BEIJING, Nov. 25, 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 quarter ended September 30,
2013.
For the third quarter of 2013, revenues from continuing
operations (net of value-added tax) declined by 18.4% year over
year to $16.4 million, due to a 14.1%
decline in electricity sold. We recorded a net loss attributable to
China Hydroelectric shareholders from continuing operations of
$3.0 million for the third quarter of
2013, compared to $1.7 million for
the same period of 2012, partially attributable to a $3.5 million asset impairment loss related to
flood damage at the Liyuan project in Sichuan province.
"The management team has continued to execute its strategy in
controlling operating expenses and reducing third party borrowings,
thus lowering the impact of less favorable rainfall," stated Mr.
Amit Gupta, Chairman of China
Hydroelectric.
"We experienced dryer weather conditions in two of our three
main operating regions this quarter. Precipitation in Zhejiang and Fujian provinces were 39% and 17% below
respective regional long-term averages. On the other hand,
precipitation in Yunnan has
rebounded and experienced slightly above long-term average
rainfall," stated Dr. You Su-Lin, interim Chief Executive Officer
of China Hydroelectric. "Due to damage caused by flooding to our
Liyuan project located in Sichuan
during Q3 2013, we have taken an asset impairment loss as a prudent
measure. In terms of revenue, Liyuan previously contributed less
than 2% of our revenues in each of the last three years, hence had
a minimal impact on our revenues," concluded Dr. Lin.
Operating Highlights
Precipitation in the third quarter of 2013 was approximately 14%
below the long-term average, due to dryer conditions in two of the
three main provinces in which the Company operates. In contrast,
precipitation in the third quarter of 2012 was 5% below the
long-term average. Due to less precipitation, electricity sold in
the third quarter of 2013 declined approximately 14.1% when
compared to the third quarter of 2012. The reduced rainfall
resulted in a utilization rate of 35.6% in the third quarter of
2013, compared to 44.6% in the third quarter of 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
|
|
Q3 2013
|
Q3 2012
|
|
YTD**
2013
|
YTD**
2012
|
Zhejiang
|
|
61%
|
116%
|
|
86%
|
136%
|
Fujian
|
|
83%
|
107%
|
|
85%
|
119%
|
Yunnan
|
|
106%
|
90%
|
|
88%
|
89%
|
Total
Company
|
|
86%
|
95%
|
|
86%
|
107%
|
|
|
|
|
|
|
|
Province
|
|
Fiscal
2012
|
Fiscal
2011
|
Fiscal
2010
|
Zhejiang
|
|
134%
|
70%
|
130%
|
Fujian
|
|
128%
|
62%
|
114%
|
Yunnan
|
|
87%
|
86%
|
N/A
|
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.
** "YTD" refers to the nine months ended September 30.
N/A – Not available.
|
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
|
|
Q3
2013
|
|
Q3
2012
|
|
% Change
|
|
YTD(4)
2013
|
|
YTD(4)
2012
|
|
%
Change
|
Continuing
Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
Electricity sold
(millions kWh)
|
|
406.7
|
|
473.5
|
|
-14.1%
|
|
1,299.1
|
|
1,485.9
|
|
-12.6%
|
Effective tariff
(RMB/kWh)
|
|
0.27
|
|
0.28
|
|
-3.6%
|
|
0.33
|
|
0.34
|
|
-2.9%
|
Average effective
utilization rate
|
|
35.6%
|
|
44.6%
|
|
-20.2%
|
|
38.3%
|
|
44.1%
|
|
-13.2%
|
Revenues
|
|
16.4
|
|
20.1
|
|
-18.4%
|
|
64.5
|
|
73.0
|
|
-11.6%
|
Gross
profit
|
|
8.1
|
|
11.3
|
|
-28.3%
|
|
38.8
|
|
46.9
|
|
-17.3%
|
Adjusted EBITDA
(1)
|
|
10.7
|
|
12.1
|
|
-11.6%
|
|
47.0
|
|
50.3
|
|
-6.6%
|
GAAP net
(loss)/income
|
|
(3.0)
|
|
(1.7)
|
|
-76.5%
|
|
2.9
|
|
4.1
|
|
-29.3%
|
GAAP net
(loss)/income per ADS (3)
|
|
($0.06)
|
|
($0.03)
|
|
-100.0%
|
|
$0.06
|
|
$0.07
|
|
-14.3%
|
Non-GAAP net
(loss)/income (2)
|
|
(0.5)
|
|
(1.1)
|
|
54.5%
|
|
6.2
|
|
4.4
|
|
40.9%
|
Non-GAAP net
(loss)/income per ADS (2,3)
|
|
($0.01)
|
|
($0.02)
|
|
50%
|
|
$0.12
|
|
$0.07
|
|
71.4%
|
Net income from
discontinued operations
|
|
-
|
|
-
|
|
-
|
|
-
|
|
2.8
|
|
-100%
|
(1) See "Net (loss)
/income to adjusted EBITDA reconciliation" below
(2) See "GAAP net (loss) /income to non-GAAP net income/(loss)
reconciliation" below
(3) Per ADS data is representative of basic and diluted ADS
(4) "YTD" refers to the nine months ended September 30.
