BEIJING, Aug. 15, 2013 /PRNewswire/ -- China Hydroelectric
Corporation (NYSE: CHC, CHCWS) ("China Hydroelectric" or "the
Company"), an owner, developer and operator of small hydroelectric
power projects in the People's Republic
of China, today announced its unaudited financial results
for the second quarter ended June 30,
2013.
For the second quarter of 2013, revenues from continuing
operations (net of value-added tax) declined 6.3% year over year to
$29.8 million, due to a 7.6% decline
in electricity sold. Despite the revenue decline, non-GAAP net
income from continuing operations increased 18.2% year over year to
$6.5 million. Non-GAAP net income
from continuing operations per diluted ADS increased 33.3% year
over year to $0.12. Precipitation
during the quarter was 13% below the long-term average for the
company, due to lower rainfall in the three main provinces in which
the Company operates.
"Results this quarter again confirm the effectiveness of the
Company's strategy to mitigate precipitation fluctuations through
tight control of operating expenses," stated Mr. Amit Gupta, Chairman of China Hydroelectric. "In
the second quarter of 2013, the Company increased its bottom line
despite lower revenues, which are dependent on weather and beyond
the Company's control. The strong Q2 results are a reflection of
management's focus on operational efficiency, cost control, and
debt reduction."
Dr. You Su-Lin, interim Chief Executive Officer added, "This
quarter represented a tough comparison with Q2 2012, due to the
high rainfall last year and dryer conditions this year.
Precipitation was 13% below the long-term average, versus being 10%
above the long-term average last year. Nonetheless, non-GAAP net
income increased by 18.2%. Our stronger balance sheet, which has
more cash and lower debt, is noteworthy. We will continue to focus
on operational excellence and improve profitability and our balance
sheet."
Operating Highlights
Precipitation in Q2 2013 was approximately 13% below the
long-term average, due to dryer conditions in the three main
provinces in which the Company operates. In contrast, Q2 2012
precipitation was 10% above the long-term average. Due to less
precipitation, electricity sold in Q2 2013 declined approximately
7.6% when compared to Q2 2012. The reduced rainfall resulted in a
utilization rate of 49.8% in Q2 2013, compared to 54.3% in Q2
2012.
The following table presents precipitation levels for the
Company's three main operating regions as a percentage of
historical long term average for the periods indicated.
Precipitation – Percentage of Long-Term Average
*+
Province
|
|
Q2 2013
|
Q2 2012
|
|
YTD 2013
|
YTD 2012
|
Zhejiang
|
|
91%
|
131%
|
|
95%
|
140%
|
Fujian
|
|
89%
|
114%
|
|
85%
|
122%
|
Yunnan
|
|
80%
|
90%
|
|
72%
|
86%
|
Total
Company
|
|
87%
|
110%
|
|
85%
|
117%
|
Province
|
|
Fiscal
2012
|
Fiscal
2011
|
Fiscal
2010
|
Zhejiang
|
|
134%
|
70%
|
130%
|
Fujian
|
|
128%
|
62%
|
114%
|
Yunnan
|
|
87%
|
86%
|
N/M
|
Total
Company
|
|
121%
|
84%
|
120%
|
*Source: Data
collected by the Company and by provincial and national
meteorological recording stations
|
+The Company refined
collection of precipitation data in 2013 and believes refined
collections are more representative of actual historical
experience.
N/M - Not material.
|
The following table presents some key comparative financial and
other information (in US$ millions, except for electricity sold,
effective tariff, average effective utilization rate, per ADS data
and percentages):
Summary
Data
|
|
Q2
2013
|
|
Q2
2012
|
|
%
Change
|
|
First Half
2013
|
|
First Half
2012
|
|
%
Change
|
Continuing
Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
Electricity sold
(millions kWh)
|
|
563.2
|
|
609.7
|
|
-7.6%
|
|
892.4
|
|
1,012.4
|
|
-11.9%
|
Effective tariff
(RMB/kWh)
|
|
0.35
|
|
0.35
|
|
-
|
|
0.36
|
|
0.35
|
|
2.9%
|
Average effective
utilization rate
|
|
49.8%
|
|
54.3%
|
|
-8.3%
|
|
39.7%
|
|
45.5%
|
|
-12.7%
|
Revenues
|
|
29.8
|
|
31.8
|
|
-6.3%
|
|
48.1
|
|
52.9
|
|
-9.1%
|
Gross
profit
|
|
20.6
|
|
22.6
|
|
-8.8%
|
|
30.8
|
|
35.6
|
|
-13.5%
|
Adjusted EBITDA
(1)
|
|
23.0
|
|
23.8
|
|
-3.4%
|
|
36.2
|
|
38.2
|
|
-5.2%
|
GAAP net
income
|
|
7.5
|
|
6.8
|
|
10.3%
|
|
5.9
|
|
5.7
|
|
3.5%
|
GAAP net income per
ADS (3)
|
|
0.15
|
|
0.11
|
|
36.4%
|
|
0.12
|
|
0.10
|
|
20.0%
|
Non-GAAP net income
(2)
|
|
6.5
|
|
5.5
|
|
18.2%
|
|
6.8
|
|
5.5
|
|
23.6%
|
Non-GAAP net income
per ADS
(2,3)
|
|
0.12
|
|
0.09
|
|
33.3%
|
|
0.12
|
|
0.09
|
|
33.3%
|
Net income from discontinued
operations
|
|
-
|
|
0.9
|
|
-100%
|
|
-
|
|
2.7
|
|
-100%
|
(1) See "Net income to
adjusted EBITDA reconciliation" below
(2) See "GAAP net
income to non-GAAP net income reconciliation" below
(3) Per ADS data is
representative of basic and diluted ADS
|
Precipitation levels are one of the principal factors affecting
the Company's revenues, profitability and cash generated by
operations. Other important factors include, but are not limited
to: consistency of precipitation; upstream reservoir conditions;
the cascading effects of multiple hydroelectric power projects on a
single waterway; and upstream precipitation levels in the Company's
river basins. The various provinces in which the Company operates
are subject to different weather patterns or systems and
precipitation fluctuates from region to region and quarter to
quarter.
