UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 6-K
Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16
of the Securities Exchange Act Of 1934
FOR THE MONTH OF AUGUST 2012
COMMISSION FILE NUMBER: 001-33863
XINYUAN REAL ESTATE CO., LTD.
27/F, China Central Place, Tower II
79 Jianguo Road, Chaoyang District
Beijing 100025
People’s Republic of China
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F x Form 40-F o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): o
Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes o No x
If "Yes" is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82-________.
TABLE OF CONTENTS
| Page | |
| Signature | 3 |
| Exhibit 99.1 Press Release of the Company, dated August 10, 2012 |
| 2 |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| XINYUAN REAL ESTATE CO., LTD. | |||
| By: | /s/ Thomas Gurnee | ||
| Name: | Thomas Gurnee | ||
| Title: | Chief Financial Officer | ||
Date: August 10, 2012
| 3 |
Xinyuan Real Estate Co., Ltd. Announces second Quarter 2012 FINANCIAL RESULTS
--Completes Best Quarter in History with Record Revenue, Contract Sales and Net Income—
--Company Raises FY12 Financial Forecast--
BEIJING, China, August 10, 2012 – Xinyuan Real Estate Co., Ltd. (“Xinyuan” or “the Company”) (NYSE: XIN), a residential real estate developer with a focus on high growth, strategic Tier II cities in China, today announced its unaudited financial results for the second quarter of 2012.
Highlights for the Second Quarter 2012
| · | Total second quarter revenues were US$253.1 million, a 38.5% increase from US$182.7 million reported in the second quarter of 2011, and a 46.6% increase from US$172.6 million recorded in the first quarter of 2012. |
| · | Contract sales totaled US$258.0 million, a 14.5% increase from US$225.3 million recorded in the second quarter of 2011, and a 61.6% increase from US$159.7 million recorded in the first quarter of 2012. |
| · | Total gross floor area (“GFA”) sales were 194,500 square meters, a 6.1% increase from 183,400 square meters sold in the second quarter of 2011 and a 69.7% increase from 114,600 square meters sold in the first quarter of 2012. |
| · | Selling, General, and Administrative (“SG&A”) expenses as a percent of total revenue totaled 6.2% compared to 5.6% in the second quarter of 2011 and 6.9% in the first quarter of 2012. |
| · | Income taxes resulted in a net benefit of US$5.8 million in the second quarter as four projects were settled with the tax authority and the related accrued liabilities were reversed with a net benefit of US$26.6 million recognized in the second quarter. |
| · | Net income reached US$69.4million, a 118.2% increase from US$31.8 million reported in the second quarter of 2011 and a 199.1% increase from US$23.2 million in the first quarter of 2012. |
| 1 |
| · | Diluted net earnings per American Depositary Share (“ADS”) attributable to shareholders were US$0.94, compared to diluted net earnings per ADS of US$0.40, in the second quarter of 2011 and US$0.31 per ADS, in the first quarter of 2012. |
| · | Cash and cash equivalents, including restricted cash, increased by US$89.0 million to US$604.7 million as of June 30, 2012 from US$515.7 million as of March 31, 2012. Short and long term debt decreased by US$53.8 million to US$228.9 million compared to US$282.7 million as of March 31, 2012. |
| · | On June 19, 2012 the Board of Directors approved an additional US$20.0 million share repurchase program after the Company had completed its US$10.0 million share repurchase program initiated on May 26, 2011. In the second quarter of 2012 the Company purchased 894,084 ADSs on the open market at a total cost of around US$2.5 million. |
| · | On July 19, 2012 the Company confirmed a quarterly dividend of US$0.04 per ADS to shareholders payable on August 20, 2012 to shareholders of record on August 3, 2012. |
| · | In the second quarter of 2012 the Company acquired a portfolio of foreclosed real estate projects in Northern Nevada (Reno area) from a major US bank comprised of 325 finished lots and 185 acres of raw land at 8 different sites at a total cost of approximately US$7.4 million. |
| · | Yesterday, August 9, 2012, the Company acquired a parcel of land In Suzhou with a total GFA of approximately 128,000 square meters at a cost of RMB270 million(US$42.6 million). |
Mr. Yong Zhang, Xinyuan's Chairman and Chief Executive Officer said, “We were pleased to report the best quarter in our operating history with record contract sales, revenue and net income. As China’s central bank reduced the reserve requirement ratio and interest rates were lowered to stimulate the economy, the real estate market responded with strong demand. All of our major projects experienced healthy levels of GFA sales and ASP trends.”
