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 NOVEMBER 2015
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
This Form 6-K is hereby incorporated by reference into the registration statements of Xinyuan Real Estate Co., Ltd. (“Xinyuan” or the “Company”) on Form S-8 (Registration Numbers 333-152637, 333-198525 and 333-205371) and on Form F-3 (Registration Number 333-192046) and any outstanding prospectus, offering circular or similar document issued or authorized by the Company that incorporates by reference any of the Company’s reports on Form 6-K that are incorporated into its registration statements filed with the Securities and Exchange Commission, and this Form 6-K shall be deemed a part of each such document from the date on which this Form 6-K is filed, to the extent not superseded by documents or reports subsequently filed or furnished by the Company under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended.
TABLE OF CONTENTS
| Page | |
| Signature | 2 |
| Exhibit Index | 3 |
| Exhibit 99.1 Xinyuan Real Estate Co., Ltd. Press Release dated November 13, 2015 |
| 1 |
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/ Huaiyu Liu | ||
| Name: | Huaiyu Liu | ||
| Title: | Chief Financial Officer | ||
Date: November 13, 2015
| 2 |
| Exhibit Number | Description | |
| Exhibit 99.1 | Xinyuan Real Estate Co., Ltd. Press Release dated November 13, 2015 |
| 3 |
Exhibit 99.1
Xinyuan Real Estate Co., Ltd. Announces Third Quarter 2015 Financial Results
3Q15 Contract Sales Up 84.7% YoY to US$309.7 Million
3Q15 Total GFA Sales Up 132.6% YoY to 233,300 Square Meters
3Q15 Net Income Up 609.4% YoY to US$22.7 Million
BEIJING, China, November 13, 2015 - Xinyuan Real Estate Co., Ltd. (“Xinyuan” or the “Company”) (NYSE: XIN), an NYSE-listed real estate developer and property manager primarily in China and recently in other countries, today announced its unaudited financial results for the third quarter ended September 30, 2015.
Third Quarter 2015 Highlights
| · | Total third quarter revenue increased by 88.9% to US$309.0 million from US$163.6 million in the third quarter of 2014 and increased by 12.3% from US$275.1 million in the second quarter of 2015. |
| · | Contract sales increased by 84.7% to US$309.7 million from US$167.7 million in the third quarter of 2014 and decreased by 6.8% from US$332.3 million in the second quarter of 2015. |
| · | Total gross floor area (“GFA”) sales increased by 132.6% to 233,300 square meters from 100,300 square meters sold in the third quarter of 2014 and increased by 6.7% from 218,700 square meters sold in the second quarter of 2015. |
| · | Selling, General and Administrative (“SG&A”) expenses as a percent of total revenue decreased to 15.8% from 21.8% in the third quarter of 2014 and increased from 13.0% in the second quarter of 2015. |
| · | Net income increased by 609.4% to US$22.7 million from US$3.2 million in the third quarter of 2014 and increased by 12.4% from US$20.2 million in the second quarter of 2015. |
| · | Diluted net earnings per American Depositary Share (“ADS”) attributable to shareholders increased to US$0.31 from US$0.04 in the third quarter of 2014 and US$0.27 in the second quarter of 2015. |
Mr. Yong Zhang, Xinyuan’s Chairman, stated, “We are very pleased with our operational performance and financial results in the third quarter. We benefited from the continued strong momentum in our business as well as favorable government policies in the real estate sector. There were nineteen active projects at the end of third quarter that contributed to our results along with four projects under-planning in China. Government policies initiated over the last year, which include easing monetary policy, relaxed home purchase restrictions and lower down payment requirements, have supported the markets we serve. We expect these government policies will continue to favorably impact our business in the fourth quarter.”