Second Quarter 2013 Financial Highlights
Revenues
Revenues, net of value added taxes, from continuing operations
for the second quarter of 2013 were $29.8
million, a decrease of 6.3%, or $2.0
million, from $31.8 million
for the second quarter of 2012. As previously noted, the decrease
was principally due to reduced electricity sales. The lower
electricity sales resulted from lower precipitation levels in all
of the Company's three main operating regions.
The Company sold 563.2 million kWh from continuing operations in
the second quarter of 2013, a decrease of 46.5 million kWh, or
7.6%, from the 609.7 million kWh sold in the second quarter of
2012. The effective tariff for the second quarter of 2013 was
RMB 0.35/kWh, unchanged from Q2
2012.
Cost of Revenues
Cost of revenues from continuing operations, for the second
quarter of 2013 was $9.1 million,
unchanged from the second quarter of 2012. Cost of revenues in the
second quarter of 2013 primarily included (i) repairs and
maintenance costs of $0.4 million,
compared to $0.7 million for the
second quarter of 2012; (ii) depreciation and amortization
(non-cash expenses included in cost of revenues from continuing
operations) of $5.8 million, compared
to $5.7 million for the second
quarter of 2012 and (iii) labor cost of $1.0
million, compared to $0.8
million for the second quarter of 2012.
Gross Profit and Margin
Gross profit from continuing operations for the second quarter
of 2013 decreased by 8.8% to $20.6
million, from $22.6 million in
the prior-year period. Gross margin for the second quarter of 2013
decreased to 69.1% compared to 71.1% in the same period of 2012
primarily due to decreased revenues and the fixed nature of certain
expenditures included in cost of revenues.
Operating Expenses
General and administrative expenses for the second quarter of
2013 decreased 17.8% to $3.7 million,
from $4.5 million for the second
quarter of 2012. The decrease was primarily due to the closure of
the U.S. office and reduction of professional service expenses.
Adjusted EBITDA and EBITDA Margin
Adjusted EBITDA decreased by 10.5% to $23.0 million in the second quarter of 2013
compared to $25.7 million in the same
period of 2012. Adjusted EBITDA margin increased to 77% for the
second quarter of 2013 compared to 76% in the same period of
2012.
As previously announced, the Company sold the Yuheng project in
Q4 2012. Accordingly, the Q2 2012 results include the effect of
that project. Management believes removing the financial impact of
Yuheng from Q2 2012 results provides a more useful comparison of
the change in continuing operations. On this continuing basis,
Adjusted EBITDA decreased by 3.4%, or $0.8
million, to $23.0 million in
the second quarter of 2013 from $23.8
million in the same period of 2012, and Adjusted EBITDA
margin increased from 75% to 77%.
Interest Expenses, net
Net interest expense was $5.5
million in the second quarter of 2013, compared to
$6.8 million in the same period of
2012. The decrease was primarily due to reduced interest accrual on
loans owed to third party individuals. The reduced interest accrual
was a result of a decrease in the balance of these third party
loans, when compared to the Q2 2012 balance.
GAAP and Non-GAAP Net Income
Net income attributable to China Hydroelectric shareholders was
$7.5 million in the second quarter of
2013 compared to net income attributable to China Hydroelectric
shareholders from continuing operations of $6.8 million in the same period of 2012, which
excluded $0.9 million net income
attributable to China Hydroelectric shareholders from discontinued
operations.
Non-GAAP net income attributable to China Hydroelectric
shareholders was $6.5 million, or
$0.12 per diluted ADS, for the second
quarter of 2013, compared to Non-GAAP net income attributable to
China Hydroelectric shareholders from continuing operations of
$5.5 million, or $0.09 per diluted ADS in the prior year period.
For reconciliation between GAAP and non-GAAP earnings, see the
table below entitled "GAAP Net Income to Non-GAAP Net Income
Reconciliation."
Weighted average American depository shares ("ADSs") used in the
second quarter of 2013 and 2012 per share calculations were 54.0
million and 54.0 million ADSs, representing 162.1 million and 162.0
million ordinary shares, respectively.
Six Months Ended June 30, 2013
Financial Highlights
Revenues
Revenues, net of value added taxes, from continuing operations
for the first half of 2013 were $48.1
million, a decrease of 9.1%, or $4.8
million, from $52.9 million
for the first half of 2012. The decrease was principally due to
lower precipitation levels in all of the Company's three main
operating regions compared to the first half of 2012. The Company
sold 892.4 million kWh from continuing operations in the first half
of 2013, a decrease of 120.0 million kWh, or 11.9%, from 1,012.4
million kWh sold in the first half of 2012. The effective tariff
for the first half of 2013 was RMB
0.36/kWh, compared to RMB
0.35/kWh in the same period of 2012.