“Our balance sheet continued to strengthen as our cash increased by US$89 million, while our debt was reduced by US$54 million. Meanwhile, our quarterly dividend payment continued in the second quarter and in June we announced an additional US$20 million share buyback program after completing the US$10 million share buyback program initiated in May 2011.”
| 2 |
“Based on the current market environment, we believe that 2012 will be a record year for Xinyuan and we are adjusting our full year financial forecast accordingly. We continue to seek attractive land acquisitions at reasonable prices to ensure the future development and growth of our business. Our focus on affordable developments targeting homeowners in Tier II and III cities aligns well with government housing policies as well as continued urbanization trends in China.”
Financial Results for the Second Quarter 2012
Contract Sales
Contract sales totaled US$258.0 million in the second quarter compared to US$225.3 million in the second quarter of 2011 and US$159.7 million in the first quarter of 2012. The Company’s GFA sales were 194,500 square meters in the second quarter of 2012 versus 183,400 square meters in the second quarter of 2011 and 114,600 square meters in the first quarter of 2012. The average selling price per square meter sold was RMB8,367 (US$1,326) in the second quarter of 2012 versus RMB8,034 (US$1,228) in the second quarter of 2011 and RMB8,787 (US$1,393) in the first quarter of 2012. We did not reduce prices on any of our projects as the sequential ASP decline was mainly due to project mix as lower-priced high-rise buildings commenced presales at Zhengzhou Royal Palace and sales of higher-priced retail space at Zhengzhou Modern City decreased significantly from the previous quarter.
Breakdown of GFA Sales and ASP’s by Project
| Q2 2011 | Q1 2012 | Q2 2012 | Unsold | ||||
| GFA | ASP | GFA | ASP | GFA | ASP | GFA | |
| Project | (m2 000) | (Rmb) | (m2 000) | (Rmb) | (m2 000) | (Rmb) | (m2 000) |
| Chengdu Splendid I | 8.9 | 5,474 | 2.8 | 7,048 | 3.4 | 5,739 | 12.5 |
| Chengdu Splendid II | 14.2 | 6,988 | 20.2 | 6,829 | 20.8 | 6,905 | 10.7 |
| Zhengzhou Modern City | 13.6 | 8,738 | 11.3 | 9,646 | 12.2 | 8,399 | 10.4 |
| Zhengzhou Royal Palace | 0.0 | 0.0 | 6.7 | 16,244 | 18.6 | 10,058 | 85.5 |
| Zhengzhou Century East B | 10.0 | 8,664 | 11.2 | 8,215 | 21.1 | 8,503 | 85.4 |
| Kunshan Intl City Garden | 8.5 | 10,137 | (4.6) | 8,201 | 17.8 | 7,942 | 102.8 |
| Suzhou Intl City Garden | 3.4 | 13,255 | 27.8 | 9,836 | 27.5 | 10,716 | 13.3 |
| Xuzhou Colorful Garden | 17.4 | 7,751 | 0.8 | 7,549 | 0.3 | 6,554 | 0.0 |
| Jinan Xinyuan Splendid | 55.7 | 8,661 | 16.4 | 7,723 | 33.8 | 7,783 | 429.1 |
| Zhengzhou Yipinxiangshan II | 49.9 | 6,837 | 20.7 | 7,228 | 36.2 | 7,192 | 22.4 |
| Others | 1.8 | - | 1.3 | - | 2.8 | - | 3.5 |
| Total | 183.4 | 8,034 | 114.6 | 8,787 | 194.5 | 8,367 | 775.6 |
| 3 |
Revenue under the Percentage of Completion Method
In the second quarter of 2012, the Company’s total revenue using the percentage of completion method was US$253.1million compared to US$182.7 million in the second quarter of 2011 and US$172.6 million in the first quarter of 2012.
