BEIJING, April 21, 2014 /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 fourth quarter and twelve months ended
December 31, 2013.
For the fourth quarter of 2013, revenues from continuing
operations (net of value-added tax) declined by 18.5% year over
year to $10.1 million, due to a 16.6%
decline in electricity sold. We recorded a net loss attributable to
China Hydroelectric shareholders from continuing operations of
$5.1 million for the fourth quarter
of 2013, compared to a $9.2 million
loss for the same period of 2012. This improvement is partially
attributable to a $2.9 million
decrease in general and administrative expenses.
Revenues from continuing operations (net of value-added tax) for
the full year 2013 declined by 12.8% year over year to $74.5 million, due to a 13.2% decline in
electricity sold. We recorded a net loss attributable to China
Hydroelectric shareholders from continuing operations of
$2.2 million for the full year 2013,
compared to a $5.2 million loss for
the full year 2012. This improvement is partially attributable to a
$7.0 million decrease in general and
administrative expenses over that period.
"The Company's management team has continued to mitigate the
impact of lower precipitation in 2013 with effective cost
reductions, reduced third party borrowings, and a drawdown of new
long-term bank borrowings," stated Mr. Amit
Gupta, Chairman of China Hydroelectric.
"Weather conditions in Zhejiang
and Fujian provinces, two of our
three main operating regions, experienced an improvement during the
fourth quarter, but recorded overall precipitation levels that were
slightly below long-term averages for the full year 2013.
Precipitation in Yunnan province
improved slightly in Q4 2013 from the same period in 2012 but
remained well below long-term average," stated Dr. You-Su Lin, interim Chief Executive Officer of China
Hydroelectric. "As announced in the previous quarter, we have taken
an asset impairment loss as a result of the flood damaged Liyuan
project in Sichuan province. The
management team has been actively working with the insurance
company for reimbursement of the damage, but assessment of the loss
is still currently on-going. Going forward, we are pleased to
report we have received a tariff increase in Yunnan for electricity sold to the provincial
grid companies," Dr. Lin added.
Operating Highlights
Precipitation in the fourth quarter of 2013 was approximately
36% above the long-term average, due to favorable conditions in two
of the three main provinces in which the Company operates.
Precipitation in the fourth quarter of 2012 was 52% above the
long-term average. Due to less precipitation, electricity sold in
the fourth quarter of 2013 declined approximately 16.6% when
compared to the fourth quarter of 2012. The reduced rainfall
resulted in a utilization rate of 21.1% in the fourth quarter of
2013, compared to 24.7% in the fourth quarter of 2012.
Precipitation for the full year 2013 was approximately 8% below
the long-term average, due to lower precipitation levels in all
three of the main provinces in which the Company operates. Due to
less precipitation, electricity sold for the full year 2013
declined approximately 13.2% when compared to the full year 2012.
The reduced rainfall resulted in a utilization rate of 34.0% for
the full year 2013, compared to 39.2% for the full year 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
|
|
Q4 2013
|
Q4 2012
|
|
Fiscal
2013
|
Fiscal
2012
|
Fiscal
2011
|
Zhejiang
|
|
173%
|
168%
|
|
96%
|
134%
|
70%
|
Fujian
|
|
170%
|
211%
|
|
93%
|
128%
|
62%
|
Yunnan
|
|
68%
|
65%
|
|
86%
|
87%
|
86%
|
Total
Company
|
|
136%
|
152%
|
|
92%
|
121%
|
84%
|
|
*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.