“Looking ahead, we remain committed to delivering value to our shareholders. We intend to continue to pay quarterly cash dividends the remainder of this year and execute our share repurchase program as appropriate based on valuation,” concluded Mr. Zhang.
| 1 |
Third Quarter 2015 Financial Results
Contract Sales
Contract sales totaled US$309.7 million in the third quarter compared to US$167.7 million in the third quarter of 2014 and US$332.3 million in the second quarter of 2015. The Company’s GFA sales increased to 233,300 square meters in the third quarter of 2015 from 100,300 square meters in the third quarter of 2014 and 218,700 square meters in the second quarter of 2015. The average selling price (“ASP”) per square meter sold was RMB8,196 (US$1,328) in the third quarter of 2015 compared to RMB10,272 (US$1,672) in the third quarter of 2014 and RMB9,309 (US$1,519) in the second quarter of 2015. The year-over-year and sequential decreases in ASPs were primarily attributable to stronger pre-sales in tier two cities that occurred in the third quarter of 2015.
The Company commenced pre-sales of one new project in the third quarter of 2015, Henan Xin Central, which contributed 10.9% of total GFA sales.
Breakdown of GFA Sales and ASPs by Project
| Project | Q3 2014 | Q2 2015 | Q3 2015 | Unsold | |||
| GFA | ASP | GFA | ASP | GFA | ASP | GFA | |
| (m2000) | (RMB) | (m2000) | (RMB) | (m2000) | (RMB) | (m2000) | |
| Zhengzhou Xin City | 8.4 | 11,484 | 9.4 | 15,992 | 0.1 | 3,927 | 18.9 |
| Zhengzhou Thriving Family | 27.6 | 7,240 | 4.6 | 7,214 | - | 3,401 | 16.6 |
| Xingyang Splendid I | 6.5 | 5,366 | 3.9 | 5,291 | 4.2 | 5,149 | 58.0 |
| Xingyang Splendid II | - | - | 0.9 | 12,957 | 0.2 | 9,500 | 135.0 |
| Kunshan Royal Palace | 6.6 | 8,875 | 28.8 | 9,120 | 36.4 | 9,148 | 115.4 |
| Suzhou Xin City | 5.5 | 10,659 | 1.3 | 13,253 | 0.7 | 13,052 | 0.4 |
| Suzhou Lake Royal Palace | 2.0 | 11,095 | 22.8 | 9,293 | 39.0 | 9,446 | 83.8 |
| Jinan Xinyuan Splendid | 20.1 | 9,881 | 7.3 | 7,598 | 3.3 | 7,986 | 12.8 |
| Jinan Royal Palace | 18.1 | 6,428 | 18.9 | 6,318 | 26.2 | 6,294 | 346.7 |
| Xuzhou Colorful City | -0.3 | 8,863 | 8.7 | 8,449 | 5.1 | 9,424 | 63.7 |
| Beijing Xindo Park | 5.3 | 27,233 | 8.1 | 26,720 | 0.6 | 20,439 | 43.9 |
| Chengdu Thriving Family | 0.4 | 5,296 | 12.6 | 5,647 | 9.7 | 5,401 | 164.8 |
| Changsha Xinyuan Splendid | - | - | 18.1 | 5,804 | 14.1 | 5,611 | 202.3 |
| Sanya Yazhou Bay No.1 | - | - | 1.6 | 12,753 | 0.1 | 12,194 | 106.7 |
| Xi’an Metropolitan* | - | - | 28.1 | 6,359 | 35.8 | 6,350 | 217.1 |
| Shanghai Royal Palace | - | - | 5.1 | 21,314 | 5.4 | 21,606 | 41.8 |
| Zhengzhou Xindo Park | - | - | 10.2 | 9,593 | 4.8 | 9,584 | 129.5 |
| Jinan Xin Central | - | - | 28.5 | 9,328 | 22.3 | 9,019 | 146.4 |
|
Henan Xin Central I (Zhengzhou Nangangliu project) |
- | - | - | - | 25.4 | 7,493 | 237.4 |
| Others | 0.1 | - | -0.2 | - | -0.1 | - | 4.6 |
| Total | 100.3 | 10,272 | 218.7 | 9,309 | 233.3 | 8,196 | 2,145.8 |
* 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.
| 2 |
Revenue
In the third quarter of 2015, the Company’s total revenue increased by 88.9% to US$309.0 million from US$163.6 million in the third quarter of 2014 and increased by 12.3 % from US$275.1 million in the second quarter of 2015.
