In the news release, Xinyuan Real Estate Co., Ltd. Announces
Third Quarter 2020 Financial Results, issued 27-Nov-2020 by Xinyuan Real Estate Co., Ltd. over
PR Newswire, we are advised by the company that the information
after the 2nd and the 3rd bullet points of [Third Quarter 2020
Highlights] need updates. The complete, corrected release
follows:
Xinyuan Real Estate Co., Ltd. Announces Third Quarter 2020
Financial Results
BEIJING, Nov. 27, 2020 /PRNewswire/ -- Xinyuan Real Estate
Co., Ltd. ("Xinyuan" or the "Company") (NYSE: XIN), an NYSE-listed
real estate developer and property manager operating primarily in
China and in the U.S., today
announced its unaudited financial results for the third
quarter ended September 30,
2020.
Third Quarter 2020 Highlights
- Total revenue in the third quarter of 2020 increased 130.5% to
US$ 655.4 million from US$284.4 million in the second quarter of
2020.
- Net income in the third quarter of 2020 was US$ 29.5
million, compared
to net loss of US$30.1
million in the second quarter of 2020.
- Diluted net income per ADS attributable to shareholders in the
third quarter of 2020 was
US$0.46, compared to diluted net loss of US$0.49 in the second quarter of 2020.
Mr. Yong Zhang, Xinyuan's
Chairman, stated, "I am glad to share our third quarter business
results, in which we made remarkable progress from last quarter. We
believe that consumer spending has broadly been restored across
China, driving better business
conditions. Our contract sales recovered with several major
projects in Zhengzhou and
Qingdao launched for presale as
planned, reaching around 11.8 billion
RMB or US$1.68 billion
accumulatively by the end of third quarter. We also made
encouraging progress on projects in Beijing and Xi'an, which should be able to launch in the
fourth quarter. With a burgeoning pipeline in Tier-1 and Tier-2
cities, we are confident that Xinyuan can withstand market
fluctuations and capitalize on opportunities."
Mr. Zhang continued: "Balance sheet optimization has always been
our top mission. In this quarter, we further reduced the proportion
of short-term debt from 46% in December
2019 to 37% in September 2020,
a $240 million reduction from
$1.49 billion to $1.25 billion, and it's fully covered by our cash
position. Liquidity improved due to ample cash collection and
issuance of offshore bonds in third quarter, and recently further
strengthened after the landing of RMB 900
million onshore corporate bonds. Stronger balance sheet
brings additional resources needed to drive our growth strategy and
to build a diverse and dynamic real estate ecosystem."
Third Quarter 2020 Financial Results
Revenue
In the third quarter of 2020, the Company's total revenue
increased 31.7% to US$ 655.4 million
from US$497.6 million in the third
quarter of 2019 and increased 130.5% from US$284.4 million in the second quarter of
2020.
Gross Profit
Gross profit for the third quarter of 2020 was US$ 105.3 million, compared to gross profit of
US$123.5 million in the third quarter
of 2019 and a gross profit of US$19.2
million in the second quarter of 2020.
Selling, General and Administrative Expenses
SG&A expenses were US$ 57.9
million for the third quarter of 2020, compared to US$57.6
million for the third quarter of 2019 and US$51.4 million for the second quarter of 2020.
As a percentage of total revenue, SG&A expenses were 8.8%
compared to 11.6% in the third quarter of 2019 and 18.1% in
the second quarter of 2020.
Net Income
Net income for the third quarter of 2020 was US$ 29.5 million,
compared to net income of US$5.4
million for the third quarter of 2019 and net loss of
US$30.1 million for the second
quarter of 2020. Net margin was 4.5% compared to 1.1% in the third
quarter of 2019 and negative 10.6% in the second quarter of 2020.
Diluted net earnings per ADS was US$0.46, compared
to diluted net earnings of US$0.07
per ADS in the third quarter of 2019 and diluted net loss of
US$0.49 per ADS in the second quarter
of 2020.