Cost of Revenues
Cost of revenues from continuing operations for the first half
of 2013 was $17.4 million, as
compared to $17.3 million for the
first half of 2012. Cost of revenues in the first half of 2013
primarily included (i) repairs and maintenance costs of
$0.7 million, compared to
$1.0 million for the first half of
2012; (ii) depreciation and amortization (non-cash expenses
included in cost of revenues from continuing operations) of
$11.5 million, compared to
$11.4 million for the first half of
2012 and (iii) labor cost of $1.9
million, compared to $1.7
million for the first half of 2012.
Gross Profit and Margin
Gross profit from continuing operations for the first half of
2013 decreased by 13.5% to $30.8
million, from $35.6 million in
the prior-year period. Gross margin for the first half of 2013
decreased to 64.0% compared to 67.3% in the same period of 2012
primarily due to decreased revenues and the fixed nature of certain
expenses included in cost of revenues.
Operating Expenses
General and administrative expenses for the first half of 2013
decreased by 26.4% to $6.4 million,
from $8.7 million for the first half
of 2012. The decrease was primarily due to the closure of the U.S.
office and reduction of professional service expenses.
Adjusted EBITDA and EBITDA Margin
Adjusted EBITDA decreased by 15.6% to $36.2 million in the first half of 2013 compared
to $42.9 million in the same period
of 2012. Adjusted EBITDA margin decreased to 75% for the second
half of 2013, compared to 76% in the same period of 2012. On a
continuing basis, Adjusted EBITDA decreased by 5.2%, or
$2.0 million, to $36.2 million in the first half of 2013 from
$38.2 million in the same period of
2012. On a continuing basis, Adjusted EBITDA margin increased from
72% to 75% year over year.
Interest Expenses, net
Net interest expense was $12.0
million in the first half of 2013, compared to $14.3 million in the same period of 2012. The
decrease was primarily due to a decrease in interest accrual on
loans owed to third party individuals due to a decrease in the
balance of third party loans from the first half of 2012.
GAAP and Non-GAAP Net Income
Net income attributable to China Hydroelectric shareholders was
$5.9 million in the first half of
2013 compared to net income attributable to China Hydroelectric
shareholders from continuing operations of $5.7 million in the first half of 2012, which
excluded $2.7 million net income
attributable to China Hydroelectric shareholders from discontinued
operations.
Non-GAAP net income attributable to China Hydroelectric
shareholders was $6.8 million, or
$0.12 per diluted ADS, for the first
half of 2013, compared to Non-GAAP net income attributable to China
Hydroelectric shareholders from continuing operations of
$5.5 million, or $0.09 per diluted ADS, for the first half of
2012. For reconciliation between GAAP and non-GAAP earnings, see
the table below entitled "GAAP Net Income to Non-GAAP Net Income
Reconciliation."
Weighted average ADSs used in the first half of 2013 and 2012
per share calculations were 54.0 million ADSs, representing 162.0
million ordinary shares, respectively.
Balance Sheet
The Company's cash flow in the quarter resulted in a
strengthened balance sheet. Cash and cash equivalents (excluding
restricted cash) were $17.5 million
as of June 30, 2013, compared to
$9.2 million as of March 31, 2013. Long-term bank loans were
$251.7 million (including the current
portion of long-term loans of $41.2
million) as of June 30, 2013,
a slight increase from $247.9 million
(including current portion of long-term loans of $36.4 million) as of March
31, 2013. Short-term loans as of June
30, 2013 were $11.3 million, a
decrease of $10.4 million from
$21.7 million as of March 31, 2013.
As of June 30, 2013, the Company's
working capital deficiency was $70.0
million. Up to the date of this release, the Company raised
$8.8 million through borrowings from
banks and other institutions. Investors should expect the Company
to have a working capital deficit in the foreseeable future, due to
the use of leverage to finance the construction and acquisition of
hydroelectric projects, as well as the nature of hydroelectric
power projects to utilize a low level of working capital assets.
The Company regularly raises funds through various means, such as
new borrowings from banks and other non-financial institutions. New
borrowings are used for multiple purposes, such as daily operating
liquidity, to fund new projects, and to refinance existing
short-term loans into longer-term debt.
Legal Proceeding
In 2009, the Company entered into a capital injection agreement
with Henan Lantian Group ("Lantian") to acquire a certain equity
interest in Henan Wuyue Storage Power Generation Co., Ltd.
("Wuyue"). The Company completed the first capital injection of
RMB 32.5 million (US$ 4.8 million) in 2010. Thereafter, the project
has been largely at a standstill and the investment in Wuyue was
written off as of December 31, 2011.
In 2012, the Company initiated the negotiation with Lantian to
terminate the original agreement. In May
2013, Lantian filed an arbitration claim against the Company
at China International Economic and Trade Arbitration Commission
for the penalty of late capital injection in Wuyue, in a total
amount of RMB25.74 million
(US$4.2 million), and the bearing of
arbitration fees. No hearing date has been set as of the date of
this press release.
Business Outlook
As of the date of this release, rainfall in the third quarter of
2013 has been lower than that of the same period in 2012.
Fujian and Zhejiang, regions in which the Company
receives higher tariffs, continue to experience average to slightly
below average levels of precipitation. Please note that all
precipitation updates are offered as of the date of this release,
and may be materially different when actual precipitation results
are reported.
A severe flood in Sichuan
province on July 18, 2013 damaged our
tailrace concrete apron, spillway gates, power generation plant,
auxiliary equipment and the 35KV substation of our Liyuan
hydroelectric power project. All of the Company's staff and
personnel were safely evacuated. The cost to repair damages is
undetermined as of the date of this release. As such, the Company
does not know if its existing insurance coverage will adequately
cover both the cost to repair damages and economic losses. As of
the date of this release, the Company does not expect the Liyuan
hydroelectric power project to generate electricity for the
remainder of the year.