Gross Profit
Gross profit for the second quarter of 2012 was US$77.5 million, or 30.6% of revenue, compared to gross profit of US$54.5 million, or 29.8% of revenue, in the second quarter of 2011 and a gross profit of US$49.2 million, or 28.5% of revenue, in the first quarter of 2012.
Each quarter the Company revises total project cost and sales projections for all projects. In the second quarter of 2012 US$7.6 million of cumulative gross profit was recognized under the percentage of completion method due to changes in estimates compared to US$1.0 million being recognized the previous quarter due to changes in estimates. The Company revised total project cost and ASP projections for Zhengzhou Modern City based on recent performance such that US$7.2 million of cumulative gross profit was recognized in the second quarter. This project is expected to sell out by the end of 2012.
Selling, General and Administrative Expenses
SG&A expenses were US$15.8 million for the second quarter of 2012 compared to US$10.2 million for the second quarter of 2011 and US$12.0 million for the first quarter of 2012. As a percentage of total revenue, SG&A expenses were 6.2% compared to 5.6% in the second quarter of 2011 and 6.9% in the first quarter of 2012. Major factors in the sequential SG&A increase were the US$1.3 million catch-up accrual of employee bonuses on an improved outlook for the current fiscal year and an additional expense of US$0.8 million related to share-based compensation.
Net Income
Net income for the second quarter of 2012 was US$69.4 million compared to US$31.8 million for the same period in 2011 and US$23.2 million in the first quarter of 2012. Net margin was 27.4 %, compared to 17.4% in the second quarter of 2011 and 13.5% in the first quarter of 2012. Diluted earnings per ADS were US$0.94, compared to US$0.40 per ADS in the same period in 2011, and US$0.31 per ADS in the first quarter of 2012. The significant increase of net income and net margin was a result of greater than expected contract sales and the reversal of tax liabilities of approximately US$26.6 million, or US$0.36 per diluted ADS, associated with four completed projects that were settled with local tax bureaus on favorable terms.
| 4 |
Balance Sheet
As of June 30, 2012, the Company reported US$604.7 million in cash and cash equivalents (including restricted cash) compared to US$515.7 million as of March 31, 2012. Total debt outstanding was US$228.9 million, a decrease of US$53.8 million compared to US$282.7 million at the end of the first quarter of 2012. The value of the Company’s real estate property under development at the end of the second quarter was US$635.3 million compared to US$705.3 million at the end of the first quarter of 2012.
Project Status
Below is a summary table of projects that were active in the second quarter of 2012.
| GFA | Contract Sales | Project Cost % Complete | ||||
| (m2 000) | (US$ million) | |||||
| Project | Total Active Projects | Sold to date | Total Active Projects | Sales to date | % | |
| Sold | ||||||
| Chengdu Splendid I | 231.0 | 218.5 | 196.8 | 181.8 | 92.4% | 94.9% |
| Chengdu Splendid II | 216.9 | 206.2 | 231.1 | 220.2 | 95.3% | 92.1% |
| Zhengzhou Modern City | 226.4 | 216.0 | 303.4 | 281.6 | 92.8% | 76.9% |
| Zhengzhou Royal Palace | 132.2 | 46.7 | 218.0 | 97.4 | 44.7% | 70.5% |
| Zhengzhou Century East B | 166.5 | 81.1 | 239.8 | 110.0 | 45.9% | 73.8% |
| Kunshan Intl City Garden | 497.9 | 395.1 | 582.8 | 452.8 | 77.7% | 95.5% |
| Suzhou Intl City Garden | 204.9 | 191.6 | 322.7 | 303.6 | 94.1% | 98.0% |
| Xuzhou Colorful Garden | 101.8 | 101.8 | 119.4 | 119.4 | 100.0% | 92.8% |
| Jinan Xinyuan Splendid | 565.4 | 136.3 | 765.9 | 182.6 | 23.8% | 61.6% |
| Zhengzhou Yipinxiangshan II | 198.5 | 176.1 | 223.7 | 201.1 | 89.9% | 76.2% |
| Others remaining GFA | 3.5 | |||||
|
Total active projects |
2,545.0 | 1,769.4 | 3,203.6 | 2,150.5 | 67.1% | 80.8% |
| 5 |
As of June 30, 2012, the Company’s total sellable GFA was approximately 1,179,300 square meters for active projects and pre-revenue stage projects. Below is a summary of all projects at Xinyuan that are in the planning stage:
|
Unsold GFA (m2 000) |
First Pre sales Scheduled | |
| Zhengzhou Century East A | 77.8 |
Q1 2013 |
| Newly Acquired Zhengzhou Land | 208.3 | Q2 2013 |
| Newly Acquired Xuzhou Land | 117.6 | Q1 2013 |
| Total projects under planning | 403.7 | |
| Total active projects | 775.6 | |
| Total all Xinyuan projects | 1,179.3 |
Third Quarter and Full Year 2012 Outlook
The Company expects contract sales in the third quarter of 2012 to be in the range of US$215-225 million. Revenue under the percentage of completion method is expected to range between US$225 and US$235 million and net income in the third quarter is expected to be in the range of US$30.0 to US$33.0 million.