|
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.
Third Quarter 2013 Financial Highlights
Revenues
Revenues, net of value added taxes, from continuing operations
for the third quarter of 2013 were $16.4
million, a decrease of 18.4%, or $3.7
million, from $20.1 million
for the third 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 two
of the Company's three main operating regions.
The Company sold 406.7 million kWh from continuing operations in
the third quarter of 2013, a decrease of 66.8 million kWh, or
14.1%, from the 473.5 million kWh sold in the third quarter of
2012. The effective tariff for the third quarter of 2013 was
RMB 0.27/kWh, a decrease of 3.6% from
0.28/kWh in the third quarter of 2012.
Cost of Revenues
Cost of revenues from continuing operations for the third
quarter of 2013 was $8.3 million, a
decrease of $0.5 million or 5.7% from
the third quarter of 2012. Cost of revenues in the third quarter of
2013 primarily included (i) depreciation and amortization (non-cash
expenses included in cost of revenues from continuing operations)
of $5.6 million, unchanged from the
third quarter of 2012, (ii) labor cost of $1.0 million, compared to $1.3 million for the third quarter of 2012 and
(iii) repairs and maintenance costs of $0.4
million, compared to $0.2
million for the third quarter of 2012.
Gross Profit and Margin
Gross profit from continuing operations for the third quarter of
2013 decreased by 28.3% to $8.1
million, from $11.3 million in
the prior-year period. Gross margin for the third quarter of 2013
decreased to 49% compared to 56% 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 ("G&A expenses") for the
third quarter of 2013 decreased 37.7% to $3.3 million from $5.3
million for the third quarter of 2012. The decrease was
primarily due to one-time expenses in the third quarter of 2012
related to the proxy contest, the closure of our U.S. office and
reduction of professional service expenses. In the third quarter of
2013, we incurred expenses related to a preliminary non-binding
proposal from NewQuest Capital Partners ("NewQuest") received on
September 4, 2013 to acquire all of
the Company's outstanding ordinary shares not owned by the buyer
consortium.
Assets impairment loss
We recorded an asset impairment loss of $3.5 million in the third quarter of 2013,
primarily reflecting the estimated asset damages resulting from a
severe flood in Sichuan province
in July 2013 which damaged the
tailrace concrete apron, spillway gates, power generation plant,
auxiliary equipment and the 35KV substation of our Liyuan
hydroelectric power project. The net asset impairment loss of
$3.5 million also reflected the
insurance recovery of $0.6 million we
received so far. The company is still assessing the total asset
loss caused by such flood and is working with the insurance company
to determine how much of the total loss can be recovered.
Adjusted EBITDA and EBITDA Margin
Adjusted EBITDA decreased by 16.4% to $10.7 million in the third quarter of 2013
compared to $12.8 million in the same
period of 2012. Adjusted EBITDA margin increased to 66% for the
third quarter of 2013 compared to 61% in the same period of
2012.
On a continuing basis, Adjusted EBITDA decreased by 11.6%, or
$1.4 million, to $10.7 million in the third quarter of 2013 from
$12.1 million in the same period of
2012, and Adjusted EBITDA margin increased from 60% to 66%.
Interest Expenses, net
Net interest expenses were $6.0
million in the third quarter of 2013, compared to
$7.0 million in the prior year
period. The decrease was primarily due to a reduced balance on
short term borrowings from third party individuals.