Conference Call
China Hydroelectric will host a conference call at 6:00 am (Pacific Time) /9:00 am (Eastern Time) / 9:00 pm (Beijing/Hong Kong Time) on Friday, August 16, 2013 to discuss its second
quarter financial results and recent business activities. To access
the live teleconference, please dial (U.S.) +1-888-505-4375 or
(International) +1-719-325-2177, and enter pass code 1788005. This
call is being webcast by ViaVid Communications and can be accessed
by clicking on this link:
http://public.viavid.com/index.php?id=105698, or at ViaVid's
website at http://www.viavid.com.
A playback will be available through August 30, 2013, by dialing (U.S.)
+1-877-870-5176 or (International) +1-858-384-5517 and entering the
pass code 1788005.
About China Hydroelectric Corporation
China Hydroelectric Corporation (NYSE: CHC, CHCWS) ("China
Hydroelectric" or "the Company") is an owner, developer and
operator of small hydroelectric power projects in the People's Republic of China. Through its
geographically diverse portfolio of operating assets, the Company
generates and sells electric power to local power grids. The
Company's primary business is to identify, evaluate, acquire,
develop, construct and finance hydroelectric power projects. The
Company currently owns 25 operating hydropower stations in
China with total installed
capacity of 517.8 MW, of which it acquired 21 operating stations
and constructed four. These hydroelectric power projects are
located in four provinces: Zhejiang, Fujian, Yunnan and Sichuan. Hydropower is an important factor in
meeting China's electric power
needs, accounting for approximately 22% of total nation-wide
capacity.
For further information about China Hydroelectric Corporation,
please visit the Company's website at:
http://www.chinahydroelectric.com.
Cautionary Statements Regarding Liquidity
Historically, the Company relied on the ready availability of
credit in China to fund its
operations and expansion. Commencing in the second quarter of 2013,
the Company's ability to obtain financing from its principal
lenders in China was constrained
by restrictions on bank lending imposed by the central government
in an effort to end the funding of speculative investments. The
Company started exploring wider forms of financing and is currently
in various stages of negotiations with a number of financial
institutions that may provide refinancing packages to extend the
duration of the Company's debt obligations. Of the short-term loans
and current portion of long-term loans outstanding as of
June 30, 2013, $39.8 million will become due in the next six
months.
The management remains confident in the Company's ability to
secure capital in order to fund its liquidity needs, debt
obligations and growth plans, but obtaining financing cannot be
guaranteed. In the event that the Company fails to raise funds
sufficient to meet its liquidity needs, the Company may be forced
to substantially curtail its operations or otherwise take measures
that would materially and adversely affect its current operations
and business prospects.
Cautionary Note Regarding Forward-looking Statements and
Weather Data
Statements contained herein that address operating results,
performance, events or developments that we expect or anticipate
will occur in the future are forward-looking statements. The
forward-looking statements include, among other things, statements
relating to the Company's business strategies and plan of
operations, the Company's ability to acquire hydroelectric assets,
the Company's capital expenditure and funding plans, the Company's
operations and business prospects, projects under development,
construction or planning, the Company's ability to meet its
liquidity needs, the availability of restructuring measure or of
lending by financing sources, including banks in China, the regulatory environment, and the
business outlook. The forward-looking statements are based on the
Company's current expectations and involve a number of risks,
uncertainties and contingencies, many of which are beyond the
Company's control, which may cause actual results, performance or
achievements to differ materially from those anticipated. Should
one or more of these risks or uncertainties materialize, or should
underlying assumptions prove incorrect, actual results may vary
materially from those anticipated, estimated or projected. Among
the factors that could cause actual results to materially differ
include: supply and demand changes in the electric markets, changes
in electricity tariffs, hydrological conditions, the Company's
relationship with and other conditions affecting the power grids we
service, the Company's production and transmission capabilities,
availability of sufficient and reliable transmission resources, our
plans and objectives for future operations and expansion or
consolidation, interest rate and exchange rate changes, the
effectiveness of the Company's cost-control measures, the Company's
liquidity and financial condition, environmental laws and changes
in political, economic, legal and social conditions in China, the availability of financing from
lenders in China due to bank
restrictions or otherwise, and other factors affecting the
Company's operations that are set forth in the Company's Annual
Report on Form 20-F for the year ended December 31, 2012 filed with the Securities and
Exchange Commission (the "SEC") on April 18,
2013 and in the Company's future filings with the SEC.
Unless required by law, the Company undertakes no obligation to
publicly update or revise any forward-looking statements, whether
as a result of new information, future events or otherwise.
This release also contains statistical data and estimates that
we obtained from provincial and national meteorological recording
stations. Although we believe that this data is reliable and
consistent with our experience, we have not independently verified
it.
About Non-GAAP Financial Measures
To supplement China Hydroelectric consolidated financial results
presented in accordance with GAAP, China Hydroelectric uses
non-GAAP net income attributable to China Hydroelectric
shareholders and adjusted EBITDA, which are non-GAAP financial
measures. Non-GAAP net income attributable to China Hydroelectric
shareholders for the second quarter and the first half of 2013 and
2012 excludes the following non-cash charges: stock-based
compensation expenses, exchange gains or losses and the change in
fair value of warrant liabilities. A reconciliation of GAAP and
non-GAAP items is provided in the table entitled "GAAP Net Income
to Non-GAAP Net Income Reconciliation." Adjusted EBITDA is defined
by the Company as earnings before interest, taxes, depreciation and
amortization and excluding certain non-cash charges, including:
stock-based compensation expenses, exchange losses, and change in
fair value of warrant liabilities. For further details, see the
table entitled "Net income to adjusted EBITDA reconciliation." The
presentation of these non-GAAP financial measures is not intended
to be considered in isolation or as a substitute for the financial
information prepared and presented in accordance with GAAP. For
more information on these non-GAAP financial measures, please see
the tables captioned "Net Income to Adjusted EBITDA Reconciliation"
and "GAAP Net Income to Non-GAAP Net Income Reconciliation"
below.
