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 2011
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 ¨
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): ¨
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): ¨
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 ¨ No x
If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82- .
| Page | ||||
| 2 | ||||
| 3 | ||||
| Exhibit 99.1 – Press Release of the Company, dated August 9, 2011, announcing second quarter results |
||||
This 6-K Report is hereby incorporated by reference into (1) the registration statement of Xinyuan Real Estate Co., Ltd. (the “Company”) on Form F-3 (Registration Number 333-160518) and into the prospectus related thereto, (2) the registration statement of the Company on Form F-3 (Registration Number 333-166389) and into the prospectus related thereto, (3) the registration statement of the Company on Form S-8 (Registration Number 333-152637), and (4) any outstanding prospectus, offering circular or similar document issued or authorized by the Company that incorporates by reference any of Company’s reports on Form 6-K that are incorporated into its registration statements filed with the Securities and Exchange Commission, and this 6-K Report shall be deemed a part of each such document from the date on which this report is filed, to the extent not superseded by documents or reports subsequently filed or furnished by the Company under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as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.
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 9, 2011
EXHIBIT INDEX
| Exhibit |
Description | |
| 99.1 | Press Release of the Company, dated August 9, 2011, announcing second quarter results | |
XINYUAN REAL ESTATE CO., LTD. ANNOUNCES SECOND QUARTER 2011
FINANCIAL RESULTS
— Company Raises Full Year Revenue and Net Income Forecast —
BEIJING, China, August 9, 2011 – 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 2011.
Highlights for the Second Quarter 2011
| • | Total second quarter revenues were US$182.7 million, a 93% increase from US$94.5 million reported in the second quarter of 2010, and 99% increase from US$91.8 million recorded in the first quarter of 2011. |
| • | Contract sales totaled US$225.3 million, a 132% increase from US$97.0 million recorded in the second quarter of 2010, and 130% increase from the US$98.0 million recorded in the first quarter of 2011. Two new projects were launched in the second quarter. |
| • | Total gross floor area (“GFA”) sales were 183,400 square meters, a 113% increase from 86,200 square meters sold in the second quarter of 2010 and 125% increase from 81,600 square meters sold in the first quarter of 2011. |
| • | Selling, General, and Administrative (“SG&A”) expenses as a percent of total revenue declined to 5.6% compared to 8.9% in the second quarter of 2010 and 8.0% in the first quarter of 2011. |
| • | Net income was US$31.8 million, a 231% increase from US$9.6 million reported in the second quarter of 2010 and a 172% increase from US$11.7 million in the first quarter of 2011. |
| • | Diluted net earnings per share attributable to ordinary shareholders were US$0.20, equivalent to US$0.40 per American Depositary Share (“ADS”), compared to diluted net earnings per share of US$0.06, equivalent to US$0.12 per ADS, in the second quarter of 2010 and US$0.08, equivalent to US$0.16 per ADS, in the first quarter of 2011. |
| • | Cash and cash equivalents, including restricted cash, increased by US$58.3 million to US$406.9 million as of June 30, 2011 from US$348.6 million as of March 31, 2011. Short and long term debt decreased by US$5.5 million to US$318.0 million compared to US$323.5 million as of March 31, 2011. |
| • | On June 20, 2011, the Company paid a cash dividend of US$0.10 per ADS to shareholders of record on June 10, 2011. |
| • | On May 26, 2011, the Company announced its intent to repurchase shares up to US$10 million. As of June 30, 2011, 593,600 ADS were repurchased at a total cost of US$1.26 million. |
Mr. Yong Zhang, Xinyuan’s Chairman and Chief Executive Officer said, “We are pleased to report a remarkable quarter with contract sales, revenue and net income well above the high end of our expectations despite the impact of mortgage and purchase restriction policies issued by regional governments beginning in the month of February and continuing until today. Our marketing initiatives contributed to healthy sales demand in the second quarter and we believe that consumers will continue to adjust to government policy initiatives.”