Balance Sheet
As of September 30, 2020, the Company's cash and restricted
cash was US$ 1,252.0 million, which
reflects an increase of US$ 252.2
million from US$ 999.8 million
as of June 30, 2020.
As of September 30, 2020, short term debt outstanding was
US$ 1,255.6 million, total debt
outstanding was US$ 3,374.6
million.
The balance of the Company's real estate properties under
development at the end of the third quarter of 2020 was
US$ 2,592.0 million compared to
US$ 3,094.9 million at the end of the
second quarter of 2020.
Real Estate Project Status in China
The Company commenced pre-sales of two new project in the third
quarter of 2020, Zhengzhou Xinyuan Palace I and Qingdao
Lingshan Bay Dragon Seal.
Below is a summary table of projects that were active and
available for sale in the third quarter of 2020.
Project
|
GFA
|
(m2,
000s)
|
Total Active
Projects as of
September 30,
2020
|
Sold as of
September 30,
2020
|
Unsold as of
September 30,
2020
|
Xingyang Splendid
II
|
118.5
|
98.3
|
20.2
|
Jinan Royal
Palace
|
449.8
|
441.5
|
8.3
|
Xuzhou Colorful
City
|
130.8
|
123.3
|
7.5
|
Sanya Yazhou Bay
No.1
|
119.2
|
119.0
|
0.2
|
Xi'an
Metropolitan
|
286.0
|
276.3
|
9.7
|
Jinan Xin
Central
|
195.7
|
192.0
|
3.7
|
Henan Xin Central
I
|
261.5
|
253.4
|
8.1
|
Zhengzhou Fancy City
I
|
166.7
|
160.4
|
6.3
|
Tianjin Spring Royal
Palace I
|
139.7
|
131.6
|
8.1
|
Zhengzhou
International New City I
|
356.7
|
353.1
|
3.6
|
Xingyang Splendid
III
|
120.9
|
119.2
|
1.7
|
Zhengzhou
International New City II
|
176.0
|
170.3
|
5.7
|
Zhengzhou Fancy City
II (North)
|
108.7
|
102.4
|
6.3
|
Tianjin Spring Royal
Palace II
|
144.6
|
91.4
|
53.2
|
Zhengzhou
International New City III D
|
46.1
|
45.2
|
0.9
|
Zhengzhou Hangmei
International Wisdom City I
|
64.7
|
59.0
|
5.7
|
Zhengzhou
International New City III B
|
118.8
|
118.5
|
0.3
|
Changsha Furong
Thriving Family
|
72.0
|
72.0
|
0.0
|
Chengdu Xinyuan
City
|
741.6
|
402.9
|
338.7
|
Kunshan Xinyu
Jiayuan
|
107.9
|
64.2
|
43.7
|
Xingyang Splendid
IV
|
151.8
|
107.8
|
44.0
|
Suzhou Suhe Bay
*
|
62.6
|
62.6
|
-
|
Zhengzhou Hangmei
International Wisdom City II
|
78.4
|
42.4
|
36.0
|
Qingdao Royal Dragon
Bay
|
161.9
|
108.1
|
53.8
|
Jinan Royal Spring
Bay
|
116.9
|
80.5
|
36.4
|
Xinyuan Golden Water
View City-Zhengzhou
|
331.4
|
120.2
|
211.2
|
Zhengzhou Fancy City
III
|
80.6
|
77.4
|
3.2
|
Zhengzhou
International New City III C
|
82.3
|
75.7
|
6.6
|
Zhengzhou
International New City IV A12
|
199.7
|
185.4
|
14.3
|
Zhengzhou
International New City IV B10
|
92.3
|
69.5
|
22.8
|
Suzhou Galaxy
Bay
|
76.5
|
73.4
|
3.1
|
Suzhou Gusu Shade
I
|
12.0
|
9.4
|
2.6
|
Dalian International
Health Technology Town I
|
103.8
|
63.8
|
40.0
|
Xingyang Splendid
V
|
80.5
|
66.1
|
14.4
|
Suzhou Gusu Shade II
**
|
14.3
|
10.0
|
4.3
|
Zhengzhou
International New City V A04
|
104.9
|
51.3
|
53.6
|
Huzhou Silk Town
***
|
146.7
|
33.4
|
113.3
|
Foshan Xinchuang AI
International Science and
Technology Innovation Valley
|
194.4
|
42.4
|
152.0
|
Suzhou Linhu
Lake****
|
156.4
|
12.6
|
143.8
|
Zhengzhou Xinyuan
Palace I
|
122.0
|
19.0
|
103.0
|
Qingdao Lingshan Bay
Dragon Seal*****
|
381.2
|
25.5
|
355.7
|
Others
|
56.5
|
|
56.5
|
Total active
projects
|
6,733.0
|
4,730.5
|
2,002.5
|
* The Company owns a 16.66% equity interest in Suzhou Hengwan
Real Estate Co., Ltd.. which develops Suzhou Suhe Bay. The Company
accounts for its investment under the equity method.