China Hydroelectric believes that these non-GAAP financial
measures provide meaningful supplemental information regarding its
performance and liquidity by excluding certain expenses that may
not be indicative of its operating performance and financial
condition from a cash perspective. We believe that both management
and investors benefit from referring to these non-GAAP financial
measures in assessing the Company's performance and when planning
and forecasting future periods. These non-GAAP financial measures
also facilitate management's internal comparisons to China
Hydroelectric historical performance and liquidity. China
Hydroelectric has computed its non-GAAP financial measures using
methods consistent with the Company's annual report on Form 20-F.
We believe these non-GAAP financial measures are useful for
investors because they permit greater transparency with respect to
supplemental information used by management in its financial and
operational decision making. A limitation of using these non-GAAP
financial measures is that they exclude certain charges that have
been and may continue for the foreseeable future to be significant
expenses in the Company's results of operations.
Statement Regarding Unaudited Financial Information
The financial information set forth in this press release is
unaudited and subject to adjustments. Adjustments to the financial
statements may be identified when our annual financial statements
are prepared and audit work is performed for the year end audit,
which could result in significant differences from this unaudited
financial information.
For further
information, please contact:
|
China Hydroelectric
Corporation
Scott
Powell
Investor Relations
and Corporate Communications
Phone (U.S.): +1
(646) 650-1351
Email:
ir@china-hydro.com
ICR,
LLC
Gary Dvorchak,
CFA
Senior Vice
President
Phone (U.S.): +1
(310) 954-1123
Phone (China):
+86-10-6583-7500
Email:
gary.dvorchak@icrinc.com
|
James Hull
Financial
Analyst
Phone (China):
+86-10-6408-2341
Email:
james.hull@chinahydroelectric.com
|
CHINA HYDROELECTRIC
CORPORATION
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In US$ 000's, except
for share and per share data)
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
|
June 30,
2013
|
|
June 30,
2012
|
|
June 30,
2013
|
|
June 30,
2012
|
Continuing
Operations:
|
|
|
|
|
|
|
|
|
Revenues
|
|
29,772
|
|
31,750
|
|
48,109
|
|
52,884
|
Cost of
revenues
|
|
(9,149)
|
|
(9,133)
|
|
(17,358)
|
|
(17,302)
|
Gross
profit
|
|
20,623
|
|
22,617
|
|
30,751
|
|
35,582
|
Operating
expenses
|
|
|
|
|
|
|
|
|
General and
administrative expenses (including a
share-based
compensation expenses of $216 and $154
for the six months ended June 30, 2013
and 2012, $128
and $154 for three
months ended June 30, 2013
and 2012, respectively)
|
|
(3,729)
|
|
(4,512)
|
|
(6,447)
|
|
(8,662)
|
Total operating
expenses
|
|
(3,729)
|
|
(4,512)
|
|
(6,447)
|
|
(8,662)
|
Operating
income
|
|
16,894
|
|
18,105
|
|
24,304
|
|
26,920
|
Interest
income
|
|
155
|
|
5
|
|
191
|
|
13
|
Interest
expense
|
|
(5,682)
|
|
(6,847)
|
|
(12,161)
|
|
(14,297)
|
Changes in fair value
of warrant liabilities
|
|
1,059
|
|
1,361
|
|
(716)
|
|
352
|
Exchange
gain
|
|
76
|
|
57
|
|
63
|
|
46
|
Other income/(loss),
net
|
|
(14)
|
|
(240)
|
|
10
|
|
(383)
|
Income before
income tax expenses
|
|
12,488
|
|
12,441
|
|
11,691
|
|
12,651
|
Income tax
expense
|
|
(4,768)
|
|
(5,467)
|
|
(5,656)
|
|
(6,773)
|
Net income from
continuing operations
|
|
7,720
|
|
6,974
|
|
6,035
|
|
5,878
|
|
|
|
|
|
|
|
|
|
Net income from
discontinued operations
|
|
-
|
|
929
|
|
-
|
|
2,737
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
7,720
|
|
7,903
|
|
6,035
|
|
8,615
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
Net loss
attributable to non-controlling interests
|
|
(194)
|
|
(209)
|
|
(150)
|
|
(136)
|
|
|
|
|
|
|
|
|
|
Net income
attributable to China Hydroelectric Corporation
shareholders
|
|
7,526
|
|
7,694
|
|
5,885
|
|
8,479
|
- Continuing
operations
|
|
7,526
|
|
6,765
|
|
5,885
|
|
5,742
|
- Discontinued
operations
|
|
-
|
|
929
|
|
-
|
|
2,737
|
|