Fourth quarter contract sales, revenue, and net income are expected to be lower than the third quarter on lower sellable inventory as project sell outs at Suzhou International City Garden, Chengdu Xinyuan Splendid, Zhengzhou Modern City, and Zhengzhou Yipinxiangshan will not be offset by new projects until early 2013.
For the full year 2012, contract sales are expected to be in the range of US$770 to US$790 million. Revenue under the percentage of completion method is expected to range between US$825 and US$845 million and net income is expected to be in the range of US$130 to US$140 million.
| 6 |
Percentage of Completion Accounting
Xinyuan’s projects recognize revenue under the percentage of completion method. This requires the Company to re-evaluate its estimates of future revenues and costs on a quarterly basis project by project.
Cumulative revenue= Cumulative contract sales proceeds x Cumulative incurred cost
Total estimated project cost
Cumulative cost of sales= Cumulative contract sales x Cumulative incurred cost
Total estimated project revenue
Whenever Xinyuan makes changes to expected total project life profit margins, a “catch-up” adjustment must be made in the quarter of change to account for the difference between profits previously recognized using the previous profit margin estimate and the comparable profit using the new profit margin estimates. Further, if the updated profit margin indicates that the Company will have to sell units at a price less than its costs to develop them, it must recognize the full expected gross loss over the life of the project at that time regardless of whether the units have been sold. Additionally for such unprofitable projects the Company must also determine whether impairment exists, and, if so, write down the cost to the fair value of the project which, in turn, may be less than the basis after recognizing the effect of future losses.
Conference Call Information
Xinyuan’s management will host an earnings conference call on August 10th, 2012 at 8:30 a.m. U.S. Eastern Time. Listeners may access the call by dialing 1-719-325-2402. A webcast will also be available through the Company's investor relations website at http://www.xyre.com. Listeners may access the replay by dialing 1-858-384-5517, access code: 6634925.
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. Xinyuan focuses on China’s Tier II cities, characterized as larger, more developed urban areas with above average GDP and population growth rates. Xinyuan has expanded its network to cover a total population of over 44.7 million people in seven strategically selected Tier II cities, comprising Hefei, Jinan, Kunshan, Suzhou, Zhengzhou, Xuzhou and Chengdu. 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.
| 7 |
Safe Harbor Statement
This press release contains 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 can be identified by terminology such as “will,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “estimates,” “confident” and similar statements. Statements that are not historical facts, including statements concerning our beliefs, forecasts, estimates and expectations, 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, the risk that: our financing costs are subject to changes in interest rates; our results of operations may fluctuate from period to period; the recognition of our real estate revenue and costs relies on our estimation of total project sales value and costs; we may be unable to acquire desired development sales at commercially reasonable costs; increases in the price of raw materials may increase our cost of sales and reduce our earnings; we are heavily dependent on the performance of the residential property market in China, which is at a relatively early development stage; PRC economic, political and social conditions as well as government policies can affect our business; the market price of our ADSs may be volatile, and other risks outlined in our public filings with the Securities and Exchange Commission, including our annual report on Form 20-F/A for the year ended December 31, 2011. All information provided in this press release is as of August 10, 2012. Except as required by law, we undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, after the date on which the statements are made or to reflect the occurrence of unanticipated events.