GAAP and Non-GAAP Net (loss)/Income
Net loss attributable to China Hydroelectric shareholders from
continuing operations was $3.0
million in the third quarter of 2013, compared to
$1.7 million in the same period of
2012 which excluded $0.03 million of
net income attributable to China Hydroelectric shareholders from
discontinued operations. The increase of net loss was primarily due
to less favorable hydrological factors and the Liyuan assets
impairment loss during the flood in Sichuan province.
Non-GAAP net loss attributable to China Hydroelectric
shareholders from continuing operations was $0.5 million, or $0.01 per diluted ADS, for the third quarter of
2013, compared to a net loss of $1.1
million, or $0.02 per diluted
ADS in the prior year period. For reconciliation between GAAP and
non-GAAP earnings, see the table below entitled "GAAP Net Income/
(loss) to Non-GAAP Net Income/ (loss) Reconciliation."
Weighted average American depository shares ("ADSs") used in the
third 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.
Nine Months Ended September 30,
2013 Financial Highlights
Revenues
Revenues, net of value added taxes, from continuing operations,
for the nine months ended September 30,
2013 were $64.5 million, a
decrease of 11.6%, or $8.5 million,
from $73.0 million for the same
period of the prior year. The decrease in revenue for the nine
months ended September 30, 2013 was
principally due to lower precipitation levels in two of the
Company's three main operating regions compared to the same period
the prior year. The Company sold 1,299.1 million kWh from
continuing operations for the nine months ended September 30, 2013, a decrease of 186.8 million
kWh, or 12.6%, from 1,485.9 million kWh sold in the same period of
the prior year. The effective tariff decreased to RMB 0.33/kWh for the nine months ended
September 30, 2013 from RMB 0.34/kWh during the same period of 2012.
Cost of Revenues
Cost of revenues from continuing operations for the nine months
ended September 30, 2013 was
$25.6 million, as compared to
$26.1 million for the same period of
the prior year. Cost of revenues in the nine months ended
September 30, 2013 primarily included
(i) depreciation and amortization (non-cash expenses included in
cost of revenues from continuing operations) of $17.1 million, compared to $17.0 million of the prior year; (ii) labor cost
of $3.0 million, unchanged from the
prior year; (iii) repairs and maintenance costs of $1.1 million, compared to $1.2 million for the same period of the prior
year.
Gross Profit and Margin
Gross profit from continuing operations for the nine months
ended September 30, 2013 decreased by
17.3% to $38.8 million, from
$46.9 million in the prior-year
period. Gross margin for the nine months ended September 30, 2013 decreased to 60% compared to
64% 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
G&A expenses for the nine months ended September 30, 2013 decreased by 30.0% to
$9.8 million, from $14.0 million for the prior-year period. The
decrease was primarily due to the closure of the U.S. office,
one-time expenses in the third quarter of 2012 related to the proxy
contest and reduction of professional service expenses, offset by
expenses related to the consideration of a non-binding proposal
from NewQuest received on September 4,
2013.
Assets impairment loss
We recorded an asset impairment loss of $3.5 million in the third quarter of 2013,
primarily reflecting the estimated asset damages resulting from a
severe flood in Sichuan province
in July 2013 which damaged the
tailrace concrete apron, spillway gates, power generation plant,
auxiliary equipment and the 35KV substation of our Liyuan
hydroelectric power project. The net asset impairment loss of
$3.5 million also reflected the
insurance recovery of $0.6 million we
received so far. The company is still assessing the total asset
loss caused by such flood and working with the insurance company to
determine how much of the total loss can be recovered.
Adjusted EBITDA and EBITDA Margin
Adjusted EBITDA decreased by 15.6% to $47.0 million in the nine months ended
September 30, 2013 compared to
$55.7 million in the same period of
2012. Adjusted EBITDA margin increased to 73% for the nine months
ended September 30, 2013, compared to
72% in the same period of 2012. On a continuing basis, Adjusted
EBITDA decreased by 6.6%, or $3.3
million, to $47.0 million in
the nine months ended September 30,
2013 from $50.3 million in the
same period of 2012. On a continuing basis, Adjusted EBITDA margin
increased from 69% to 73% year over year.
Interest Expenses, net
Net interest expenses were $17.9
million in the nine months ended September 30, 2013, compared to $21.3 million in the same period of 2012. The
decrease was primarily due to a decrease in the balance of third
party borrowings from the same period of the prior year.
