

     

3,066

 

Mandatorily redeemable non-controlling interests

   

12,614

     

13,103

     

2,310

 
                         

Total current liabilities

   

2,042,259

     

2,133,763

     

1,650,883

 
                         

Noncurrent liabilities

                       

Long-term bank loans

   

235,885

     

50,896

     

13,860

 

Other long-term debt

   

974,791

     

1,166,029

     

897,504

 

Deferred tax liabilities

   

13,500

     

14,006

     

13,500

 

Unrecognized tax benefits

   

16,159

     

18,059

     

17,842

 

Capital lease obligations, net of current maturities

   

15,016

     

17,222

     

18,111

 

Mandatorily redeemable non-controlling interests

   

-

     

-

     

1,232

 

TOTAL LIABILITIES

   

3,297,610

     

3,399,975

     

2,612,932

 
                         

Shareholders' equity

                       

Common shares

   

16

     

16

     

16

 

Treasury shares

   

(53,734)

     

(45,262)

     

(24,046)

 

Additional paid-in capital

   

538,414

     

535,294

     

531,233

 

Statutory reserves

   

95,126

     

79,255

     

80,050

 

Retained earnings

   

355,121

     

365,630

     

317,765

 

Accumulated other comprehensive income

   

(33,964)

     

4,205

     

30,952

 

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

   

900,979

     

939,138

     

935,970

 

Non-controlling interest

   

15,892

     

11,593

     

(19)

 

Total equity

   

916,871

     

950,731

     

935,951

 

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

   

4,214,481

     

4,350,706

     

3,548,883

 

SOURCE Xinyuan Real Estate Co., Ltd.

Search Investor Relations