|
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
|
|
Q4
2013
|
|
Q4
2012
|
|
% Change
|
|
YTD(4)
2013
|
|
YTD(4)
2012
|
|
%
Change
|
Continuing
Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
Electricity sold
(millions kWh)
|
|
235.2
|
|
282.1
|
|
-17%
|
|
1,534.3
|
|
1,768.0
|
|
-13%
|
Effective tariff
(RMB/kWh)
|
|
0.28
|
|
0.29
|
|
-3%
|
|
0.33
|
|
0.33
|
|
0.0%
|
Average effective
utilization rate
|
|
21.1%
|
|
24.7%
|
|
-15%
|
|
34.0%
|
|
39.2%
|
|
-13%
|
Revenues
|
|
10.1
|
|
12.4
|
|
-19%
|
|
74.5
|
|
85.4
|
|
-13%
|
Gross
profit
|
|
0.3
|
|
2.7
|
|
-89%
|
|
39.2
|
|
49.6
|
|
-21%
|
Adjusted EBITDA
(1)
|
|
3.0
|
|
3.5
|
|
-14%
|
|
49.9
|
|
53.8
|
|
-7%
|
GAAP net
loss
|
|
(5.1)
|
|
(9.2)
|
|
-44%
|
|
(2.2)
|
|
(5.2)
|
|
-58%
|
GAAP net loss per ADS
(3)
|
|
(0.09)
|
|
(0.17)
|
|
-47%
|
|
(0.03)
|
|
(0.09)
|
|
-66%
|
Non-GAAP net
(loss)/income (2)
|
|
(5.5)
|
|
(8.3)
|
|
-34%
|
|
0.7
|
|
(3.8)
|
|
-118%
|
Non-GAAP net
(loss)/income per ADS (2,3)
|
|
(0.09)
|
|
(0.15)
|
|
-41%
|
|
0.00
|
|
(0.07)
|
|
-100%
|
Net income from
discontinued operations
|
|
-
|
|
1.1
|
|
-100%
|
|
-
|
|
3.9
|
|
-100%
|
|
|
|
|
(1) See "Net (loss)
/income to adjusted EBITDA reconciliation" below
|
|
(2) See "GAAP net
loss to non-GAAP net (loss)/income reconciliation" below
|
|
(3) Per ADS data is
representative of basic and diluted ADS
|
|
(4) "YTD" refers to
the twelve months ended December 31.
|
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.
Fourth Quarter Ended December 31,
2013 Financial Highlights
Revenues
Revenues, net of value added taxes, from continuing operations
for the fourth quarter of 2013 were $10.1
million, a decrease of 18.5%, or $2.3
million, from $12.4 million
for the fourth quarter of 2012. As previously noted, the decrease
was principally due to reduced electricity sales. The lower
electricity sales primarily resulted from significantly lower
precipitation levels in Fujian
province, as compared to the fourth quarter of 2012.
The Company sold 235.2 million kWh from continuing operations in
the fourth quarter of 2013, a decrease of 46.9 million kWh, or
16.6%, from the 282.1 million kWh sold in the fourth quarter of
2012. The effective tariff for the fourth quarter of 2013 was
RMB 0.28/kWh, a decrease of 3.4% from
0.29/kWh in the fourth quarter of 2012.
Cost of Revenues
Cost of revenues from continuing operations for the fourth
quarter of 2013 was $9.7 million, an
increase of $0.1 million or 1.0% from
the fourth quarter of 2012, mainly due to an increase of labor
costs of $0.2 million, offset by
lower variable costs as a result of less favorable rainfall,
compared with the same period of the prior year.
Gross Profit and Margin
Gross profit from continuing operations for the fourth quarter
of 2013 decreased by 88.9% to $0.3
million, from $2.7 million in
the prior-year period. Gross margin for the fourth quarter of 2013
decreased to 3% compared to 22% 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
fourth quarter of 2013 decreased 45% to $3.5
million from $6.4 million for
the fourth quarter of 2012. The decrease was primarily due to the
closure of the U.S. office, one-time expenses in the fourth quarter
of 2012 related to the proxy contest and reduction of professional
service expenses, offset by professional service expenses related
to the preliminary non-binding offer from NewQuest to acquire all
of the Company's outstanding ordinary shares not owned by the buyer
consortium (the "Going Private Transaction") and subsequent
definitive merger agreement approved by the special committee in
January 2014.
Adjusted EBITDA and EBITDA Margin
Adjusted EBITDA decreased by 37.5% to $3.0 million in the fourth quarter of 2013
compared to $4.8 million in the same
period of 2012. Adjusted EBITDA margin decreased to 29% for the
fourth quarter of 2013 compared to 39% in the same period of
2012.
On a continuing basis, Adjusted EBITDA decreased by 14.3%, or
$0.5 million, to $3.0 million in the fourth quarter of 2013 from
$3.5 million in the same period of
2012, and Adjusted EBITDA margin remained unchanged at 29%.