GAAP and Non-GAAP Net Income
Net income attributable to China Hydroelectric shareholders was
$2.9 million in the nine months ended
September 30, 2013 compared to
$4.1 million in the same period of
the prior year, which excluded $2.8
million net income attributable to China Hydroelectric
shareholders from discontinued operations.
Non-GAAP net income attributable to China Hydroelectric
shareholders was $6.2 million, or
$0.12 per diluted ADS, for the nine
months ended September 30, 2013,
compared to $4.4 million, or
$0.07 per diluted ADS, for the same
period of 2012. For reconciliation between GAAP and non-GAAP
earnings, see the table below entitled "GAAP Net Income/ (loss) to
Non-GAAP Net Income/ (loss) Reconciliation."
Weighted average ADSs used in the nine months ended September 30, 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.
Balance Sheet
The Company's cash flow in the quarter resulted in a
strengthened balance sheet. Cash and cash equivalents (excluding
restricted cash) were $17.6 million
as of September 30, 2013, compared to
$17.5 million as of June 30, 2013. Long-term bank loans were
$238.5 million (including the current
portion of long-term loans of $37.2
million) as of September 30,
2013, a decrease from $251.7
million (including current portion of long-term loans of
$41.2 million) as of June 30, 2013. Short-term loans as of
September 30, 2013 were $14.4 million, an increase of $3.1 million from $11.3
million as of June 30,
2013.
As of September 30, 2013, the
Company's working capital deficiency was $72.5 million. Up to the date of this release,
the Company raised $40.6 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 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 a 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 ("CIETAC") for the penalty of late capital
injection in Wuyue, in a total amount of RMB25.74 million. The Company filed a
counterclaim against Lantian at CIETAC for termination of the
agreements between Lantian and the Company, no penalty of late
capital injection and return of the Company's capital injected in
Wuyue. In September 2013, Lantian
increased the penalty claim amount from RMB
25.74 million to RMB 38.2
million. The hearing was held on November 8, 2013. As of the date of this earning
release, no ruling or award has been granted in respect of the
claim.
In October 2013, twenty-four
employees of Wuyue filed an arbitration claim against Wuyue.
Lantian and the Company were named as joint respondents for unpaid
salary and social security payment of RMB6.6
million. The claim was heard by the Henan Guangshan County
Labour Arbitration Committee ("GCLAC") in November 2013. As of the date of this earning
release, no ruling or award has been granted in respect of the
claim.
Business Outlook
As of the date of this release, rainfall in the fourth quarter
of 2013 has been lower than that of the same period in 2012.
Fujian and Zhejiang, which are 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.
Conference Call
China Hydroelectric will host a conference call at 6:00 am (Pacific Time) / 9:00 am (Eastern Time) / 10:00 pm (Beijing/Hong Kong Time) on Tuesday, November 26, 2013 to discuss its third
quarter financial results and recent business activities. To access
the live teleconference, please dial (U.S.) +1-888-337-8198 or
(International) +1-719-785-1765, and enter pass code 7833520. This
call is being webcast by ViaVid Communications and can be accessed
by clicking on this link:
http://public.viavid.com/index.php?id=106960, or at ViaVid's
website at http://www.viavid.com.
A playback will be available through December 10, 2013, by dialing (U.S.)
+1-877-870-5176 or (International) 1-858-384-5517 and entering the
pass code 7833520.