** The Company owns a 19.99% equity interest in Suzhou Litai
Real Estate Co., Ltd., which develops Suzhou Gusu Shade II. The
Company accounts for its investment under the equity method.
*** The Company owns a 51% equity interest indirectly in Huzhou
Xinhong Renju Construction Development Co., Ltd., which develops
Huzhou Silk Town. Based on the articles of association, the company
cannot exercise control of Huzhou Silk Town, but has the ability to
exercise significant influence over Huzhou Silk Town's operating
and financial decisions and accounted for it as an equity method
investment.
**** The Company owns a 24% equity interest in Suzhou
Rongjingchen Real Estate Co., Ltd., which develops Suzhou Linhu
Lake. The Company accounts for its investment under the equity
method.
***** The Company owns a 49% equity interest in Qingdao Wisdom
City Industry Development Co., Ltd. , which develops Qingdao
Lingshan Bay Dragon Seal. The Company has the land use rights and
property development and accounted for it as an equity method
investment.
As of September 30, 2020, the
Company's total saleable GFA was approximately 4,056,500 square
meters for active projects and under planning stage projects in
China. Below is a summary of all
of the Company's projects in China:
|
Unsold GFA as
of September 30,
2020
(m2, 000s)
|
Pre-sales
Scheduled
|
|
|
|
Tongzhou Xinyuan
Royal Palace-Beijing
|
102.3
|
Q4, 2020
|
|
Xinyuan Chang'an
Royal Palace-Xi'an
|
226.0
|
Q4, 2020
|
|
Zhengzhou
International New City Land Bank(all land is grouped together
and
will be developed gradually)
|
862.4
|
To be
determined
|
|
Zhuhai Xin
World
|
70.0
|
To be
determined
|
|
Zhengzhou Hangmei
Project Land Bank(all land is grouped together and will be
developed gradually)
|
201.1
|
To be
determined
|
|
Wuhan Hidden Dragon
Royal Palace
|
182.9
|
To be
determined
|
|
Dalian International
Health Technology Town II
|
44.4
|
To be
determined
|
|
Foshan Xinchuang AI
International Science and Technology Innovation Valley
II
|
236.8
|
To be
determined
|
|
Taizhou Yihe Yayuan
*
|
128.1
|
To be
determined
|
|
|
|
|
|
Total projects
under planning
|
2,054.0
|
|
|
Total active
projects
|
2,002.5
|
|
|
Total of all
Xinyuan unsold projects in China
|
4,056.5
|
|
|
* The Company owns 40% equity interest in Taizhou Yiju Real
Estate Co., Ltd. which develops Taizhou Yihe Yayuan.
Update on United States Real Estate Projects
At the Oosten project in Brooklyn, New
York City, as of September 30,
2020, a total of 179 units out of 216 units were sold. Total
revenue from this project has reached US$261.0 million. Of the remaining 37 unsold
units, 21 are rented with lease terms ranging from 12 months to 24
months.