Interest Expenses, net
Net interest expenses were $4.5
million in the fourth quarter of 2013, compared to
$6.7 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
Net loss attributable to China Hydroelectric shareholders from
continuing operations was $5.1
million in the fourth quarter of 2013, compared to
$9.2 million in the same period of
2012 which excluded $1.1 million of
net income attributable to China Hydroelectric shareholders from
discontinued operations. The improvement is partially attributable
to a decrease in the Company's G&A expenses.
Non-GAAP net loss attributable to China Hydroelectric
shareholders from continuing operations was $5.5 million, or $0.09 per diluted ADS, for the fourth quarter of
2013, compared to a net loss of $8.3
million, or $0.15 per diluted
ADS in the prior year period. For reconciliation between GAAP and
non-GAAP earnings, see the table below entitled "GAAP Net Loss to
Non-GAAP Net (Loss)/Income Reconciliation."
Weighted average American depository shares ("ADSs") used in the
fourth 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.
Twelve Months Ended December 31,
2013 Financial Highlights
Revenues
Revenues, net of value added taxes, from continuing operations,
for 2013 were $74.5 million, a
decrease of 12.8%, or $10.9 million,
from $85.4 million for 2012. The
decrease in revenue for 2013 was principally due to lower
precipitation levels in all of the Company's three main operating
regions compared to 2012. The Company sold 1,534.3 million kWh from
continuing operations for 2013, a decrease of 233.7 million kWh, or
13.2%, from 1,768.0 million kWh sold in 2012. The effective tariff
was RMB 0.33/kWh for 2013, unchanged
from the same period of 2012.
Cost of Revenues
Cost of revenues from continuing operations for 2013 was
$35.4 million, as compared to
$35.8 million for 2012. Cost of
revenues in the twelve months ended December
31, 2013 decreased due to lower variable costs as a result
of less favorable rainfall for 2012, offset by a $0.3 million increase in labor cost.
Gross Profit and Margin
Gross profit from continuing operations for 2013 decreased by
21.2% to $39.2 million, from
$49.6 million in 2012. Gross margin
for 2013 decreased to 53% compared to 58% 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 2013 decreased by 34.0% to $13.3 million, from $20.3
million for 2012. The decrease was primarily due to the
closure of the U.S. office, one-time expenses in the fourth quarter
of 2012 related to the proxy contest and reduction of professional
service expenses, offset by professional service expenses related
to the Going Private Transaction.
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 in 2013. 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 17.5% to $49.9 million in 2013 compared to $60.5 million in 2012. Adjusted EBITDA margin was
67% for 2013, unchanged from 2012. On a continuing basis, Adjusted
EBITDA decreased by 7.2%, or $3.9
million, to $49.9 million in
2013 from $53.8 million in 2012. On a
continuing basis, Adjusted EBITDA margin increased from 63% to 67%
year over year.
Interest Expenses, net
Net interest expenses were $22.5
million in 2013, compared to $28.0
million in 2012. The decrease was primarily due to a
decrease in the balance of third party borrowings in 2013.
GAAP and Non-GAAP Net (Loss)/Income
Net loss attributable to China Hydroelectric shareholders from
continuing operations was $2.2
million in 2013 compared to $5.2
million in 2012, which excluded $3.9
million net income attributable to China Hydroelectric
shareholders from discontinued operations.
Non-GAAP net income attributable to China Hydroelectric
shareholders from continuing operations was $0.7 million, or $0.00 per diluted ADS, for 2013, compared to
Non-GAAP net loss of $3.8 million, or
$0.07 per diluted ADS, for 2012. For
reconciliation between GAAP and non-GAAP earnings, see the table
below entitled "GAAP Net Loss to Non-GAAP (Loss)/Income
Reconciliation."
Weighted average ADS used in 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 and cash equivalents (excluding restricted
cash) were $14.2 million as of
December 31, 2013, compared to
$17.6 million as of September 30, 2013. Long-term bank loans were
$250.1 million (including the current
portion of long-term loans of $38.3
million) as of December 31,
2013, an increase from $238.5
million (including current portion of long-term loans of
$37.2 million) as of September 30, 2013. Short-term loans as of
December 31, 2013 were $12.0 million, a decrease of $2.4 million from $14.4
million as of September 30,
2013.