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.
| 8 |
For more information, please contact:
In China:
Mr. Tom Gurnee
Chief Financial Officer
Tel: +86 (10) 8588-9390
Email: tom.gurnee@xyre.com
Ms. Helen Zhang
Financial Controller
Tel: +86 (10) 8588-9255
Email: yuan.z@xyre.com
ICR, LLC
In U.S.: +1-646-308-1472
In China: +86 (10) 6583-7511
Email: William.zima@icrinc.com
(Financial Tables on Following Pages)
| 9 |
| 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 | ||||||||||||
| June 30, | March 31, | June 30, | ||||||||||
| 2012 | 2012 | 2011 | ||||||||||
| (unaudited) | (unaudited) | (unaudited) | ||||||||||
| Revenue | 253,059 | 172,584 | 182,682 | |||||||||
| Cost of revenue | (175,569 | ) | (123,357 | ) | (128,195 | ) | ||||||
| Gross profit | 77,490 | 49,227 | 54,487 | |||||||||
| Selling and distribution expenses | (4,825 | ) | (3,472 | ) | (3,904 | ) | ||||||
| General and administrative expenses | (10,974 | ) | (8,493 | ) | (6,271 | ) | ||||||
| Operating income | 61,691 | 37,262 | 44,312 | |||||||||
| Interest income | 1,923 | 1,328 | 878 | |||||||||
| Exchange gains | - | - | 23 | |||||||||
| Income from operations before income taxes | 63,614 | 38,590 | 45,213 | |||||||||
| Income taxes | 5,752 | (15,345 | ) | (13,399 | ) | |||||||
| Net income | 69,366 | 23,245 | 31,814 | |||||||||
| Less: net income attributable to non-controlling interest | 410 | 701 | 639 | |||||||||
| Net income attributable to shareholders | 68,956 | 22,544 | 31,175 | |||||||||
| Earnings per share: | ||||||||||||
| Basic | 0.95 | 0.31 | 0.40 | |||||||||
| Diluted | 0.94 | 0.31 | 0.40 | |||||||||
| Shares used in computation: | ||||||||||||
| Basic | 72,955 | 72,936 | 76,581 | |||||||||
| Diluted | 73,480 | 72,974 | 76,581 | |||||||||
| 10 |
| XINYUAN REAL ESTATE CO., LTD. AND SUBSIDIARIES |
| UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
| (All US$ amounts and number of shares data in thousands, except per share data) |
| Six months ended | ||||||||
| June 30, | June 30, | |||||||
| 2012 | 2011 | |||||||
| (unaudited) | (unaudited) | |||||||
| Revenue | 425,643 | 274,466 | ||||||
| Cost of revenue | (298,926 | ) | (194,906 | ) | ||||
| Gross profit | 126,717 | 79,560 | ||||||
| Selling expenses | (8,297 | ) | (5,791 | ) | ||||
| General and administrative expenses | (19,467 | ) | (11,772 | ) | ||||
| Operating income | 98,953 | 61,997 | ||||||
| Interest income | 3,251 | 1,482 | ||||||
| Exchange gains | - | 56 | ||||||
| Income from operations before income taxes | 102,204 | 63,535 | ||||||
| Income taxes | (9,593 | ) | (20,060 | ) | ||||
| Net income | 92,611 | 43,475 | ||||||
| Less: net income attributable to non-controlling interest | 1,111 | 652 | ||||||
| Net income attributable to shareholders | 91,500 | 42,823 | ||||||
| Earnings per share: | ||||||||
| Basic | 1.25 | 0.56 | ||||||
| Diluted | 1.25 | 0.56 | ||||||
| Shares used in computation: | ||||||||
| Basic | 72,945 | 76,598 | ||||||
| Diluted | 73,200 | 76,598 | ||||||
| 11 |
|
XINYUAN REAL ESTATE CO., LTD. AND ITS SUBSIDIARIES |
| CONDENSED CONSOLIDATED BALANCE SHEETS |
| (All US$ amounts and number of shares data in thousands) |