At the Hudson Garden project, BLOOM ON FORTY FIFTH, in the
Hell's Kitchen area of Manhattan, New
York City, as of September 30,
2020, the Company had completed superstructure construction,
precast concrete facade, and windows installation. Of the total
sellable 34,903 square feet of retail/commercial space, a total of
28,090 square feet have been leased to the U.S. department store
retailer Target for a 20 year term and another 1,910 square feet
have been leased to a dermatologist's office for a 15 year lease
term. Target's grand opening was on October
25, 2020.
The substantial completion of construction is expected in
December 2020 and under budget. The
temporary certification of occupancy of entire building is expected
by the end of December 2020. The
onsite sales office and model apartments were fully furnished
during the second quarter 2020. The residential unit sales
strategy started with a first phase launch in China during Q4 2019 in which we exhibited in
five Tier 1 and Tier 2 cities, leveraging Xinyuan's own client
database and established third-party channels. The second phase of
sales was officially launched in New York
City during Q3 2020.
At the RKO project in Flushing, New
York, the Company continued to execute on the planning,
governmental approvals, and pre-development activities. As of
September 30, 2020, we have engaged
GKV Architects to develop new architectural plans, and completed
the schematic design for the condo and hotel mixed-use development.
The demolition is expected to be completed by the end of the first
quarter 2021. The procurement of general contractor for the
construction started during Q3 2020.
Update on the United Kingdom Real Estate Project
During the third quarter of 2020, work on site continued to
progress, primarily focused on internal fit out, but completion
will be delayed from the contract completion date of October 2020 due to the impact of Covid-19 on
construction sites. Our current forecast is that construction will
be completed in first quarter 2021, assuming no further
restrictions on working conditions.
Of the 423 residential units in The Madison, all of the 104
Affordable Housing apartments have been pre-sold to a regulated
affordable housing provider. Of the remaining 319 apartments, 151
apartments have been sold.
Business Outlook
We remain optimistic and positive for the remainder of 2020. But
in light of future uncertainties relating to COVID-19 developments
and economical fluctuations, as well as the government restrictions
on the real estate industry, the Company expects 2020 contract
sales of around RMB 18 billion.
Conference Call Information
The Company will hold a conference call at 8:00am ET on November 27,
2020, to discuss its third quarter 2020 results. Listeners
may access the call by dialing:
US Toll
Free:
|
1-800-458-4121
|
Toll/International:
|
1-323-794-2093
|
Mainland
China:
|
4001
209101
|
Hong Kong Toll
Free:
|
800 961
105
|
United Kingdom Toll
Free:
|
0800 358
6377
|
A webcast will also be available through the Company's investor
relations website at http://ir.xyre.com.
A replay of the conference call may be accessed by phone at the
following numbers until December 4,
2020:
US:
|
1-844-512-2921
|
International:
|
1-412-317-6671
|
Access
code:
|
4456736
|
A live and archived webcast of the conference call will be
available at http://ir.xyre.com.
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, Xinyuan 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,
and 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 City. Xinyuan 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 and 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 successfully into new geographic
markets and new business lines and expand our operations; the
impact of the COVID-19 pandemic on the real estate markets and
economies of the cities and countries in which we operate; 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,
2019. 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:
Xinyuan Real Estate Co., Ltd.