As of December 31, 2013, the
Company's working capital deficiency was $66.5 million. Up to the date of this release,
the Company raised $52.2 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 RMB25.74 million to RMB38.2 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. We expect CIETAC to deliver a ruling in
relation to this proceeding during the second quarter, which will
be final and binding to all parties.
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. On November
26, 2013, GCLAC delivered a ruling which (i) awarded
RMB3.5 million to Wuyue for unpaid
employee salary and social security up to November 30, 2013, and (ii) concluded that we
shall not pay any salary or social security for the employees of
Wuyue since November 30, 2013. On
Feb 17, 2014, we paid RMB3.5 million to Wuyue in accordance with the
ruling, which has been immediately allocated to the Wuyue
employees.
Business Outlook
As of the date of this release, rainfall in the first quarter of
2014 has been lower than that of the same period in 2013.
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.
Several of the Company's projects located in Yunnan province have received tariff
increases. The increases apply to electricity provided to the
provincial grid companies and are effective January 1, 2014. The new tariff per kilowatt hour
sold to the provincial grid companies is RMB0.1927 from June to October, RMB0.235 during May and November, and
RMB0.282 from December to April. As
of the filing date, the Company has not received any notice
indicating a change to the tariffs received for electricity sold to
non-provincial grid companies.
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 Tuesday, April 22,
2014 to discuss its fourth quarter and full year 2013
financial results and recent business activities. To access the
live teleconference, please dial (U.S.) +1-888-466-4462 or
(International) +1-719-457-2661, and enter pass code 8613792. This
call is being webcast by ViaVid Communications and can be accessed
by clicking on this link:
http://public.viavid.com/index.php?id=108477, or at ViaVid's
website at http://www.viavid.com.
A playback will be available through May
6, 2014, by dialing (U.S.) +1-877-870-5176 or
(International) 1-858-384-5517and entering the pass code
8613792.
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 fourth quarter and the twelve
months ended December 31, 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 Loss to
Non-GAAP Net (Loss)/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 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
Loss to Adjusted EBITDA Reconciliation" and "GAAP Net Loss to
Non-GAAP Net (Loss)/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
|
James Hull
Finance
Manager
Phone (China):
+86-10-5963-6881
Email:
james.hull@china-hydro.com
|
CHINA HYDROELECTRIC
CORPORATION
|
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
(In US$ 000's, except
for share and per share data)
|
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
|
December 31,
2013
|
|
December 31,
2012
|
|
December 31,
2013
|
|
December 31,
2012
|
Continuing
Operations:
|
|
|
|
|
|
|
|
|
Revenues
|
|
10,052
|
|
12,375
|
|
74,517
|
|
85,388
|
Cost of
revenues
|
|
(9,711)
|
|
(9,664)
|