“We successfully launched two new projects in the second quarter, namely Jinan Xinyuan Splendid and Zhengzhou Central East B, which contributed 39% of the Company’s total contract sales. We expect to launch one new project Zhengzhou Royal Palace in the third quarter. We were pleased to be able to return some money to shareholders in the form of a dividend in the second quarter and we also implemented a US$10 million share buyback program that will continue for one year. While market trends will continue to be challenging due to tightening in mortgage and purchase restrictions, Xinyuan is well positioned with its strong balance sheet and a diversified project pipeline. ”
Financial Results for the Second Quarter 2011
Contract Sales
Contract sales totaled US$225.3 million in the second quarter compared to US$97.0 million in the second quarter of 2010 and US$98.0 million in the first quarter of 2011. The Company’s GFA sales were 183,400 square meters in the second quarter of 2011 versus 86,200 square meters in the second quarter of 2010 and 81,600 square meters in the first quarter of 2011. The average selling price per square meter sold was RMB8,034 (US$1,228) in the second quarter of 2011 versus RMB7,683 (US$1,126) in the second quarter of 2010 and RMB7,908 (US$1,201) in the first quarter of 2011.
Contract sales growth in the second quarter was primarily driven by the successful marketing of two new projects, Jinan Xinyuan Splendid, launched in the second quarter, and Zhengzhou Yipinxiangshan II, launched late in the first quarter, which accounted for 33% and 23% of the second quarter contract sales, respectively.
Breakdown of GFA Sales and ASP’s by Project
| Q2 2010 | Q1 2011 | Q2 2011 | Unsold | |||||||||||||||||||||||||
| GFA | ASP | GFA | ASP | GFA | ASP | GFA | ||||||||||||||||||||||
| Project | (m2 000) | (Rmb) | (m2 000) | (Rmb) | (m2 000) | (Rmb) | (m2 000) | |||||||||||||||||||||
| Chengdu Splendid I |
4.6 | 5,699 | 5.3 | 5,266 | 8.9 | 5,474 | 32.4 | |||||||||||||||||||||
| Chengdu Splendid II |
18.2 | 6,053 | 28.3 | 7,045 | 14.2 | 6,988 | 89.1 | |||||||||||||||||||||
| Zhengzhou Colorful Garden |
11.4 | 8,130 | 2.2 | 11,512 | 1.6 | 14,739 | 4.9 | |||||||||||||||||||||
| Zhengzhou Modern City |
22.0 | 7,167 | 11.9 | 8,217 | 13.6 | 8,738 | 95.8 | |||||||||||||||||||||
| Zhengzhou Century East B |
— | — | — | — | 10.0 | 8,664 | 156.5 | |||||||||||||||||||||
| Kunshan Intl City Garden |
24.0 | 8,446 | 4.0 | 11,336 | 8.5 | 10,137 | 137.0 | |||||||||||||||||||||
| Suzhou Intl City Garden |
5.6 | 11,340 | 2.1 | 14,800 | 3.4 | 13,255 | 99.9 | |||||||||||||||||||||
| Xuzhou Colorful Garden |
— | — | 21.3 | 7,321 | 17.4 | 7,751 | 9.8 | |||||||||||||||||||||
| Jinan Xinyuan Splendid |
— | — | — | — | 55.7 | 8,661 | 472.6 | |||||||||||||||||||||
| Zhengzhou Yinpinxiangshan I |
— | — | 2.8 | 10,204 | 0.2 | 17,294 | 0.4 | |||||||||||||||||||||
| Zhengzhou Yinpinxiangshan II |
— | — | 3.7 | 8,192 | 49.9 | 6,837 | 144.8 | |||||||||||||||||||||
| Others |
0.4 | 19,584 | — | — | — | — | 4.7 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total |
86.2 | 7,683 | 81.6 | 7,908 | 183.4 | 8,034 | 1,247.9 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Revenue under the Percentage of Completion Method
In the second quarter of 2011, the Company’s total revenue using the percentage of completion method was US$182.7 million compared to US$94.5 million in the second quarter of 2010 and US$91.8 million in the first quarter of 2011. Versus the previous quarter, this quarter’s increase in revenue under the percentage of completion method is mainly due to two factors: the increase in contract sales and the achievement of accelerated construction milestones in our projects.
Gross Profit
Gross profit for the second quarter of 2011 was US$54.5 million, or 29.8% of revenue, compared to gross profit of US$20.2 million, or 21.3% of revenue, in the second quarter of 2010 and a gross profit of US$25.1 million, or 27.3% of revenue, in the first quarter of 2011.
The Company revised total project cost and sales projections for certain projects such that US$1.1 million of cumulative gross profit was recognized in the second quarter of 2011 under the percentage of completion method due to changes in estimates.