Mr. Charles Wang
Investor Relations Director
Tel: +86 (10) 8588-9376
Email: irteam@xyre.com
The Blueshirt Group
In U.S.: Ms. Julia Qian
Email: Julia@blueshirtgroup.com
In China: Ms. Susie Wang
Mobile: +86 (138) 1081-7475
Email: susie@blueshirtgroup.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
|
|
|
|
September
30,
|
|
|
June 30,
|
|
|
September
30,
|
|
|
|
2020
|
|
|
2020
|
|
|
2019
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenue
|
|
|
655,412
|
|
|
|
284,361
|
|
|
|
497,638
|
|
Total costs of
revenue
|
|
|
(550,074)
|
|
|
|
(265,143)
|
|
|
|
(374,134)
|
|
Gross
profit
|
|
|
105,338
|
|
|
|
19,218
|
|
|
|
123,504
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and
distribution expenses
|
|
|
(20,327)
|
|
|
|
(15,943)
|
|
|
|
(21,067)
|
|
General and
administrative expenses
|
|
|
(37,581)
|
|
|
|
(35,434)
|
|
|
|
(36,556)
|
|
Gain on disposal of
property held for lease
|
|
|
82,806
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income/(loss)
|
|
|
130,236
|
|
|
|
(32,159)
|
|
|
|
65,881
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
|
3,409
|
|
|
|
4,322
|
|
|
|
4,245
|
|
Interest
expense
|
|
|
(36,496)
|
|
|
|
(30,434)
|
|
|
|
(31,338)
|
|
Gain on short-term
investments
|
|
|
3,410
|
|
|
|
3,460
|
|
|
|
2,486
|
|
Other
(loss)/gain
|
|
|
(330)
|
|
|
|
(1,114)
|
|
|
|
6,493
|
|
Net (loss)/income on
debt extinguishment
|
|
|
(277)
|
|
|
|
332
|
|
|
|
(2,272)
|
|
Exchange
gain/(loss)
|
|
|
1,656
|
|
|
|
(1,960)
|
|
|
|
(7,655)
|
|
Share of gain/(loss)
of equity investees
|
|
|
8,851
|
|
|
|
473
|
|
|
|
(2,142)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(loss) from
operations before income taxes
|
|
|
110,459
|
|
|
|
(57,080)
|
|
|
|
35,698
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
(expenses)/benefits
|
|
|
(80,910)
|
|
|
|
27,021
|
|
|
|
(30,256)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income/(loss)
|
|
|
29,549
|
|
|
|
(30,059)
|
|
|
|
5,442
|
|
Net (loss)/income
attributable to non-controlling interest
|
|
|
(6,181)
|
|
|
|
3,819
|
|
|
|
(1,298)
|
|
Net income/(loss)
attributable to Xinyuan Real Estate Co.,
Ltd. shareholders
|
|
|
23,368
|
|
|
|
(26,240)
|
|
|
|
4,144
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings /(loss) per
ADS:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
0.46
|
|
|
|
(0.49)
|
|
|
|
0.07
|
|
Diluted
|
|
|
0.46
|
|
|
|
(0.49)
|
|
|
|
0.07
|
|
ADS used in
computation:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
53,588
|
|
|
|
53,639
|
|
|
|
56,329
|
|
Diluted
|
|
|
53,591
|
|
|
|
53,639
|
|
|
|
56,624
|
|
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,
|
|
|
|
|
|
2020
|
|
|
2019
|
|
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenue
|
|
|
|
|
1,065,542
|
|
|
|
1,575,930
|
|
Total costs of
revenue
|
|
|
|
|
(912,880)
|
|
|
|
(1,162,162)
|
|
Gross
profit
|
|
|
|
|
152,662
|
|
|
|
413,768
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and
distribution expenses
|
|
|
|
|
(42,610)
|
|
|
|
(61,106)
|
|
General and
administrative expenses
|
|
|
|
|
(110,693)
|
|
|
|
(115,543)
|
|
Gain on disposal of
property held for lease
|
|
|
|
|
82,806
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income/(Loss)
|
|
|
|
|
82,165
|
|
|
|
237,119
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
|
|
|
11,900
|
|
|
|
13,294
|
|
Interest
expense
|
|
|
|
|
(97,193)
|
|
|
|
(84,028)
|
|
Gain on short-term
investments
|
|
|
|
|
7,771
|
|
|
|
4,162
|
|
Other
(expense)/income
|
|
|
|
|
(1,652)
|
|
|
|
5,720
|
|
Net loss on debt
extinguishment
|
|
|
|
|
(1,055)
|
|
|
|
(8,816)
|
|
Exchange
loss
|
|
|
|
|
(1,154)
|
|
|
|
(8,464)
|
|
Share of gain/(loss)
of equity investees
|
|
|
|
|
8,300
|
|
|
|
(5,444)
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from
operations before income taxes
|
|
|
|
|
9,082
|
|
|
|
153,543
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
taxes
|
|
|
|
|
(48,732)
|
|
|
|
(110,086)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
(loss)/income
|
|
|
|
|
(39,650)
|
|
|
|
43,457
|
|
Net loss attributable
to non-controlling interest
|
|
|
|
|
(2,745)
|
|
|
|
(9,050)
|
|
Net (loss)/income
attributable to Xinyuan Real Estate Co., Ltd.
