JA Solar Holdings Co., Ltd. |
||||||||||||||||
Condensed Consolidated Statements of Operations |
||||||||||||||||
(Unaudited) |
||||||||||||||||
For three months ended |
||||||||||||||||
Jun. 30, 2008 |
Mar. 31, 2009 |
Jun. 30, 2009 |
Jun. 30, 2009 |
|||||||||||||
RMB'000 |
RMB'000 |
RMB'000 |
USD'000 |
|||||||||||||
Net revenues |
1,236,677 | 231,684 | 600,729 | 87,952 | ||||||||||||
Cost of sales |
(948,228 | ) | (374,424 | ) | (532,402 | ) | (77,948 | ) | ||||||||
Gross profit |
288,449 | (142,740 | ) | 68,327 | 10,004 | |||||||||||
Selling, general and administrative expenses |
(66,588 | ) | (39,466 | ) | (163,949 | ) | (24,003 | ) | ||||||||
Research and development expenses |
(5,545 | ) | (10,937 | ) | (13,425 | ) | (1,966 | ) | ||||||||
Total operating expenses |
(72,133 | ) | (50,403 | ) | (177,374 | ) | (25,969 | ) | ||||||||
Income/(loss) from operations |
216,316 | (193,143 | ) | (109,047 | ) | (15,965 | ) | |||||||||
Interest expense |
(32,948 | ) | (58,155 | ) | (57,256 | ) | (8,383 | ) | ||||||||
Change in fair value of derivatives |
175,662 | 33,318 | (52,760 | ) | (7,725 | ) | ||||||||||
Gain on buyback of convertible bond |
- | 13,817 | 11,044 | 1,617 | ||||||||||||
Other income/(expenses) |
(35,283 | ) | (8,524 | ) | 13,879 | 2,032 | ||||||||||
Income/(loss) before income taxes |
323,747 | (212,687 | ) | (194,140 | ) | (28,424 | ) | |||||||||
Income tax benefit/(expenses) |
(5,187 | ) | 19,419 | (605 | ) | (89 | ) | |||||||||
Net income/(loss) |
318,560 | (193,268 | ) | (194,745 | ) | (28,513 | ) | |||||||||
Net income/(loss) per share: |
||||||||||||||||
Basic |
2.06 | (1.20 | ) | (1.21 | ) | (0.18 | ) | |||||||||
Diluted |
(0.04 | ) | (1.20 | ) | (1.21 | ) | (0.18 | ) | ||||||||
Weighted average number of shares outstanding: |
||||||||||||||||
Basic |
154,519,808 | 161,419,260 | 161,419,260 | 161,419,260 | ||||||||||||
Diluted |
163,688,037 | 161,419,260 | 161,419,260 | 161,419,260 |
JA Solar Holdings Co., Ltd. |
||||||||||||
Condensed Consolidated Statements of Operations |
||||||||||||
(Unaudited) |
||||||||||||
For six months ended |
||||||||||||
Jun. 30, 2008 |
Jun. 30, 2009 |
Jun. 30, 2009 |
||||||||||
RMB'000 |
RMB'000 |
USD'000 |
||||||||||
Net revenues |
2,358,710 | 832,413 | 121,872 | |||||||||
Cost of sales |
(1,834,403 | ) | (906,826 | ) | (132,767 | ) | ||||||
Gross profit |
524,307 | (74,413 | ) | (10,895 | ) | |||||||
Selling, general and administrative expenses |
(136,193 | ) | (203,415 | ) | (29,782 | ) | ||||||
Research and development expenses |
(8,242 | ) | (24,362 | ) | (3,567 | ) | ||||||
Total operating expenses |
(144,435 | ) | (227,777 | ) | (33,349 | ) | ||||||
Income/(loss) from operations |
379,872 | (302,190 | ) | (44,244 | ) | |||||||
Interest expense |
(33,441 | ) | (115,411 | ) | (16,897 | ) | ||||||
Change in fair value of derivatives |
216,384 | (19,442 | ) | (2,846 | ) | |||||||
Gain on buyback of convertible bond |
- | 24,861 | 3,640 | |||||||||
Other income/(expenses) |
(75,584 | ) | 5,355 | 785 | ||||||||
Income/(loss) before income taxes |
487,231 | (406,827 | ) | (59,562 | ) | |||||||
Income tax benefit/(expenses) |
(14,203 | ) | 18,814 | 2,755 | ||||||||
Net income/(loss) |
473,028 | (388,013 | ) | (56,807 | ) | |||||||
Net income/(loss) per share: |
||||||||||||
Basic |
3.07 | (2.40 | ) | (0.35 | ) | |||||||
Diluted |
0.92 | (2.40 | ) | (0.35 | ) | |||||||
Weighted average number of shares outstanding: |
||||||||||||
Basic |
154,291,717 | 161,419,260 | 161,419,260 | |||||||||
Diluted |
159,733,545 | 161,419,260 | 161,419,260 |
JA Solar Holdings Co., Ltd. |
||||||||||||
Condensed Consolidated Balance Sheets |
||||||||||||
(Unaudited) |
||||||||||||
December 31, |
June 30, |
|||||||||||
2008 |
2009 |
2009 |
||||||||||
RMB'000 |
RMB'000 |
USD'000 |
||||||||||
ASSETS |
||||||||||||
Current assets: |
||||||||||||
Cash and cash equivalents |
1,542,784 | 2,245,571 | 328,771 | |||||||||
Restricted cash |
33,061 | 41,517 | 6,078 | |||||||||
Short term investment |
421,865 | - | - | |||||||||
Accounts receivable |
355,051 | 141,388 | 20,700 | |||||||||
Inventories |
591,989 | 744,877 | 109,056 | |||||||||
Advances to suppliers |
680,447 | 690,884 | 101,151 | |||||||||
Other current assets |
205,227 | 223,186 | 32,678 | |||||||||
Total current assets |
3,830,424 | 4,087,423 | 598,434 | |||||||||
Property and equipment, net |
1,369,807 | 1,443,364 | 211,321 | |||||||||
Advances to suppliers |
1,944,912 | 1,778,886 | 260,444 | |||||||||
Derivative asset-Capped call options |
4,485 | 2,242 | 328 | |||||||||
Deferred issuance cost |
58,953 | 50,898 | 7,452 | |||||||||
Other long term assets |
70,603 | 78,129 | 11,439 | |||||||||
Total assets |
7,279,184 | 7,440,942 | 1,089,418 | |||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY |
||||||||||||
Current liabilities: |
||||||||||||
Short-term bank borrowings |
490,000 | 130,000 | 19,033 | |||||||||
Accounts payable |
117,982 | 127,041 | 18,600 | |||||||||
Accrued and other liabilities |
262,842 | 207,251 | 30,343 | |||||||||
Total current liabilities |
870,824 | 464,292 | 67,976 | |||||||||
Convertible Bond |
1,532,600 | 1,466,277 | 214,676 | |||||||||
Embedded derivatives |
115,676 | 123,534 | 18,087 | |||||||||
Long-term bank borrowings |
- | 920,000 | 134,696 | |||||||||
Other long term liabilities |
5,185 | 22,219 | 3,252 | |||||||||
Total liabilities |
2,524,285 | 2,996,322 | 438,687 | |||||||||
Commitment and Contingencies |
||||||||||||
Shareholders’ equity |
4,754,899 | 4,444,620 | 650,731 | |||||||||
Total liabilities and shareholders’ equity |
7,279,184 | 7,440,942 | 1,089,418 |