Selling, General, and Administrative Expenses
SG&A expenses were US$10.2 million for the second quarter of 2011 compared to US$8.4 million for the second quarter of 2010 and US$7.4 million for the first quarter of 2011. As a percentage of total revenue, SG&A expenses were 5.6% compared to 8.9% in the second quarter of 2010 and 8.0% in the first quarter of 2011. The increase in SG&A expenses was mainly due to increased promotional spending on new projects and sales agent commissions.
Share-based Compensation
Share-based compensation was US$0.5 million for the second quarter of 2011 compared to US$0.7 million for the second quarter of 2010 and US$0.5 million for the first quarter of 2011.
Net Income
Net income for the second quarter of 2011 was US$31.8 million compared to US$9.6 million for the same period in 2010 and US$11.7 million in the first quarter of 2011. Net margin was 17%, compared to 10% in the second quarter of 2010 and to 13% in the first quarter of 2011. Diluted earnings per share for the second quarter of 2011 were US$0.20, equivalent to US$0.40 per ADS, compared to a profit of US$0.06 per diluted share, equivalent to US$0.12 per ADS, for the same period in 2010, and US$0.08 per diluted share, equivalent to US$0.16 per ADS in the first quarter of 2011.
Balance Sheet
As of June 30, 2011, the Company reported US$406.9 million in cash and cash equivalents (including restricted cash) compared to US$348.6 million as of March 31, 2011. Total debt outstanding was US$318.0 million, a decrease of US$5.5 million compared to US$323.5 million at the end of the first quarter of 2011. The Company’s real estate property under development at the end of the second quarter was US$695.1 million compared to US$669.1 million at the end of the first quarter of 2011.
Project Status
Below is a summary table of projects that were active in the second quarter of 2011.
| GFA | Contract Sales | Project Cost % Complete |
||||||||||||||||||||||
| (m2 000) | (US$ million) | |||||||||||||||||||||||
| Project | Total Project |
Sold to date |
Total Project |
Sales to date |
% | |||||||||||||||||||
| Sold | ||||||||||||||||||||||||
| Chengdu Splendid I |
230.9 | 198.5 | 185.6 | 153.0 | 82.4 | % | 93.2 | % | ||||||||||||||||
| Chengdu Splendid II |
219.5 | 130.4 | 221.7 | 132.4 | 59.7 | % | 72.5 | % | ||||||||||||||||
| Zhengzhou Colorful Garden |
191.9 | 187.0 | 196.4 | 188.8 | 96.1 | % | 99.8 | % | ||||||||||||||||
| Zhengzhou Modern City |
255.4 | 159.6 | 323.2 | 183.8 | 56.9 | % | 59.4 | % | ||||||||||||||||
| Zhengzhou Century East B |
166.5 | 10.0 | 229.1 | 13.2 | 5.8 | % | 58.4 | % | ||||||||||||||||
| Kunshan Intl City Garden |
497.0 | 360.0 | 553.6 | 388.3 | 70.1 | % | 83.4 | % | ||||||||||||||||
| Suzhou Intl City Garden |
205.6 | 105.7 | 312.1 | 155.0 | 49.6 | % | 95.2 | % | ||||||||||||||||
| Xuzhou Colorful Garden |
102.1 | 92.3 | 112.8 | 102.3 | 90.7 | % | 71.0 | % | ||||||||||||||||
| Jinan Xinyuan Splendid |
528.3 | 55.7 | 737.3 | 73.7 | 10.0 | % | 49.1 | % | ||||||||||||||||
| Zhengzhou Yipinxiangshan I |
94.4 | 94.0 | 93.5 | 91.1 | 97.5 | % | 97.4 | % | ||||||||||||||||
| Zhengzhou Yipinxiangshan II |
198.5 | 53.7 | 193.9 | 56.8 | 29.3 | % | 60.1 | % | ||||||||||||||||
| Others remaining GFA |
4.7 | — | — | — | — | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| Total active projects |
2,694.8 | 1,446.9 | 3,159.2 | 1,538.4 | 48.7 | % | 72.7 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
As of June 30, 2011, the Company’s total sellable GFA was approximately 1,460,000 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 Royal Palace |
134.2 | Q3 2011 | ||||||
| Zhengzhou Century East A |
77.8 | Q1 2012 | ||||||
|
|
|
|||||||
| Total Xinyuan projects in planning |
212.0 | |||||||
|
|
|
|||||||
| Total active projects |
1,247.9 | |||||||
| Total Xinyuan projects |
1,459.9 | |||||||
|
|
|
|||||||
Third Quarter and 2011 Outlook
Based on strong sales recorded in the second quarter, the positive acceptance of new projects in Jinan and Zhengzhou, and the launch of one new project in the third quarter (Zhengzhou Royal Palace), the Company expects its sales momentum to continue in the second half of 2011.