| June 30, | March 31, | December 31, | ||||||||||
| 2012 | 2012 | 2011 | ||||||||||
| (unaudited) | (unaudited) | (audited) | ||||||||||
| ASSETS | ||||||||||||
| Current assets | ||||||||||||
| Cash and cash equivalents | 421,378 | 316,516 | 319,218 | |||||||||
| Restricted cash | 183,286 | 199,198 | 168,384 | |||||||||
| Accounts receivable | 6,598 | 14,089 | 20,806 | |||||||||
| Other receivables | 14,759 | 11,578 | 13,352 | |||||||||
| Other deposits and prepayments | 75,838 | 66,746 | 60,006 | |||||||||
| Advances to suppliers | 18,427 | 16,084 | 13,579 | |||||||||
| Real estate property development completed | 2,328 | 6,635 | 6,775 | |||||||||
| Real estate property under development | 635,255 | 705,311 | 761,871 | |||||||||
| Other current assets | 8,855 | 917 | 659 | |||||||||
| Total current assets | 1,366,724 | 1,337,074 | 1,364,650 | |||||||||
| Real estate properties held for lease, net | 23,538 | 18,234 | 18,527 | |||||||||
| Property and equipment, net | 2,691 | 2,833 | 2,981 | |||||||||
| Other long-term investment | 240 | 242 | 242 | |||||||||
| Deferred tax asset | 1,519 | 1,370 | 1,307 | |||||||||
| Other assets | 2,471 | 2,728 | 2,907 | |||||||||
| TOTAL ASSETS | 1,397,183 | 1,362,481 | 1,390,614 | |||||||||
| 12 |
| XINYUAN REAL ESTATE CO., LTD. AND ITS SUBSIDIARIES |
| CONDENSED CONSOLIDATED BALANCE SHEETS |
| (All US$ amounts and number of shares data in thousands) |
| June 30, | March 31, | December 31, | ||||||||||
| 2012 | 2012 | 2011 | ||||||||||
| (unaudited) | (unaudited) | (audited) | ||||||||||
| LIABILITIES AND | ||||||||||||
| SHAREHOLDERS’ EQUITY | ||||||||||||
| Current liabilities | ||||||||||||
| Accounts payable | 209,634 | 186,287 | 235,911 | |||||||||
| Short-term bank loans | 66,819 | 55,803 | 42,950 | |||||||||
| Customer deposits | 106,426 | 81,768 | 69,524 | |||||||||
| Income tax payable | 30,524 | 52,686 | 69,909 | |||||||||
| Deferred tax liabilities | 32,712 | 28,846 | 22,175 | |||||||||
| Other payables and accrued liabilities | 52,755 | 51,983 | 50,970 | |||||||||
| Payroll and welfare payable | 8,247 | 4,388 | 7,018 | |||||||||
| Current portion of long-term bank loans and other debt | 162,115 | 168,708 | 129,403 | |||||||||
| Total current liabilities | 669,232 | 630,469 | 627,860 | |||||||||
| Non- current liabilities | ||||||||||||
| Long-term bank loans | - | 18,270 | 73,482 | |||||||||
| Unrecognized tax benefits | 8,787 | 13,839 | 13,824 | |||||||||
| Other long-term debt | - | 39,964 | 39,709 | |||||||||
| TOTAL LIABILITIES | 678,019 | 702,542 | 754,875 | |||||||||
| Shareholders’ equity | ||||||||||||
| Common shares | 15 | 15 | 15 | |||||||||
| Treasury shares | (10,496 | ) | (7,959 | ) | (7,959 | ) | ||||||
| Additional paid-in capital | 510,894 | 509,857 | 509,713 | |||||||||
| Statutory reserves | 33,579 | 33,579 | 33,579 | |||||||||
| Retained earnings | 185,172 | 122,632 | 99,280 | |||||||||
| TOTAL SHAREHOLDERS’ EQUITY | 719,164 | 658,124 | 634,628 | |||||||||
| Non-controlling interest | - | 1,815 | 1,111 | |||||||||
| TOTAL EQUITY | 719,164 | 659,939 | 635,739 | |||||||||
| TOTAL LIABILITIES AND EQUITY | 1,397,183 | 1,362,481 | 1,390,614 | |||||||||
| 13 |