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 hydropower stations in China with total installed capacity of 517.8
MW, of which it acquired 21 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
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 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, the
potential impact of flood damages to Liyuan project, 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/ (loss) attributable to China Hydroelectric
shareholders and adjusted EBITDA, which are non-GAAP financial
measures. Non-GAAP net income/ (loss) attributable to China
Hydroelectric shareholders for the third quarter and the nine
months ended September 30, 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/
(loss) to Non-GAAP Net Income/ (loss) 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/ (loss) 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/ (loss) to Adjusted EBITDA Reconciliation" and "GAAP Net
Income/ (loss) to Non-GAAP Net Income/ (loss) 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
|
|
Nine Months
Ended
|
|
|
September 30,
2013
|
|
September 30,
2012
|
|
September 30,
2013
|
|
September 30,
2012
|
Continuing
Operations:
|
|
|
|
|
|
|
|
|
Revenues
|
|
16,356
|
|
20,129
|
|
64,465
|
|
73,013
|
Cost of
revenues
|
|
(8,288)
|
|
(8,829)
|
|
(25,646)
|
|
(26,131)
|
Gross
profit
|
|
8,068
|
|
11,300
|
|
38,819
|
|
46,882
|
Operating
expenses
|
|
|
|
|
|
|
|
|
General and
administrative expenses (including share-based
compensation
expenses of $178 and $107 for the nine months ended
September 30, 2013 and 2012, expense of $38 and an income of
$47
for
three months ended September 30, 2013 and 2012,
respectively)
|
|
(3,337)
|
|
(5,295)
|
|
(9,784)
|
|
(13,957)
|
Assets impairment
loss
|
|
(3,535)
|
|
-
|
|
(3,535)
|
|
-
|
Total operating
expenses
|
|
(6,872)
|
|
(5,295)
|
|
(13,319)
|
|
(13,957)
|
Operating
income/(loss)
|
|
1,196
|
|
6,005
|
|
25,500
|
|
32,925
|
Interest
income
|
|
(110)
|
|
7
|
|
81
|
|
20
|
Interest
expense
|
|
(5,857)
|
|
(7,040)
|
|
(18,018)
|
|
(21,337)
|
Changes in fair value
of warrant liabilities
|
|
1,002
|
|
(708)
|
|
286
|
|
(356)
|
Exchange
gain
|
|
24
|
|
22
|
|
87
|
|
68
|
Other
income/(expenses), net
|
|
156
|
|
415
|
|
166
|
|
32
|
Income before
income tax expenses
|
|
(3,589)
|
|
(1,299)
|
|
8,102
|
|
11,352
|
Income tax
expense
|
|
441
|
|
(386)
|
|
(5,215)
|
|
(7,159)
|
Net (loss)/income
from continuing operations
|
|
(3,148)
|
|
(1,685)
|
|
2,887
|
|
4,193
|
|
|
|
|
|
|
|
|
|
Net income from
discontinued operations
|
|
-
|
|
33
|
|
-
|
|
2,770
|
|
|
|
|
|
|
|
|
|
Net
(loss)/income
|
|
(3,148)
|
|
(1,652)
|
|
2,887
|
|
6,963
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
Net loss/(income)
attributable to non-controlling interests
|
|
142
|
|
(6)
|
|
(8)
|
|
(142)
|
|
|
|
|
|
|
|
|
|
Net (loss)/income
attributable to China Hydroelectric Corporation
shareholders
|
|
(3,006)
|
|
(1,658)
|
|
2,879
|
|
6,821
|
- Continuing
operations
|
|
(3,006)
|
|
(1,691)
|
|
2,879
|
|
4,051
|
- Discontinued
operations
|
|
-
|
|
33
|
|
-
|
|
2,770
|
|
|
|
|
|
|
|
|
|
Other Comprehensive
income/(loss), net of taxes
|
|
|
|
|
|
|
|
|
Foreign
currency translation adjustments
|
|
2,110
|
|
(1,040)
|
|
9,007
|
|
(3,417)
|
Comprehensive
income
|
|
(1,038)
|
|
(2,692)
|
|
11,894
|
|
3,546
|
Less:
comprehensive loss/(income) attributable to
non-controlling
interest
|
|
149
|
|
(17)
|
|
37
|
|