The Company expects contract sales in the third quarter of 2011 to reach US$230 to US$250 million. Revenue under the percentage of completion method is expected to range between US$215 and US$235 million while net income in the quarter should exceed US$35 million.
For the full year 2011 the Company is raising its guidance significantly. Contract sales are expected to total US$810 to US$850 million for the year, up approximately 25% over previous guidance. Revenue under the percentage of completion method is projected to range from US$740 to US$780 million while net income for the year is expected to exceed US$100 million, 33% above previous guidance.
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 an 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 9, 2011 at 8:30 a.m. U.S. Eastern Time. Listeners may access the call by dialing 1-719-457-2640. 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: 1874708.
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.
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 for the year ended December 31, 2010. All information provided in this press release is as of August 9, 2011. 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.
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
Director of Investor Relations
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)
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, | ||||||||||
| 2011 | 2011 | 2010 | ||||||||||
| (unaudited) | (unaudited) | (unaudited) | ||||||||||
| Revenue |
182,682 | 91,784 | 94,454 | |||||||||
| Cost of revenue |
(128,195 | ) | (66,711 | ) | (74,298 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Gross profit |
54,487 | 25,073 | 20,156 | |||||||||
| Selling and distribution expenses |
(3,904 | ) | (1,887 | ) | (2,535 | ) | ||||||
| General and administrative expenses |
(6,271 | ) | (5,501 | ) | (5,885 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Operating income |
44,312 | 17,685 | 11,736 | |||||||||
| Interest income |
878 | 604 | 554 | |||||||||
| Share of income in an equity investee |
— | — | 77 | |||||||||
| Exchange gains |
23 | 33 | 29 | |||||||||
| Change in fair value of warrant liabilities |
— | — | 842 | |||||||||
| Income from operations before income taxes |
45,213 | 18,322 | 13,238 | |||||||||
| Income taxes |
(13,399 | ) | (6,661 | ) | (3,620 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Net income |
31,814 | 11,661 | 9,618 | |||||||||
|
|
|
|
|
|
|
|||||||
| Less: net income attributable to non-controlling interest |
639 | 13 | — | |||||||||
| Net income attributable to shareholders |
31,175 | 11,648 | 9,618 | |||||||||
|
|
|
|
|
|
|
|||||||
| Earnings per share: |
||||||||||||
| Basic |
0.20 | 0.08 | 0.06 | |||||||||
| Diluted |
0.20 | 0.08 | 0.06 | |||||||||
| Shares used in computation: |
||||||||||||
| Basic |
153,162 | 153,228 | 152,087 | |||||||||
| Diluted |
153,162 | 153,228 | 152,129 | |||||||||
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, | |||||||
| 2011 | 2010 | |||||||
| (unaudited) | (unaudited) | |||||||
| Revenue |
274,466 | 205,198 | ||||||
| Cost of revenue |
(194,906 | ) | (160,330 | ) | ||||
|
|
|
|
|
|||||
| Gross profit |
79,560 | 44,868 | ||||||
| Selling expenses |
(5,791 | ) | (4,925 | ) | ||||
| General and administrative expenses |
(11,772 | ) | (11,405 | ) | ||||
|
|
|
|
|
|||||
| Operating income |
61,997 | 28,538 | ||||||
| Interest income |
1,482 | 1,204 | ||||||
| Share of income in an equity investee |
— | 639 | ||||||
| Exchange gains |
56 | 49 | ||||||
| Change in fair value of warrant liabilities |
— | 842 | ||||||
| Income from operations before income taxes |
63,535 | 31,272 | ||||||
| Income taxes |
(20,060 | ) | (9,754 | ) | ||||
|
|
|
|
|
|||||
| Net income |
43,475 | 21,518 | ||||||
|
|
|
|
|
|||||