shareholders
|
|
|
|
|
(42,395)
|
|
|
|
34,407
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss)/earnings per
ADS:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
(0.79)
|
|
|
|
0.60
|
|
Diluted
|
|
|
|
|
(0.79)
|
|
|
|
0.60
|
|
ADS used in
computation:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
53,710
|
|
|
|
57,404
|
|
Diluted
|
|
|
|
|
53,710
|
|
|
|
57,758
|
|
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,
|
|
|
|
2020
|
|
|
2020
|
|
|
2019
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
(audited)
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and restricted
cash
|
|
|
1,068,754
|
|
|
|
820,769
|
|
|
|
989,587
|
|
Short-term
investments
|
|
|
22,431
|
|
|
|
5,850
|
|
|
|
5,596
|
|
Accounts
receivable
|
|
|
95,474
|
|
|
|
88,103
|
|
|
|
97,912
|
|
Other
receivables
|
|
|
412,095
|
|
|
|
330,833
|
|
|
|
287,300
|
|
Deposits for land use
rights
|
|
|
29,956
|
|
|
|
28,816
|
|
|
|
26,375
|
|
Other deposits and
prepayments
|
|
|
318,785
|
|
|
|
300,348
|
|
|
|
277,463
|
|
Advances to
suppliers
|
|
|
75,029
|
|
|
|
66,317
|
|
|
|
44,358
|
|
Real estate
properties development completed
|
|
|
657,079
|
|
|
|
415,430
|
|
|
|
458,205
|
|
Real estate
properties under development
|
|
|
2,591,955
|
|
|
|
3,094,871
|
|
|
|
3,254,388
|
|
Amounts due from
related parties
|
|
|
251,950
|
|
|
|
266,735
|
|
|
|
200,758
|
|
Amounts due from
employees
|
|
|
3,480
|
|
|
|
1,594
|
|
|
|
2,351
|
|
Other current
assets
|
|
|
5,279
|
|
|
|
18,186
|
|
|
|
772
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current
assets
|
|
|
5,532,267
|
|
|
|
5,437,852
|
|
|
|
5,645,065
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted cash,
non-current
|
|
|
183,206
|
|
|
|
179,059
|
|
|
|
112,998
|
|
Real estate
properties held for lease, net
|
|
|
490,391
|
|
|
|
511,800
|
|
|
|
515,869
|
|
Property and
equipment, net
|
|
|
40,561
|
|
|
|
40,043
|
|
|
|
43,004
|
|
Long-term
investment
|
|
|
614,611
|
|
|
|
593,547
|
|
|
|
613,620
|
|
Deferred tax
assets
|
|
|
198,536
|
|
|
|
188,034
|
|
|
|
260,153
|
|
Deposits for land use
rights and properties
|
|
|
33,773
|
|
|
|
32,488
|
|
|
|
32,969
|
|
Amounts due from
related parties
|
|
|
41,188
|
|
|
|
39,465
|
|
|
|
82,687
|
|
Contract cost
assets
|
|
|
21,945
|
|
|
|
20,703
|
|
|
|
23,093
|
|
Operating lease
right-of-use assets
|
|
|
7,266
|
|
|
|
8,635
|
|
|
|
11,801
|
|
Other
assets
|
|
|
85,855
|
|
|
|
76,415
|
|
|
|
80,405
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL
ASSETS
|
|
|
7,249,599
|
|
|
|
7,128,041
|
|
|
|
7,421,664
|
|
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,
|
|
|
|
2020
|
|
|
2020
|
|
|
2019
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
(audited)
|
|
LIABILITIES
AND
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS'