(150)
|
Comprehensive
(loss)/income attributable to CHC shareholders
|
|
(889)
|
|
(2,709)
|
|
11,931
|
|
3,396
|
|
|
|
|
|
|
|
|
|
GAAP net income per
ADS – basic and diluted
|
|
(0.06)
|
|
(0.03)
|
|
0.06
|
|
0.13
|
From continuing
operation
|
|
(0.06)
|
|
(0.03)
|
|
0.06
|
|
0.07
|
From discontinued
operation
|
|
-
|
|
-
|
|
-
|
|
0.06
|
|
|
|
|
|
|
|
|
|
GAAP net income per
share – basic and diluted
|
|
(0.02)
|
|
(0.01)
|
|
0.02
|
|
0.04
|
From continuing
operation
|
|
(0.02)
|
|
(0.01)
|
|
0.02
|
|
0.02
|
From discontinued
operation
|
|
-
|
|
-
|
|
-
|
|
0.02
|
|
|
|
|
|
|
|
|
|
Weighted average
American Depository Shares – basic
|
|
54,033,222
|
|
53,996,366
|
|
54,020,725
|
|
53,996,366
|
Weighted average
ordinary shares – basic
|
|
162,099,665
|
|
161,989,097
|
|
162,062,176
|
|
161,989,097
|
|
|
|
|
|
|
|
|
|
Weighted average
American Depository Shares – diluted
|
|
54,142,236
|
|
53,996,366
|
|
54,121,302
|
|
53,996,366
|
Weighted average
ordinary shares – diluted
|
|
162,426,708
|
|
161,989,097
|
|
162,363,907
|
|
161,989,097
|
|
|
|
|
|
|
|
|
|
CHINA HYDROELECTRIC
CORPORATION
GAAP NET (LOSS)
/INCOME TO NON-GAAP NET (LOSS) /INCOME
RECONCILIATION
(In US$
000's)
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September 30,
2013
|
|
September 30,
2012
|
|
September 30,
2013
|
|
September 30,
2012
|
Net (loss)/income
attributable to CHC shareholders
|
|
(3,006)
|
|
(1,658)
|
|
2,879
|
|
6,821
|
Non-GAAP
adjustments:
|
|
|
|
|
|
|
|
|
Exchange
gain
|
|
(24)
|
|
(22)
|
|
(87)
|
|
(68)
|
Stock based
compensation expense/(income)(1)
|
|
(38)
|
|
(47)
|
|
178
|
|
107
|
Change in fair value
of warrant liabilities(2)
|
|
(1,002)
|
|
708
|
|
(286)
|
|
356
|
Assets impairment
loss
|
|
3,535
|
|
-
|
|
3,535
|
|
-
|
Non-GAAP net
(loss)/income attributable to CHC shareholders
|
|
(535)
|
|
(1,019)
|
|
6,219
|
|
7,216
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
Net income
attributable to CHC shareholders from discontinued
operations
|
|
-
|
|
(33)
|
|
-
|
|
(2,770)
|
Non-GAAP net
(loss)/income attributable to CHC shareholders
from
continuing operations
|
|
(535)
|
|
(1,052)
|
|
6,219
|
|
4,446
|
|
|
|
|
|
|
|
|
|
Non-GAAP net
(loss)/income attributable to CHC shareholders
per ADS
– basic and diluted (3)
|
|
(0.01)
|
|
(0.02)
|
|
0.12
|
|
0.13
|
From continuing
operation
|
|
(0.01)
|
|
(0.02)
|
|
0.12
|
|
0.07
|
From discontinued
operation
|
|
-
|
|
-
|
|
-
|
|
0.06
|
Non-GAAP net
(loss)/income attributable to CHC
shareholders per ordinary share – basic and diluted
|
|
(0.00)
|
|
(0.01)
|
|
0.04
|
|
0.04
|
From continuing
operation
|
|
(0.00)
|
|
(0.01)
|
|
0.04
|
|
0.02
|
From discontinued
operation
|
|
-
|
|
-
|
|
-
|
|
0.02
|
|
|
|
|
|
|
|
|
|
Weighted average
American depository shares – basic
|
|
54,033,222
|
|
53,996,366
|
|
54,020,725
|
|
53,996,366
|
Weighted average
ordinary shares – basic
|
|
162,099,665
|
|
161,989,097
|
|
162,062,176
|
|
161,989,097
|
Weighted average
American Depository Shares – diluted
|
|
54,142,236
|
|
53,996,366
|
|
54,121,302
|
|
53,996,366
|
Weighted average
ordinary shares – diluted
|
|
162,426,708
|
|
161,989,097
|
|
162,363,907
|
|
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
September 30,
|
|
As of
December 31,
|
|
2013
|
|
2012
|
ASSETS
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
17,644
|
|
7,967
|
Restricted
cash
|
33
|
|
5,171
|
Accounts receivable
(net of allowance for doubtful accounts of nil as of September