|
|
|
|
|
|
|
|
Other Comprehensive
income, net of taxes
|
|
|
|
|
|
|
|
|
Foreign
currency translation adjustments
|
|
5,856
|
|
(1,988)
|
|
6,897
|
|
(2,377)
|
Comprehensive
income
|
|
13,576
|
|
5,915
|
|
12,932
|
|
6,238
|
Less:
comprehensive loss attributable to non-controlling
interest
|
|
(162)
|
|
(220)
|
|
(112)
|
|
(133)
|
Comprehensive
income attributable to CHC shareholders
|
|
13,414
|
|
5,695
|
|
12,820
|
|
6,105
|
|
|
|
|
|
|
|
|
|
GAAP net income per
ADS - basic and diluted
|
|
0.15
|
|
0.14
|
|
0.12
|
|
0.16
|
From continuing
operation
|
|
0.15
|
|
0.11
|
|
0.12
|
|
0.10
|
From discontinued
operation
|
|
-
|
|
0.03
|
|
-
|
|
0.06
|
|
|
|
|
|
|
|
|
|
GAAP net income per
share - basic and diluted
|
|
0.05
|
|
0.05
|
|
0.04
|
|
0.05
|
From continuing
operation
|
|
0.05
|
|
0.04
|
|
0.04
|
|
0.03
|
From discontinued
operation
|
|
-
|
|
0.01
|
|
-
|
|
0.02
|
|
|
|
|
|
|
|
|
|
Weighted average
American Depository Shares - basic
|
|
54,025,127
|
|
53,996,366
|
|
54,014,374
|
|
53,996,366
|
Weighted average
ordinary shares - basic
|
|
162,075,380
|
|
161,989,097
|
|
162,043,122
|
|
161,989,097
|
|
|
|
|
|
|
|
|
|
Weighted average
American Depository Shares - diluted
|
|
54,174,152
|
|
53,996,366
|
|
54,110,443
|
|
53,996,366
|
Weighted average
ordinary shares - diluted
|
|
162,522,456
|
|
161,989,097
|
|
162,331,329
|
|
161,989,097
|
CHINA HYDROELECTRIC
CORPORATION
GAAP NET INCOME TO
NON-GAAP NET INCOME RECONCILIATION
(In US$
000's)
|
|
|
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
|
|
June 30,
2013
|
|
June 30,
2012
|
|
June 30,
2013
|
|
June 30,
2012
|
|
Net income
attributable to CHC shareholders
|
|
7,526
|
|
7,694
|
|
5,885
|
|
8,479
|
|
Non-GAAP
adjustments:
|
|
|
|
|
|
|
|
|
|
Exchange
gain
|
|
(76)
|
|
(57)
|
|
(63)
|
|
(46)
|
|
Stock based
compensation expense(1)
|
|
128
|
|
154
|
|
216
|
|
154
|
|
Change in fair value
of warrant liabilities(2)
|
|
(1,059)
|
|
(1,361)
|
|
716
|
|
(352)
|
|
Non-GAAP net income
attributable to CHC shareholders
|
|
6,519
|
|
6,430
|
|
6,754
|
|
8,235
|
|
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
Net income
attributable to CHC shareholders from
discontinued operations
|
|
-
|
|
(929)
|
|
-
|
|
(2,737)
|
|
Non-GAAP net income
attributable to CHC shareholders
from continuing operations
|
|
6,519
|
|
5,501
|
|
6,754
|
|
5,498
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income
attributable to CHC shareholders
per ADS - basic and diluted (3)
|
|
0.12
|
|
0.12
|
|
0.12
|
|
0.15
|
|
From continuing
operation
|
|
0.12
|
|
0.09
|
|
0.12
|
|
0.09
|
|
From discontinued
operation
|
|
-
|
|
0.03
|
|
-
|
|
0.06
|
|
Non-GAAP net income
attributable to CHC shareholders
per ordinary share - basic and
diluted
|
|
0.04
|
|
0.04
|
|
0.04
|
|
0.05
|
|
From continuing
operation
|
|
0.04
|
|
0.03
|
|
0.04
|
|
0.03
|
|
From discontinued
operation
|
|
-
|
|
0.01
|
|
-
|
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
American depository shares - basic
|
|
54,025,127
|
|
53,996,366
|
|
54,014,374
|
|
53,996,366
|
|
Weighted average
ordinary shares - basic
|
|
162,075,380
|
|
161,989,097
|
|
162,043,122
|
|
161,989,097
|
|
Weighted average
American Depository Shares - diluted
|
|
54,174,152
|
|
53,996,366
|
|
54,110,443
|
|
53,996,366
|
|
Weighted average
ordinary shares - diluted
|
|
162,522,456
|
|
161,989,097
|
|
162,331,329
|
|
161,989,097
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
Stock-Based Compensation Related Items: We provide non-GAAP
information relative to our expense for stock-based compensation.
We include stock-based compensation expense in our GAAP financial
measures in accordance with Financial Accounting Standards Board
("FASB") Accounting Standards Codification ("ASC") Topic 718,
Compensation – Stock Compensation ("FASB ASC Topic 718"). Because
of varying available valuation methodologies, subjective
assumptions and the variety of award types, which affect the
calculations of stock-based compensation, we believe that the
exclusion of stock-based compensation allows for more accurate
comparisons of our operating results to our peer companies.