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and
notes payable
|
|
|
902,557
|
|
|
|
992,679
|
|
|
|
1,166,660
|
|
Short-term bank loans
and other debt
|
|
|
16,420
|
|
|
|
56,881
|
|
|
|
73,419
|
|
Customer
deposits
|
|
|
973,004
|
|
|
|
1,224,998
|
|
|
|
1,106,099
|
|
Income tax
payable
|
|
|
152,639
|
|
|
|
155,914
|
|
|
|
298,228
|
|
Other payables and
accrued liabilities
|
|
|
455,920
|
|
|
|
530,436
|
|
|
|
323,164
|
|
Payroll and welfare
payable
|
|
|
10,554
|
|
|
|
10,269
|
|
|
|
24,224
|
|
Current portion of
long-term bank loans and other debt
|
|
|
1,239,211
|
|
|
|
1,177,657
|
|
|
|
1,418,955
|
|
Lease liability,
current portion
|
|
|
6,412
|
|
|
|
7,143
|
|
|
|
11,284
|
|
Mandatorily
redeemable non-controlling interests
|
|
|
7,326
|
|
|
|
6,981
|
|
|
|
8,857
|
|
Amounts due to
related parties
|
|
|
88,302
|
|
|
|
53,667
|
|
|
|
53,682
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current
liabilities
|
|
|
3,852,345
|
|
|
|
4,216,625
|
|
|
|
4,484,572
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current
liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term bank
loans
|
|
|
734,282
|
|
|
|
747,387
|
|
|
|
686,065
|
|
Other long-term
debt
|
|
|
1,384,679
|
|
|
|
1,026,103
|
|
|
|
1,036,691
|
|
Deferred tax
liabilities
|
|
|
377,434
|
|
|
|
299,468
|
|
|
|
338,593
|
|
Unrecognized tax
benefits
|
|
|
116,309
|
|
|
|
114,085
|
|
|
|
73,605
|
|
Lease
liability
|
|
|
2,574
|
|
|
|
3,373
|
|
|
|
10,187
|
|
Amounts due to
related parties
|
|
|
-
|
|
|
|
24,853
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL
LIABILITIES
|
|
|
6,467,623
|
|
|
|
6,431,894
|
|
|
|
6,629,713
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders'
equity
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
shares
|
|
|
16
|
|
|
|
16
|
|
|
|
16
|
|
Treasury
shares
|
|
|
(115,091)
|
|
|
|
(114,454)
|
|
|
|
(113,720)
|
|
Additional paid-in
capital
|
|
|
562,505
|
|
|
|
546,022
|
|
|
|
543,291
|
|
Statutory
reserves
|
|
|
175,002
|
|
|
|
175,002
|
|
|
|
175,008
|
|
Retained
earnings
|
|
|
77,247
|
|
|
|
37,301
|
|
|
|
135,873
|
|
Accumulated other
comprehensive loss
|
|
|
(25,152)
|
|
|
|
(44,843)
|
|
|
|
(50,167)
|
|
Total Xinyuan Real
Estate Co., Ltd. shareholders' equity
|
|
|
674,527
|
|
|
|
599,044
|
|
|
|
690,301
|
|
Non-controlling
interest
|
|
|
107,449
|
|
|
|
97,103
|
|
|
|
101,650
|
|
Total
equity
|
|
|
781,976
|
|
|
|
696,147
|
|
|
|
791,951
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES
AND SHAREHOLDERS' EQUITY
|
|
|
7,249,599
|
|
|
|
7,128,041
|
|
|
|
7,421,664
|
|
View original
content:http://www.prnewswire.com/news-releases/xinyuan-real-estate-co-ltd-announces-third-quarter-2020-financial-results-301181115.html
SOURCE Xinyuan Real Estate Co., Ltd.