|
(35,357)
|
|
(35,795)
|
Gross
profit
|
|
341
|
|
2,711
|
|
39,160
|
|
49,593
|
Operating
expenses
|
|
|
|
|
|
|
|
|
General and
administrative expenses (including share-based
compensation expenses of $211 and
$166 for the twelve months
ended December 31, 2013 and 2012,
expenses of $33 and $59 for
three months ended December 31, 2013
and 2012, respectively)
|
|
(3,474)
|
|
(6,391)
|
|
(13,258)
|
|
(20,348)
|
Assets impairment
loss
|
|
(14)
|
|
-
|
|
(3,549)
|
|
-
|
Total operating
expenses
|
|
(3,488)
|
|
(6,391)
|
|
(16,807)
|
|
(20,348)
|
Operating
income/(loss)
|
|
(3,147)
|
|
(3,680)
|
|
22,353
|
|
29,245
|
Interest
income
|
|
17
|
|
64
|
|
98
|
|
84
|
Interest
expense
|
|
(4,550)
|
|
(6,733)
|
|
(22,568)
|
|
(28,070)
|
Changes in fair value
of warrant liabilities
|
|
553
|
|
(43)
|
|
839
|
|
(399)
|
Exchange
gain/(loss)
|
|
(128)
|
|
(40)
|
|
(41)
|
|
28
|
Other income,
net
|
|
109
|
|
475
|
|
275
|
|
507
|
Income before
income tax expenses
|
|
(7,146)
|
|
(9,957)
|
|
956
|
|
1,395
|
Income tax
expense/(income)
|
|
1,741
|
|
708
|
|
(3,474)
|
|
(6,451)
|
Net loss from
continuing operations
|
|
(5,405)
|
|
(9,249)
|
|
(2,518)
|
|
(5,056)
|
|
|
|
|
|
|
|
|
|
Net income from
discontinued operations
|
|
-
|
|
1,137
|
|
-
|
|
3,907
|
|
|
|
|
|
|
|
|
|
Net
loss
|
|
(5,405)
|
|
(8,112)
|
|
(2,518)
|
|
(1,149)
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
Net loss/(income)
attributable to non-controlling interests
|
|
305
|
|
48
|
|
297
|
|
(94)
|
|
|
|
|
|
|
|
|
|
Net loss
attributable to China Hydroelectric Corporation
shareholders
|
|
(5,100)
|
|
(8,064)
|
|
(2,221)
|
|
(1,243)
|
- Continuing
operations
|
|
(5,100)
|
|
(9,201)
|
|
(2,221)
|
|
(5,150)
|
- Discontinued
operations
|
|
-
|
|
1,137
|
|
-
|
|
3,907
|
|
|
|
|
|
|
|
|
|
Other Comprehensive
income/(loss), net of taxes
|
|
|
|
|
|
|
|
|
Foreign
currency translation adjustments
|
|
3,388
|
|
2,004
|
|
12,395
|
|
(1,413)
|
Comprehensive
income/(loss)
|
|
(2,017)
|
|
(6,075)
|
|
9,877
|
|
(2,529)
|
Less:
comprehensive loss/(income) attributable to non-controlling
interest
|
|
327
|
|
65
|
|
364
|
|
(85)
|
Comprehensive
(loss)/income attributable to CHC shareholders
|
|
(1,690)
|
|
(6,010)
|
|
10,241
|
|
(2,614)
|
|
|
|
|
|
|
|
|
|
GAAP net loss per
ADS - basic and diluted
|
|
(0.09)
|
|
(0.15)
|
|
(0.03)
|
|
(0.02)
|
From continuing
operation
|
|
(0.09)
|
|
(0.17)
|
|
(0.03)
|
|
(0.09)
|
From discontinued
operation
|
|
-
|
|
0.02
|
|
-
|
|
0.07
|
|
|
|
|
|
|
|
|
|
GAAP net loss per
share – basic and diluted
|
|
(0.03)
|
|
(0.05)
|
|
(0.01)
|
|
(0.01)
|
From continuing
operation
|
|
(0.03)
|
|
(0.06)
|
|
(0.01)
|
|
(0.03)
|
From discontinued
operation
|
|
-
|
|
0.01
|
|
-
|
|
0.02
|
|
|
|
|
|
|
|
|
|
Weighted average
American Depository Shares – basic
|
|
54,033,222
|
|
53,996,366
|
|
54,023,875
|
|
53,996,366
|
Weighted average
ordinary shares - basic
|
|
162,099,665
|
|
161,989,097
|
|
162,071,626
|
|
161,989,097
|
|
|
|
|
|
|
|
|
|
Weighted average
American Depository Shares - diluted
|
|
54,033,222
|
|
53,996,366
|
|
54,023,875
|
|
53,996,366
|
Weighted average
ordinary shares - diluted
|
|
162,099,665
|
|
161,989,097
|
|
162,071,626
|
|
161,989,097
|
CHINA HYDROELECTRIC
CORPORATION
|
GAAP NET LOSS TO
NON-GAAP NET (LOSS) /INCOME RECONCILIATION