Stock-based compensation is very different from other forms of
compensation. The expense associated with granting an employee a
stock option is spread over multiple years unlike other
compensation expenses which are more proximate to the time of award
or payment. For example, we may recognize expense on a stock option
in a year in which the stock option is significantly underwater and
typically would not be exercised or would not generate any
compensation for the employee. The expense associated with an award
of a stock option for 1,000 shares of stock by us in one quarter,
for example may have a very different expense than an award of an
identical number of shares in a different quarter. Further, the
expense recognized by us for such an option may be very different
than the expense recognized by other companies for the award of a
comparable option. This makes it difficult to assess our operating
performance relative to our competitors. Because of these unique
characteristics of stock-based compensation, management excludes
these expenses when analyzing the organization's business
performance. We also believe that presentation of such non-GAAP
information is important to enable readers of our financial
statements to compare current period results with future
periods.
|
|
|
|
(2)
Warrant liabilities Related Items: We provide non-GAAP information
relative to the change in fair value of warrant liabilities. We
include the change in fair value of warrant liabilities in our GAAP
financial measures in accordance with Financial Accounting
Standards Board ("FASB") Accounting Standards Codification ("ASC")
Topic 815, Derivatives and Hedging ("FASB ASC Topic 815"). Because
of varying available valuation methodologies, and subjective
assumptions, which affect the calculations of the change in fair
value of warrant liabilities, we believe that the exclusion of the
change in fair value of warrant liabilities allows for more
accurate comparisons of our operating results to our peer
companies. Because of the characteristics of warrant liabilities,
management excludes the change in fair value when analyzing the
organization's business performance. We also believe that
presentation of such non-GAAP information is important to enable
readers of our financial statements to compare current period
results with future periods.
|
|
|
|
(3) The
Company's American depository shares ("ADS") convert to ordinary
shares at a rate of one ADS to three ordinary shares.
|
|
|
(4) All
the reconciliation items are attributed to China Hydroelectric
Corporation Shareholders.
|
CHINA HYDROELECTRIC
CORPORATION
UNAUDITED
CONDENSED CONSOLIDATED BALANCE SHEETS
(In US$
000's)
|
|
As of June 30,
|
|
As of December 31,
|
|
2013
|
|
2012
|
ASSETS
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
17,464
|
|
7,967
|
Restricted
cash
|
-
|
|
5,171
|
Accounts receivable
(net of allowance for doubtful accounts of nil as of June 30,
2013
and December 31, 2012)
|
13,679
|
|
5,772
|
Notes
receivable
|
-
|
|
1,877
|
Deferred tax
assets
|
1,843
|
|
1,659
|
Amounts due from
related parties
|
87
|
|
86
|
Prepayments and other
current assets
|
9,166
|
|
14,150
|
Total current
assets
|
42,239
|
|
36,682
|
|
|
|
|
Non-current
assets:
|
|
|
|
Property, plant and
equipment, net
|
547,107
|
|
548,511
|
Land use right,
net
|
48,897
|
|
48,640
|
Intangible assets,
net
|
4,657
|
|
4,660
|
Goodwill
|
114,425
|
|
112,481
|
Deferred tax
assets
|
1,465
|
|
1,329
|
Other non-current
assets
|
1,894
|
|
2,013
|
Total non-current
assets
|
718,445
|
|
717,634
|
|
|
|
|
TOTAL
ASSETS
|
760,684
|
|
754,316
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts
payable
|
1,976
|
|
3,124
|
Short-term
loans
|
11,266
|
|
21,676
|
Current portion of
long-term loans
|
41,233
|
|
35,537
|
Amounts due to
related parties
|
13,144
|
|
12,705
|
Accrued expenses and
other current liabilities
|
42,983
|
|
43,825
|
Warrant
liabilities
|
1,556
|
|
839
|
Total current
liabilities
|
112,158
|
|
117,706
|
|
|
|
|
Non-current
liabilities:
|
|
|
|
Long term
loans
|
210,438
|
|
212,970
|
Deferred tax
liabilities
|
25,165
|
|
24,345
|
Other non-current
liabilities
|
7,234
|
|
6,780
|
Total non-current
liabilities
|
242,837
|
|
244,095
|
|
|
|
|
TOTAL
LIABILITIES
|
354,995
|
|
361,801
|
|
|
|
|
Shareholders'
equity
|
|
|
|
Ordinary shares (par
value US$0.001 per share, 400,000,000 shares authorized as of
June 30, 2013 and December 31, 2012; 162,099,665 and 161,989,097
shares issued
and outstanding as of June 30, 2013 and December 31, 2012,
respectively)
|
162
|
|
162
|
Additional paid in
capital
|
509,907
|
|
509,665
|
Accumulated other
comprehensive income
|
48,532
|
|
41,597
|
Accumulated
deficit
|
(153,587)
|
|
(159,472)
|
Total China
Hydroelectric Corporation shareholders' equity
|
405,014
|
|
391,952
|
Non-controlling
interests
|
675
|
|
563
|
TOTAL
SHAREHOLDER'S EQUITY
|
405,689
|
|
392,515
|
|
|
|
|
TOTAL LIABILITIES
AND SHAREHOLDERS' EQUITY
|
760,684
|
|
754,316
|
CHINA HYDROELECTRIC
CORPORATION
NET INCOME TO
ADJUSTED EBITDA RECONCILIATION
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
|
June 30,
2013
|
|
June 30,
2012
|
|
June 30,
2013
|
|
June 30,
2012
|
Net
income
|
|
7,720
|
|
7,903
|
|
6,035
|
|
8,615
|
Interest expenses,
net
|
|
5,527
|
|
6,842
|
|
11,970
|
|
14,284
|
Other non-cash
charges, including exchange loss,
change in fair value of warrant liabilities, and
stock-based compensation expense
|
|
(1,007)
|
|
(1,264)
|
|
869
|
|
(244)
|
Income tax
expenses
|
|
4,768
|
|
5,467
|
|
5,656
|
|
6,773
|
Interest expenses,
income tax expenses, depreciation
and amortization related to discontinued
operations
|
|
-
|
|
955
|
|
-
|
|
1,969
|
Depreciation of
property, plant and equipment and
amortization of land use rights and intangible
assets
|
|
5,957
|
|
5,798
|
|
11,679
|
|
11,497
|
EBITDA, as
adjusted
|
|
22,965
|
|
25,701
|
|
36,209
|
|
42,894
|
|
|
|
|
|
|
|
|
|
|
|
77%
|
|
76%
|
|
75%
|
|
76%
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
Income from
discontinued operations
|
|
-
|
|
(929)
|
|
-
|
|
(2,737)
|
Interest expenses,
income tax expense, depreciation and
amortization related to discontinued
operations
|
|
-
|
|
(955)
|
|
-
|
|
(1,969)
|
EBITDA, on a
continuing basis, as adjusted
|
|
22,965
|
|
23,817
|
|
36,209
|
|
38,188
|
|
|
|
|
|
|
|
|
|
|
|
77%
|
|
75%
|
|
75%
|
|
72%
|
Adjusted EBITDA is
defined as earnings before interest, taxes, depreciation and
amortization and certain non-cash charges including exchange loss,
change in fair value of warrant liability, stock-based
compensation. We believe that EBITDA is widely used by other
companies in the power industry and may be useful to investors as a
measure of the Company's financial performance. Given the
significant investments that we have made in net property, plant
and equipment, depreciation and amortization expense comprises a
meaningful portion of the Company's cost structure. We believe that
EBITDA will provide a useful tool for comparability between periods
because it eliminates depreciation and amortization expenses
attributable to capital expenditures and business acquisitions. The
presentation of EBITDA should not be construed as an indication
that the Company's future results will be unaffected by other
charges and gains we consider to be outside the ordinary course of
our business.