Gross Profit
Gross profit for the third quarter of 2015 was US$82.7 million, or 26.8% 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$60.9 million, or 22.2% of revenue, in the second quarter of 2015.
Selling, General and Administrative Expenses
SG&A expenses were US$48.8 million for the third quarter of 2015 compared to US$35.6 million for the third quarter of 2014 and US$35.8 million for the second quarter of 2015. As a percentage of total revenue, SG&A expenses were 15.8% compared to 21.8% in the third quarter of 2014 and 13.0% in the second quarter of 2015.
Net Income
Net income for the third quarter of 2015 increased by 609.4% to US$22.7 million from US$3.2 million for the third quarter of 2014 and increased by 12.4% from US$20.2 million for the second quarter of 2015. Net margin was 7.3% compared to 1.9% in the third quarter of 2014 and 7.3% in the second quarter of 2015. Diluted earnings per ADS increased to US$0.31 from US$0.04 per ADS in the third quarter of 2014 and US$0.27 per ADS in the second quarter of 2015.
Balance Sheet
As of September 30, 2015, the Company’s cash and cash equivalents (including restricted cash) increased to US$555.9 million from US$441.4 million as of June 30, 2015. Total debt outstanding was US$1,793.1 million, an increase of US$71.3 million compared to US$1,721.8 million at the end of the second quarter of 2015. The balance of the Company’s real estate property under development at the end of the third quarter of 2015 was US$2,012.2 million compared to US$2,097.1 million at the end of the second quarter of 2015.
| 3 |
Real Estate Project Status in China
Below is a summary table of projects that were active and available for sale in the third quarter of 2015.
| Project | GFA | Contract Sales | Project Cost % Complete | ||||
| (m2 000) | (US$ millions) | ||||||
| Total Active Project | Sold to date | Total Active Project | Sales to date | % Sold | |||
| Zhengzhou Xin City | 224.3 | 205.4 | 386.9 | 345.7 | 89.4% | 89.3% | |
| Zhengzhou Thriving Family | 131.5 | 114.9 | 163.0 | 134.5 | 82.5% | 68.9% | |
| Xingyang Splendid I | 118.8 | 60.8 | 90.9 | 50.5 | 55.6% | 62.3% | |
| Xingyang Splendid II | 137.8 | 2.8 | 136.0 | 6.0 | 4.4% | 35.3% | |
| Kunshan Royal Palace | 280.3 | 164.9 | 502.0 | 245.1 | 48.8% | 75.8% | |
| Suzhou Xin City | 127.2 | 126.8 | 185.7 | 184.6 | 99.4% | 99.3% | |
| Suzhou Lake Royal Palace | 169.6 | 85.8 | 363.1 | 127.0 | 35.0% | 86.1% | |
| Jinan Xinyuan Splendid | 571.9 | 559.1 | 802.0 | 789.7 | 98.5% | 98.2% | |
| Jinan Royal Palace | 449.2 | 102.5 | 691.7 | 105.3 | 15.2% | 54.4% | |
| Xuzhou Colorful City | 128.7 | 65.0 | 206.9 | 94.7 | 45.8% | 69.6% | |
| Beijing Xindo Park | 131.9 | 88.0 | 480.6 | 324.4 | 67.5% | 98.4% | |
| Chengdu Thriving Family | 211.9 | 47.1 | 353.2 | 42.3 | 12.0% | 79.2% | |
| Changsha Xinyuan Splendid | 252.7 | 50.4 | 363.9 | 45.0 | 12.4% | 60.9% | |
| Sanya Yazhou Bay No.1 | 116.9 | 10.2 | 302.0 | 23.4 | 7.7% | 60.5% | |
| Xi’an Metropolitan* | 296.6 | 79.5 | 489.6 | 81.7 | 16.7% | 54.2% | |
| Shanghai Royal Palace | 57.8 | 16.0 | 299.1 | 55.0 | 18.4% | 84.8% | |
| Zhengzhou Xindo Park | 144.5 | 15.0 | 203.2 | 23.3 | 11.5% | 44.5% | |
| Jinan Xin Central | 197.2 | 50.8 | 398.7 | 75.7 | 19.0% | 52.5% | |
| Henan Xin Central I (Zhengzhou Nangangliu project) | 262.8 | 25.4 | 374.6 | 30.9 | 8.2% | 42.7% | |