30,
2013 and December 31, 2012)
|
6,272
|
|
5,772
|
Notes
receivable
|
488
|
|
1,877
|
Deferred tax
assets
|
1,780
|
|
1,659
|
Amounts due from
related parties
|
87
|
|
86
|
Prepayments and other
current assets
|
3,229
|
|
14,150
|
Total current
assets
|
29,533
|
|
36,682
|
|
|
|
|
Non-current
assets:
|
|
|
|
Property, plant and
equipment, net
|
539,675
|
|
548,511
|
Land use right,
net
|
48,848
|
|
48,640
|
Intangible assets,
net
|
4,722
|
|
4,660
|
Goodwill
|
114,997
|
|
112,481
|
Deferred tax
assets
|
1,474
|
|
1,329
|
Other non-current
assets
|
1,934
|
|
2,013
|
Total non-current
assets
|
711,650
|
|
717,634
|
|
|
|
|
TOTAL
ASSETS
|
741,183
|
|
754,316
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts
payable
|
1,954
|
|
3,124
|
Short-term
loans
|
14,395
|
|
21,676
|
Current portion of
long-term loans
|
37,226
|
|
35,537
|
Amounts due to
related parties
|
14,369
|
|
12,705
|
Accrued expenses and
other current liabilities
|
33,555
|
|
43,825
|
Warrant
liabilities
|
553
|
|
839
|
Total current
liabilities
|
102,052
|
|
117,706
|
|
|
|
|
Non-current
liabilities:
|
|
|
|
Long term
loans
|
201,285
|
|
212,970
|
Deferred tax
liabilities
|
24,524
|
|
24,345
|
Other non-current
liabilities
|
9,262
|
|
6,780
|
Total non-current
liabilities
|
235,071
|
|
244,095
|
|
|
|
|
TOTAL
LIABILITIES
|
337,123
|
|
361,801
|
|
|
|
|
Shareholders'
equity
|
|
|
|
Ordinary shares (par
value US$0.001 per share, 400,000,000 shares authorized as
of
September 30, 2013
and December 31, 2012; 162,099,665 and 161,989,097
shares
issued and
outstanding as of September 30, 2013 and December 31, 2012,
respectively)
|
162
|
|
162
|
Additional paid in
capital
|
509,869
|
|
509,665
|
Accumulated other
comprehensive income
|
50,649
|
|
41,597
|
Accumulated
deficit
|
(157,146)
|
|
(159,472)
|
Total China
Hydroelectric Corporation shareholders' equity
|
403,534
|
|
391,952
|
Non-controlling
interests
|
526
|
|
563
|
TOTAL
SHAREHOLDER'S EQUITY
|
404,060
|
|
392,515
|
|
|
|
|
TOTAL LIABILITIES
AND SHAREHOLDERS' EQUITY
|
741,183
|
|
754,316
|
CHINA HYDROELECTRIC
CORPORATION
NET (LOSS)/INCOME
TO ADJUSTED EBITDA RECONCILIATION
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September
30,
2013
|
|
September
30,
2012
|
|
September
30,
2013
|
|
September
30,
2012
|
Net
(loss)/income
|
|
(3,148)
|
|
(1,652)
|
|
2,887
|
|
6,963
|
Interest expenses,
net
|
|
5,967
|
|
7,033
|
|
17,937
|
|
21,317
|
Other non-cash
charges, including exchange gain,
change
in fair value of warrant liabilities, and
stock-based compensation expense
|
|
(1,064)
|
|
639
|
|
(195)
|
|
395
|
Income tax
expenses
|
|
(441)
|
|
386
|
|
5,215
|
|
7,159
|
Interest expenses,
income tax expenses, depreciation
and
amortization related to discontinued operations
|
|
-
|
|
636
|
|
-
|
|
2,605
|
Depreciation of
property, plant and equipment and
amortization of land use rights and intangible assets
|
|
5,896
|
|
5,729
|
|
17,575
|
|
17,226
|
Assets impairment
loss
|
|
3,535
|
|
-
|
|
3,535
|
|
-
|
EBITDA, as
adjusted
|
|
10,745
|
|
12,771
|
|
46,954
|
|
55,665
|
|
|
|
|
|
|
|
|
|
|
|
66%
|
|
61%
|
|
73%
|
|
72%
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
Income from
discontinued operations
|
|
-
|
|
(33)
|
|
-
|
|
(2,770)
|
Interest expenses,
income tax expense, depreciation and
amortization related to discontinued operations
|
|
-
|
|
(636)
|
|
-
|
|
(2,605)
|
EBITDA, on a
continuing basis, as adjusted