EBITDA margin, as
adjusted, is calculated by dividing the period's EBITDA by net
revenue including discontinued operations.
|
CHINA HYDROELECTRIC
CORPORATION
UNAUDITED
CONSOLIDATED STATEMENTS OF CASH FLOWS (In US$
000's)
|
|
|
|
Six Months
Ended
|
|
|
|
June 30, 2013
|
|
June 30, 2012
|
Cash flows from
operating activities:
|
|
|
|
|
|
Net income
|
|
|
6,035
|
|
8,615
|
Adjustments to
reconcile net (loss) income to net cash generated from
operating activities:
|
|
|
|
|
|
Depreciation of
property, plant and equipment and
amortization of
land use rights
and intangible assets
|
|
|
11,689
|
|
11,863
|
Deferred income
taxes
|
|
|
44
|
|
997
|
Changes in fair value
of warrant liabilities
|
|
|
716
|
|
(352)
|
Amortization of debt
issuance costs
|
|
|
60
|
|
23
|
Authorization of
government grant
|
|
|
(2)
|
|
(2)
|
Stock-based
compensation expense
|
|
|
216
|
|
154
|
Loss from disposal of
property, plant and equipment
|
|
|
26
|
|
297
|
Exchange
gain
|
|
|
(63)
|
|
(46)
|
Gain from disposal of
discontinued operation
|
|
|
-
|
|
(1,376)
|
Changes in operating
assets and liabilities
|
|
|
|
|
|
Accounts receivable
|
|
|
(7,741)
|
|
(11,347)
|
Notes receivable
|
|
|
1,893
|
|
-
|
Accounts due from related parties
|
|
|
-
|
|
(85)
|
Prepayments and other current assets
|
|
|
76
|
|
(800)
|
Other non-current assets
|
|
|
141
|
|
157
|
Accounts payable
|
|
|
(387)
|
|
(519)
|
Amounts due to related parties
|
|
|
217
|
|
(4)
|
Other non-current liabilities
|
|
|
457
|
|
(6)
|
Accrued expenses and other current liabilities
|
|
|
(777)
|
|
(9,037)
|
Net cash provided
by/(used in) operating activities
|
|
|
12,600
|
|
(1,468)
|
Cash flows from
investing activities:
|
|
|
|
|
|
Acquisition
of subsidiaries, net of cash acquired
|
|
|
-
|
|
(4,704)
|
Proceeds from
the disposal of subsidiaries, net of tax
|
|
|
4,605
|
|
10,843
|
Acquisition of
property, plant and equipment
|
|
|
(858)
|
|
(4,699)
|
Proceeds from
disposal of property, plant and equipment
|
|
|
13
|
|
34
|
Payment to
contractors for construction projects
|
|
|
(65)
|
|
(1,257)
|
Net cash provided
by investing activities
|
|
|
3,695
|
|
217
|
Cash flows from
financing activities:
|
|
|
|
|
|
Proceeds from
short-term loans
|
|
|
2,028
|
|
11,479
|
Proceeds from
long-term loans
|
|
|
6,430
|
|
3,200
|
Proceeds from
loans from related parties
|
|
|
-
|
|
158
|
Proceeds from
loans from third parties
|
|
|
382
|
|
16,098
|
Repayment of
loans from third parties
|
|
|
(602)
|
|
(14,364)
|
Repayment of
short-term loans
|
|
|
(13,831)
|
|
(7,833)
|
Repayment of
long-term loans
|
|
|
(6,440)
|
|
(7,650)
|
Restricted
cash
|
|
|
5,171
|
|
-
|
Net cash (used
in)/provided by financing activities
|
|
|
(6,862)
|
|
1,088
|
Net increase
(decrease) in cash and cash equivalents
|
|
|
9,433
|
|
(163)
|
Effect of changes in
exchange rate on cash and cash equivalents
|
|
|
64
|
|
(33)
|
Cash and cash
equivalents at the beginning of the period
|
|
|
7,967
|
|
8,402
|
Cash and cash
equivalents at the end of the period
|
|
|
17,464
|
|
8,206
|
SOURCE China Hydroelectric Corporation