| Others remaining GFA | 4.6 | - | - | - | - | - | |
| Total active projects | 4,016.2 | 1,870.4 | 6,793.1 | 2,784.8 | 41.0% | 71.8% | |
* 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 September 30, 2015, the Company’s total sellable GFA was approximately 2,721,800 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 Scheduled |
||
| (m2 000) | |||
| Tianjin Spring Royal Palace (Newly Acquired Tianjin Land) | 263.5 | Q4 2015 | |
| Zhengzhou Fancy City (Zhengzhou Jiaotong college project) | 166.2 | Q4 2015 | |
| Henan Xin Central II (Zhengzhou Nangangliu project) | 108.9 | Q1 2016 | |
| Xingyang Splendid III | 37.4 | Q1 2016 | |
| Total projects under planning | 576.0 | ||
| Total active projects | 2,145.8 | ||
| Total all Xinyuan projects in China | 2,721.8 |
| 4 |
Real Estate Project Update in the U.S. and Other Initiatives
During the third quarter of 2015, the Company continued to make good progress in its Oosten project based in Brooklyn, New York. As of the end of the third quarter, the Company had pre-sold nearly 60% of its total units.
The Company’s property management arm was awarded and ranked #16 among the top 100 property management companies in China by the National Property Management Association, as measured by overall competitiveness. The Company continues to explore real estate related products and services that can complement its core real estate development business.
Business Outlook
For the full year 2015, based on the third quarter results, the Company reiterates its expectation of full year contract sales and net income growth of approximately 30% compared to 2014.
Conference Call Information
The Company will hold a conference call at 7:30 am ET on November 13, 2015 to discuss third quarter 2015 results. Listeners may access the call by dialing:
US: 1-888-820-9410
International: 1-913-312-6694
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 November 20, 2015 by dialing:
US: 1-877-870-5176
International: 1-858-384-5517
Access code: 4595189
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 recently 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.
| 5 |
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, 2014. 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. May Shen
Investor Relations 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
| 6 |
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 | ||||||||||||
| September 30, | June 30, | September 30, | ||||||||||
| 2015 | 2015 | 2014 | ||||||||||
| (unaudited) | (unaudited) | (unaudited) | ||||||||||
| Total revenue | 308,954 | 275,066 | 163,612 | |||||||||
| Total costs of revenue | (226,288 | ) | (214,122 | ) | (120,154 | ) | ||||||
| Gross profit | 82,666 | 60,944 | 43,458 | |||||||||
| Selling and distribution expenses | (13,163 | ) | (11,380 | ) | (8,495 | ) | ||||||
| General and administrative expenses | (35,673 | ) | (24,395 | ) | (27,145 | ) | ||||||
| Operating income | 33,830 | 25,169 | 7,818 | |||||||||
| Interest income | 6,333 | 6,463 | 1,907 | |||||||||
| Interest expense | (5,021 | ) | (4,492 | ) | (5,954 | ) | ||||||
| Net realized gain on short-term investments | 80 | 645 | (497 | ) | ||||||||
| Unrealized gain/(loss) on short-term investments | 17 | (3 | ) | 2,195 | ||||||||
| Other income | (35 | ) | (36 | ) | - | |||||||
| Exchange gains/(losses) | 269 | (31 | ) | 50 | ||||||||