|
(In US$
000's)
|
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
|
December 31,
2013
|
|
December 31,
2012
|
|
December 31,
2013
|
|
December 31,
2012
|
Net loss attributable
to CHC shareholders
|
|
(5,100)
|
|
(8,064)
|
|
(2,221)
|
|
(1,243)
|
Non-GAAP
adjustments:
|
|
|
|
|
|
|
|
|
Exchange
gain/(loss)
|
|
128
|
|
40
|
|
41
|
|
(28)
|
Stock based
compensation expense(1)
|
|
33
|
|
59
|
|
211
|
|
166
|
Change in fair value
of warrant liabilities(2)
|
|
(553)
|
|
43
|
|
(839)
|
|
399
|
Bad debt
|
|
-
|
|
792
|
|
-
|
|
792
|
Assets impairment
loss
|
|
14
|
|
-
|
|
3,549
|
|
-
|
Non-GAAP net
(loss)/income attributable to CHC shareholders
|
|
(5,478)
|
|
(7,130)
|
|
741
|
|
86
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
Net income
attributable to CHC shareholders from
discontinued operations
|
|
-
|
|
(1,137)
|
|
-
|
|
(3,907)
|
Non-GAAP net
(loss)/income attributable to CHC shareholders
from continuing operations
|
|
(5,478)
|
|
(8,267)
|
|
741
|
|
(3,821)
|
|
|
|
|
|
|
|
|
|
Non-GAAP net
(loss)/income attributable to CHC shareholders
per ADS - basic and diluted
(3)
|
|
(0.09)
|
|
(0.13)
|
|
0.00
|
|
0.00
|
From continuing
operation
|
|
(0.09
|
|
(0.15)
|
|
0.00
|
|
(0.07)
|
From discontinued
operation
|
|
-
|
|
0.02
|
|
-
|
|
0.07
|
Non-GAAP net
(loss)/income attributable to CHC
shareholders per ordinary share -
basic and diluted
|
|
(0.03)
|
|
(0.04)
|
|
0.00
|
|
0.00
|
From continuing
operation
|
|
(0.03)
|
|
(0.05)
|
|
0.00
|
|
(0.02)
|
From discontinued
operation
|
|
-
|
|
0.01
|
|
-
|
|
0.02
|
|
|
|
|
|
|
|
|
|
Weighted average
American depository shares - basic
|
|
54,033,222
|
|
53,996,366
|
|
54,023,875
|
|
53,996,366
|
Weighted average
ordinary shares - basic
|
|
162,099,665
|
|
161,989,097
|
|
162,071,626
|
|
161,989,097
|
Weighted average
American Depository Shares - diluted
|
|
54,033,222
|
|
53,996,366
|
|
54,023,875
|
|
53,996,366
|
Weighted average
ordinary shares - diluted
|
|
162,099,665
|
|
161,989,097
|
|
162,071,626
|
|
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
|
AUDITED CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(In US$
000's)
|
|
|
As of
December 31,
|
|
As of
December 31,
|
|
2013
|
|
2012
|
ASSETS
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
14,165
|
|
7,967
|
Restricted
cash
|
-
|
|
5,171
|
Accounts receivable
(net of allowance for doubtful accounts of nil as of December
31,
2013 and 2012)
|
3,741
|
|
5,772
|
Notes
receivable
|
492
|
|
1,877
|
Deferred tax
assets
|
1,994
|
|
1,659
|
Amounts due from
related parties (net of allowance for doubtful accounts of US$1,379
and US$1,338 as of December 31, 2013 and
2012)
|
-
|
|
86
|
Prepayments and other
current assets (net of provision for impairment allowance of
US$1,608 and US$1,560 as of December 31,
2013 and 2012)
|
3,226
|
|
14,150
|
Total current
assets
|
23,618
|
|
36,682
|
|
|
|
|
Non-current
assets:
|
|
|
|
Property, plant and
equipment, net
|
540,242
|
|
548,511
|
Land use right,
net
|
48,962
|
|
48,640
|
Intangible assets,
net
|
4,714
|
|
4,660
|
Goodwill
|
115,960
|
|
112,481
|
Deferred tax
assets
|
1,526
|
|
1,329
|
Other non-current
assets
|
2,220
|
|
2,013
|
Total non-current
assets
|
713,624
|
|
717,634
|
|
|
|
|
TOTAL
ASSETS
|
737,242
|
|
754,316