|
|
10,745
|
|
12,102
|
|
46,954
|
|
50,290
|
|
|
|
|
|
|
|
|
|
|
|
66%
|
|
60%
|
|
73%
|
|
69%
|
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)
|
|
|
|
|
Nine Months
Ended
|
|
|
|
|
September
30,
2013
|
|
September
30,
2012
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
Net income
|
|
|
|
2,887
|
|
6,963
|
Adjustments to
reconcile net income to net cash generated from
operating
activities:
|
|
|
|
|
|
|
Depreciation of
property, plant and equipment and amortization of
land use
rights and intangible assets
|
|
|
|
17,575
|
|
17,775
|
Deferred income
taxes
|
|
|
|
(386)
|
|
411
|
Changes in fair value
of warrant liabilities
|
|
|
|
(286)
|
|
356
|
Amortization of debt
issuance costs
|
|
|
|
90
|
|
158
|
Authorization of
government grant
|
|
|
|
(2)
|
|
(2)
|
Stock-based
compensation expense
|
|
|
|
178
|
|
107
|
Loss from disposal of
property, plant and equipment
|
|
|
|
24
|
|
355
|
Exchange
gain
|
|
|
|
(87)
|
|
(68)
|
Asset impairment
loss
|
|
|
|
4,082
|
|
-
|
Gain from disposal of
discontinued operation
|
|
|
|
-
|
|
(1,376)
|
Changes in operating
assets and liabilities
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
|
(368)
|
|
(2,787)
|
Notes
receivable
|
|
|
|
792
|
|
-
|
Accounts due from
related parties
|
|
|
|
-
|
|
(85)
|
Prepayments and other
current assets
|
|
|
|
(430)
|
|
(1,023)
|
Other non-current
assets
|
|
|
|
31
|
|
(72)
|
Accounts
payable
|
|
|
|
(281)
|
|
(412)
|
Amounts due to
related parties
|
|
|
|
1,365
|
|
263
|
Other non-current
liabilities
|
|
|
|
2,485
|
|
84
|
Accrued expenses and
other current liabilities
|
|
|
|
(3,112)
|
|
2,806
|
Net cash provided
by operating activities
|
|
|
|
24,557
|
|
23,453
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
Acquisition of
subsidiaries, net of cash acquired
|
|
|
|
-
|
|
(8,994)
|
Proceeds from the
disposal of subsidiaries, net of tax
|
|
|
|
11,051
|
|
10,843
|
Acquisition of an
intangible assets
|
|
|
|
(89)
|
|
-
|
Acquisition of
property, plant and equipment
|
|
|
|
(1,484)
|
|
(7,110)
|
Proceeds from
disposal of property, plant and equipment
|
|
|
|
56
|
|
34
|
Payment to
contractors for construction projects
|
|
|
|
(96)
|
|
(3,316)
|
Net cash provided
by/ (used in) investing activities
|
|
|
|
9,438
|
|
(8,543)
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
Proceeds from
short-term loans
|
|
|
|
9,108
|
|
15,626
|
Proceeds from
long-term loans
|
|
|
|
7,408
|
|
26,494
|
Proceeds from loans
from related parties
|
|
|
|
-
|
|
570
|
Proceeds from loans
from third parties
|
|
|
|
1,490
|
|
17,181
|
Proceeds from sales
and lease back
|
|
|
|
-
|
|
6,265
|
Payment of debt
issuance cost
|
|
|
|
-
|
|
(352)
|
Repayment of loans
from third parties
|
|
|
|
(8,829)
|
|
(32,355)
|
Repayment of
short-term loans
|
|
|
|
(17,848)
|
|
(13,772)
|
Repayment of
long-term loans
|
|
|
|
(21,096)
|
|
(32,544)
|
Restricted
cash
|
|
|
|
5,138
|
|
-
|
Repayment of
principle under sales and lease back
|
|
|
|
-
|
|
(180)
|
Net cash used in
financing activities
|
|
|
|
(24,629)
|
|
(13,067)
|
Net increase in
cash and cash equivalents
|
|
|
|
9,366
|
|
1,843
|
Effect of changes in
exchange rate on cash and cash equivalents
|
|
|
|
311
|
|
(54)
|
Cash and cash
equivalents at the beginning of the period
|
|
|
|
7,967
|
|
8,402
|
Cash and cash
equivalents at the end of the period
|
|
|
|
17,644
|
|
10,191
|
|
|
|
|
|
|
|
SOURCE China Hydroelectric Corporation