| Share of gain/(loss) of an equity investee | 974 | 566 | (227 | ) | ||||||||
| Income from operations before income taxes | 36,447 | 28,281 | 5,292 | |||||||||
| Income taxes | (13,756 | ) | (8,115 | ) | (2,110 | ) | ||||||
| Net income | 22,691 | 20,166 | 3,182 | |||||||||
| Net loss attributable to non-controlling interest | - | 15 | - | |||||||||
| Net income attributable to Xinyuan Real Estate Co., Ltd. shareholders | 22,691 | 20,181 | 3,182 | |||||||||
| Earnings per ADS: | ||||||||||||
| Basic | 0.31 | 0.27 | 0.04 | |||||||||
| Diluted | 0.31 | 0.27 | 0.04 | |||||||||
| ADS used in computation: | ||||||||||||
| Basic | 73,434 | 73,522 | 75,325 | |||||||||
| Diluted | 73,499 | 73,725 | 88,165 | |||||||||
| 7 |
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)
| Nine months ended | ||||||||
| September 30, | September 30, | |||||||
| 2015 | 2014 | |||||||
| (unaudited) | (unaudited) | |||||||
| Total revenue | 750,738 | 556,848 | ||||||
| Total costs of revenue | (559,147 | ) | (410,762 | ) | ||||
| Gross profit | 191,591 | 146,086 | ||||||
| Selling and distribution expenses | (31,810 | ) | (22,133 | ) | ||||
| General and administrative expenses | (80,466 | ) | (69,897 | ) | ||||
| Operating income | 79,315 | 54,056 | ||||||
| Interest income | 18,244 | 5,865 | ||||||
| Interest expense | (14,972 | ) | (22,012 | ) | ||||
| Net realized gain on short-term investments | 842 | - | ||||||
| Unrealized gain on short-term investments | 36 | 2,105 | ||||||
| Other income | 4,687 | 3,109 | ||||||
| Exchange gains | 264 | 50 | ||||||
| Share of gain/(loss) of an equity investee | 1,452 | (645 | ) | |||||
| Income from operations before income taxes | 89,868 | 42,528 | ||||||
| Income taxes | (42,503 | ) | (17,873 | ) | ||||
| Net income | 47,365 | 24,655 | ||||||
| Net income attributable to non-controlling interest | - | - | ||||||
| Net income attributable to Xinyuan Real Estate Co., Ltd. shareholders | 47,365 | 24,655 | ||||||
| Earnings per ADS: | ||||||||
| Basic | 0.64 | 0.32 | ||||||
| Diluted | 0.64 | 0.30 | ||||||
| ADS used in computation: | ||||||||
| Basic | 73,490 | 76,481 | ||||||
| Diluted | 73,579 | 89,440 | ||||||
| 8 |
XINYUAN REAL ESTATE CO., LTD. AND ITS SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(All US$ amounts and number of shares data in thousands)
| September 30, | June 30, | December 31, | ||||||||||
| 2015 | 2015 | 2014 | ||||||||||
| (unaudited) | (unaudited) | (audited) | ||||||||||
| ASSETS | ||||||||||||
| Current assets | ||||||||||||
| Cash and cash equivalents | 218,765 | 159,844 | 140,495 | |||||||||
| Restricted cash | 337,117 | 281,585 | 368,874 | |||||||||
| Short-term investment | 6,397 | 7,679 | 6,008 | |||||||||
| Accounts receivable | 35,832 | 26,238 | 15,457 | |||||||||
| Other receivables | 153,774 | 156,099 | 134,819 | |||||||||
| Restricted deposit | 66,716 | 69,419 | 69,358 | |||||||||
| Deposits for land use rights | 144,625 | 160,298 | 299,739 | |||||||||
| Other deposits and prepayments | 233,378 | 218,385 | 152,290 | |||||||||
| Advances to suppliers | 56,836 | 52,323 | 29,787 | |||||||||
| Real estate property held for sale | - | - | 1,185 | |||||||||
| Real estate property development completed | 27,273 | 11,518 | 12,309 | |||||||||
| Real estate property under development | 2,012,161 | 2,097,123 | 1,714,575 | |||||||||