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts
payable
|
1,992
|
|
3,124
|
Short-term
loans
|
11,973
|
|
21,676
|
Current portion of
long-term loans
|
38,337
|
|
35,537
|
Amounts due to
related parties
|
9,491
|
|
12,705
|
Accrued expenses and
other current liabilities
|
28,072
|
|
43,825
|
Warrant
liabilities
|
-
|
|
839
|
Deferred tax
liabilities (current)
|
300
|
|
-
|
Total current
liabilities
|
90,165
|
|
117,706
|
|
|
|
|
Non-current
liabilities:
|
|
|
|
Long term
loans
|
211,723
|
|
212,970
|
Deferred tax
liabilities
|
24,720
|
|
24,345
|
Other non-current
liabilities
|
8,005
|
|
6,780
|
Total non-current
liabilities
|
244,448
|
|
244,095
|
|
|
|
|
TOTAL
LIABILITIES
|
334,613
|
|
361,801
|
|
|
|
|
Shareholders'
equity
|
|
|
|
Ordinary shares (par
value US$0.001 per share, 400,000,000 shares authorized as of
December 31, 2013 and 2012; 162,099,665 and 161,989,097 shares
issued and outstanding as of December 31, 2013 and 2012)
|
162
|
|
162
|
Additional paid in
capital
|
509,902
|
|
509,665
|
Accumulated other
comprehensive income
|
54,059
|
|
41,597
|
Accumulated
deficit
|
(161,693)
|
|
(159,472)
|
Total China
Hydroelectric Corporation shareholders' equity
|
402,430
|
|
391,952
|
Non-controlling
interests
|
199
|
|
563
|
TOTAL
SHAREHOLDER'S EQUITY
|
402,629
|
|
392,515
|
TOTAL LIABILITIES
AND SHAREHOLDERS' EQUITY
|
737,242
|
|
754,316
|
CHINA HYDROELECTRIC
CORPORATION
|
NET LOSS TO
ADJUSTED EBITDA RECONCILIATION
|
|
|
|
Three Months
Ended
|
|
Twelve Months
Ended
|
|
|
December 31,
2013
|
|
December 31,
2012
|
|
December 31,
2013
|
|
December 31,
2012
|
Net loss
|
|
(5,405)
|
|
(8,112)
|
|
(2,518)
|
|
(1,149)
|
Interest expenses,
net
|
|
4,533
|
|
6,669
|
|
22,470
|
|
27,986
|
Other non-cash
charges, including exchange gain,
change in fair value of warrant
liabilities, and
stock-based compensation expense
|
|
(392)
|
|
142
|
|
(587)
|
|
537
|
Income tax
expenses/(income)
|
|
(1,741)
|
|
(708)
|
|
3,474
|
|
6,451
|
Provision for
impairment allowance for doubtful
accounts on amount due from related party
and
prepayments and other current
assets
|
|
-
|
|
843
|
|
-
|
|
843
|
Interest expenses,
income tax expenses, depreciation
and amortization related to discontinued
operations
|
|
-
|
|
138
|
|
-
|
|
2,743
|
Depreciation of
property, plant and equipment and
amortization of land use rights and
intangible assets
|
|
5,941
|
|
5,842
|
|
23,516
|
|
23,068
|
Assets impairment
loss
|
|
14
|
|
-
|
|
3,549
|
|
-
|
EBITDA, as
adjusted
|
|
2,950
|
|
4,814
|
|
49,904
|
|
60,479
|
|
|
|
|
|
|
|
|
|
|
|
29%
|
|
39%
|
|
67%
|
|
67%
|
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
Income from
discontinued operations
|
|
-
|
|
(1,137)
|
|
-
|
|
(3,907)
|
Interest expenses,
income tax expense, depreciation and
amortization related to discontinued
operations
|
|
-
|
|
(138)
|
|
-
|
|
(2,743)
|
EBITDA, on a
continuing basis, as adjusted
|
|
2,950
|
|
3,539
|
|
49,904
|
|
53,829
|
|
|
|
|
|
|
|
|
|
|
|
29%
|
|
29%
|
|
67%
|
|
63%
|
|
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
|
AUDITED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(In US$
000's)
|
|
|
|
|
|
Twelve Months
Ended
|
|
|
|
|
December 31,
2013
|
|
December 31,
2012
|
Cash flows from
operating activities:
|
|
|
|
|
|
|