| Less: net income attributable to non-controlling interest |
652 | — | ||||||
| Net income attributable to shareholders |
42,823 | 21,518 | ||||||
|
|
|
|
|
|||||
| Earnings per share: |
||||||||
| Basic |
0.28 | 0.14 | ||||||
| Diluted |
0.28 | 0.14 | ||||||
| Shares used in computation: |
||||||||
| Basic |
153,195 | 151,803 | ||||||
| Diluted |
153,195 | 157,487 | ||||||
XINYUAN REAL ESTATE CO., LTD. AND ITS SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(All US$ amounts and number of shares data in thousands)
| June 30, 2011 |
March 31, 2011 |
December 31, 2010 |
||||||||||
| (unaudited) | (unaudited) | (audited) | ||||||||||
| ASSETS |
||||||||||||
| Current assets |
||||||||||||
| Cash and cash equivalents |
270,262 | 247,072 | 213,326 | |||||||||
| Restricted cash |
136,594 | 101,521 | 82,305 | |||||||||
| Accounts receivable |
4,912 | 5,562 | 3,511 | |||||||||
| Other receivables |
8,666 | 8,956 | 6,462 | |||||||||
| Other deposits and prepayments |
63,669 | 41,303 | 34,790 | |||||||||
| Advances to suppliers |
16,910 | 32,946 | 21,933 | |||||||||
| Real estate property development completed |
6,809 | 10,426 | 1,470 | |||||||||
| Real estate property under development |
695,074 | 669,132 | 710,585 | |||||||||
| Other current assets |
542 | 595 | 663 | |||||||||
| Total current assets |
1,203,438 | 1,117,513 | 1,075,045 | |||||||||
|
|
|
|
|
|
|
|||||||
| Real estate properties held for lease, net |
20,129 | 19,755 | 19,876 | |||||||||
| Property and equipment, net |
2,254 | 2,598 | 2,687 | |||||||||
| Other long-term investment |
242 | 242 | 242 | |||||||||
| Deferred tax asset |
1,186 | 1,471 | 1,925 | |||||||||
| Other assets |
3,528 | 3,753 | 4,190 | |||||||||
| TOTAL ASSETS |
1,230,777 | 1,145,332 | 1,103,965 | |||||||||
|
|
|
|
|
|
|
|||||||
XINYUAN REAL ESTATE CO., LTD. AND ITS SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(All US$ amounts and number of shares data in thousands)
| June 30, 2011 |
March 31, 2011 |
December 31, 2010 |
||||||||||
| (unaudited) | (unaudited) | (audited) | ||||||||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY |
||||||||||||
| Current liabilities |
||||||||||||
| Accounts payable |
170,707 | 131,541 | 150,670 | |||||||||
| Short-term bank loans |
181,729 | 208,587 | 186,631 | |||||||||
| Customer deposits |
44,948 | 38,820 | 22,789 | |||||||||
| Income tax payable |
36,815 | 39,530 | 40,895 | |||||||||
| Deferred tax liabilities |
34,795 | 22,333 | 18,731 | |||||||||
| Other payables and accrued liabilities |
43,638 | 39,733 | 39,162 | |||||||||
| Payroll and welfare payable |
2,313 | 1,616 | 4,539 | |||||||||
| Current portion of long-term debt |
296 | 1,891 | 331 | |||||||||
| Total current liabilities |
515,241 | 484,051 | 463,748 | |||||||||
|
|
|
|
|
|
|
|||||||
| Non- current liabilities |
||||||||||||
| Long-term bank loans |
96,789 | 74,107 | 70,213 | |||||||||
| Unrecognized tax benefits |
13,460 | 13,272 | 13,151 | |||||||||
| Other long-term debt |
39,194 | 38,939 | 38,688 | |||||||||
| TOTAL LIABILITIES |
664,684 | 610,369 | 585,800 | |||||||||
|
|
|
|
|
|
|
|||||||
| Shareholders’ equity |
||||||||||||
| Common shares |
15 | 15 | 15 | |||||||||
| Treasury shares |
(1,260 | ) | — | — | ||||||||
| Additional paid-in capital |
509,007 | 508,489 | 507,973 | |||||||||
| Retained earnings (accumulated deficit) |
29,737 | (1,483 | ) | (17,749 | ) | |||||||
| Statutory reserves |
27,559 | 27,559 | 27,559 | |||||||||
| TOTAL SHAREHOLDERS’ EQUITY |
565,058 | 534,580 | 517,798 | |||||||||
|
|
|
|
|
|
|
|||||||
| Non-controlling interest |
1,035 | 383 | 367 | |||||||||
|
|
|
|
|
|
|
|||||||
| TOTAL EQUITY |
566,093 | 534,963 | 518,165 | |||||||||
|
|
|
|
|
|
|
|||||||
| TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
1,230,777 | 1,145,332 | 1,103,965 | |||||||||
|
|
|
|
|
|
|
|||||||