| Amounts due from related parties | 71,245 | 81,998 | 125,374 | |||||||||
| Amounts due from employees | 2,241 | 1,638 | 50 | |||||||||
| Other current assets | 682 | 236 | 139 | |||||||||
| Total current assets | 3,367,042 | 3,324,383 | 3,070,459 | |||||||||
| Real estate properties held for lease, net | 74,439 | 77,310 | 69,224 | |||||||||
| Property and equipment, net | 41,703 | 44,231 | 46,476 | |||||||||
| Other long-term investment | 31,755 | 32,956 | 242 | |||||||||
| Investment in joint venture | 5,429 | 4,709 | 4,226 | |||||||||
| Deferred tax assets | 13,504 | 13,975 | 13,642 | |||||||||
| Deferred charges | 14,197 | 16,359 | 16,677 | |||||||||
| Deposits for land use rights | 3,144 | 3,271 | - | |||||||||
| Other assets | 11,180 | 11,027 | 10,580 | |||||||||
| TOTAL ASSETS | 3,562,393 | 3,528,221 | 3,231,526 | |||||||||
| 9 |
XINYUAN REAL ESTATE CO., LTD. AND ITS SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(All US$ amounts and number of shares data in thousands)
| September 30, | June 30, | December 31, | ||||||||||
| 2015 | 2015 | 2014 | ||||||||||
| (unaudited) | (unaudited) | (audited) | ||||||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||
| Current liabilities | ||||||||||||
| Accounts payable | 408,199 | 366,097 | 351,506 | |||||||||
| Short-term bank loans and other debt | 235,966 | 204,925 | 293,450 | |||||||||
| Customer deposits | 80,522 | 152,586 | 107,163 | |||||||||
| Income tax payable | 60,989 | 61,885 | 62,429 | |||||||||
| Deferred tax liabilities | 108,581 | 108,704 | 91,202 | |||||||||
| Other payables and accrued liabilities | 98,141 | 77,281 | 74,089 | |||||||||
| Payroll and welfare payable | 14,212 | 3,594 | 18,457 | |||||||||
| Current portion of long-term bank loans and other debt | 743,520 | 687,025 | 586,841 | |||||||||
| Current maturities of capital lease obligations | 3,129 | 3,256 | 3,010 | |||||||||
| Redeemable non-controlling interests | - | 4,089 | 4,486 | |||||||||
| Total current liabilities | 1,753,259 | 1,669,442 | 1,592,633 | |||||||||
| Non- current liabilities | ||||||||||||
| Long-term bank loans | 28,296 | 84,598 | 52,296 | |||||||||
| Other long term debt | 785,318 | 745,257 | 576,204 | |||||||||
| Deferred tax liabilities | 16,637 | 14,404 | 9,825 | |||||||||
| Unrecognized tax benefits | 10,948 | 11,259 | 14,005 | |||||||||
| Capital lease obligations, net of current maturities | 20,159 | 21,632 | 23,500 | |||||||||
| Redeemable non-controlling interests | 3,616 | 3,762 | 2,451 | |||||||||
| TOTAL LIABILITIES | 2,618,233 | 2,550,354 | 2,270,914 | |||||||||
| Shareholders’ equity | ||||||||||||
| Common shares | 16 | 16 | 16 | |||||||||
| Treasury shares | (22,384 | ) | (20,696 | ) | (20,696 | ) | ||||||
| Additional paid-in capital | 529,978 | 530,360 | 530,670 | |||||||||
| Statutory reserves | 72,821 | 72,821 | 72,829 | |||||||||
| Retained earnings | 309,566 | 290,561 | 273,255 | |||||||||
| Accumulated other comprehensive income | 54,182 | 104,825 | 104,557 | |||||||||
| Total Xinyuan Real Estate Co., Ltd. shareholders’ equity | 944,179 | 977,887 | 960,631 | |||||||||
| Non-controlling interest | (19 | ) | (20 | ) | (19 | ) | ||||||
| Total equity | 944,160 | 977,867 | 960,612 | |||||||||
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | 3,562,393 | 3,528,221 | 3,231,526 | |||||||||
| 10 |