Net loss
|
|
|
|
(2,518)
|
|
(1,149)
|
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
|
|
|
|
23,524
|
|
23,780
|
Deferred income
taxes
|
|
|
|
(482)
|
|
(163)
|
Changes in fair value
of warrant liabilities
|
|
|
|
(839)
|
|
399
|
Amortization of debt
issuance costs
|
|
|
|
175
|
|
191
|
Authorization of
government grant
|
|
|
|
(3)
|
|
(3)
|
Stock-based
compensation expense
|
|
|
|
211
|
|
166
|
Loss from disposal of
property, plant and equipment
|
|
|
|
45
|
|
508
|
Exchange gain/
(loss)
|
|
|
|
41
|
|
(28)
|
Asset impairment
loss
|
|
|
|
3,549
|
|
-
|
Gain from disposal of
discontinued operation
|
|
|
|
-
|
|
(2,767)
|
Gain from
extinguishment of amounts due to original shareholders of
acquired
subsidiaries
|
|
|
|
-
|
|
(462)
|
Provision for
impairment allowance on prepayment and other current
assets
|
|
|
|
-
|
|
843
|
Net pension cost
recognized
|
|
|
|
-
|
|
33
|
Changes in operating
assets and liabilities
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
|
2,175
|
|
(1,797)
|
Notes
receivable
|
|
|
|
789
|
|
(1,874)
|
Prepayments and other
current assets
|
|
|
|
(426)
|
|
(463)
|
Other non-current
assets
|
|
|
|
(538)
|
|
779
|
Accounts
payable
|
|
|
|
(1,084)
|
|
(345)
|
Amounts due to
related parties
|
|
|
|
(1)
|
|
(2)
|
Other non-current
liabilities
|
|
|
|
1,229
|
|
6,578
|
Accrued expenses and
other current liabilities
|
|
|
|
(6,437)
|
|
(1,524)
|
Net cash provided
by operating activities
|
|
|
|
19,410
|
|
22,700
|
Cash flows from
investing activities:
|
|
|
|
|
|
|
Acquisition of
subsidiaries, net of cash acquired
|
|
|
|
-
|
|
(8,923)
|
Proceeds from the
disposal of subsidiaries, net of tax
|
|
|
|
10,957
|
|
20,212
|
Acquisition of an
intangible assets
|
|
|
|
(90)
|
|
-
|
Acquisition of
property, plant and equipment
|
|
|
|
(1,087)
|
|
(7,091)
|
Proceeds from
disposal of property, plant and equipment
|
|
|
|
26
|
|
35
|
Payment to
contractors for construction projects
|
|
|
|
(450)
|
|
(6,931)
|
Proceeds from
insurance claim
|
|
|
|
549
|
|
-
|
Loans to a related
party
|
|
|
|
-
|
|
(86)
|
Net cash provided
by/ (used in) investing activities
|
|
|
|
9,905
|
|
(2,784)
|
Cash flows from
financing activities:
|
|
|
|
|
|
|
Exercised
options
|
|
|
|
26
|
|
-
|
Proceeds from
short-term loans
|
|
|
|
14,364
|
|
28,070
|
Proceeds from
long-term loans
|
|
|
|
32,335
|
|
72,947
|
Proceeds from loans
from related parties
|
|
|
|
2,034
|
|
572
|
Proceeds from loans
from third parties
|
|
|
|
3,425
|
|
20,161
|
Payment of debt
issuance cost
|
|
|
|
(194)
|
|
(704)
|
Repayment of loans
from related parties
|
|
|
|
(5,585)
|
|
(69)
|
Repayment of loans
from third parties
|
|
|
|
(13,313)
|
|
(38,136)
|
Repayment of
short-term loans
|
|
|
|
(26,225)
|
|
(28,051)
|
Repayment of
long-term loans
|
|
|
|
(36,544)
|
|
(69,986)
|
Restricted
cash
|
|
|
|
5,249
|
|
(5,166)
|
Net cash used in
financing activities
|
|
|
|
(24,428)
|
|
(20,362)
|
Net increase in
cash and cash equivalents
|
|
|
|
4,887
|
|
(446)
|
Effect of changes in
exchange rate on cash and cash equivalents
|
|
|
|
1,311
|
|
11
|
Cash and cash
equivalents at the beginning of the period
|
|
|
|
7,967
|
|
8,402
|
Cash and cash
equivalents at the end of the period
|
|
|
|
14,165
|
|
7,967
|
SOURCE China Hydroelectric Corporation