BEIJING, Feb. 27, 2013 /PRNewswire/ -- Xinyuan Real Estate Co., Ltd. ("Xinyuan" or "the Company") (NYSE: XIN), a residential real estate developer with primary focus on high growth cities in China, today announced its unaudited financial results for the fourth quarter and full year 2012.
Highlights for the Fourth Quarter 2012
- Total fourth quarter revenues were US$263.1 million, a 31.7% increase from US$199.8 million in the fourth quarter of 2011 and a 16.4% increase from US$226.1 million in the third quarter of 2012.
- Contract sales totaled US$188.4 million, a 9.5% increase from US$172.1 million in the fourth quarter of 2011 and an 18.0% decrease from US$229.8 million in the third quarter of 2012.
- Total gross floor area ("GFA") sales were 132,700 square meters, an 18.6% increase from 111,900 square meters in the fourth quarter of 2011 and a 22.3% decrease from 170,700 square meters sold in the third quarter of 2012.
- Selling, General, and Administrative ("SG&A") expenses as a percent of total revenue totaled 5.4% compared to 5.8% in the fourth quarter of 2011 and 6.6% in the third quarter of 2012.
- Net income totaled US$33.6 million, an 18.7% increase from US$28.3 million in the fourth quarter of 2011 and a 5.3% increase from US$31.9 million in the third quarter of 2012.
- Diluted net earnings per American Depositary Share ("ADS") attributable to shareholders were US$0.47 compared to diluted net earnings per ADS of US$0.38 in the fourth quarter of 2011 and US$0.44 per ADS in the third quarter of 2012.
- Cash and cash equivalents, including restricted cash, increased by US$33.3 million to US$641.9 million as of December 31, 2012 from US$608.6 million as of September 30, 2012. Short and long term debt increased by US$34.2 million to US$314.1 million compared to US$279.9 million as of September 30, 2012.
- The Company paid a quarterly dividend of US$0.04 per ADS on October 31, 2012 and will pay a quarterly dividend of US$0.05 per ADS on February 28, 2013.
Mr. Yong Zhang, Xinyuan's Chairman and Chief Executive Officer said, "We experienced a very strong fourth quarter with revenue, contract sales and net income significantly exceeding our previous guidance. China's property market remained stable in the fourth quarter as we expected. While economic uncertainties and stricter purchasing controls remain possibilities for the China market, we believe the current fundamentals in the housing market are healthy and we intend to continue to develop projects at a measured pace to meet continued market demand. Overall, we are very pleased to have completed an extremely successful year with revenue of US$915 million, contract sales of US$836 million and net income of US$157 million, each of which are significant gains over the prior year.
"As announced earlier, we continue to address shareholder value by raising our quarterly dividend payment by 25% from US$0.04 per ADS to US$0.05 per ADS payable to shareholders tomorrow to shareholders of record as of February 19, 2013.
"We commenced pre-sales of our Zhengzhou Century East A in November 2012 and expect to debut four additional new projects during the course of 2013. Our strong balance sheet allows us to continue to pursue additional land acquisitions and development projects further strengthening our growth prospects in the years to come."
Financial Results for the Fourth Quarter 2012
Contract Sales
Contract sales totaled US$188.4 million in the fourth quarter compared to US$172.1 million in the fourth quarter of 2011 and US$229.8 million in the third quarter of 2012. The Company's GFA sales were 132,700 square meters in the fourth quarter of 2012 versus 111,900 square meters in the fourth quarter of 2011 and 170,700 square meters in the third quarter of 2012. The average selling price per square meter sold was RMB8,964 (US$1,420) in the fourth quarter of 2012 versus RMB9,940 (US$1,538) in the fourth quarter of 2011 and RMB8,505 (US$1,346) in the third quarter of 2012.
Breakdown of GFA Sales and ASP's by Project
|
Q4 2011
|
Q3 2012
|
Q4 2012
|
Unsold
|
|
GFA
|
ASP
|
GFA
|
ASP
|
GFA
|
ASP
|
GFA
|
|
Project
|
(m2 000)
|
(Rmb)
|
(m2 000)
|
(Rmb)
|
(m2 000)
|
(Rmb)
|
(m2 000)
|
|
Chengdu Splendid I
|
6.3
|
10,195
|
4.0
|
5,693
|
4.8
|
5,959
|
3.7
|
|
Chengdu Splendid II
|
13.9
|
6,936
|
8.9
|
7,078
|
1.3
|
7,153
|
0.5
|
|
Zhengzhou Modern City
|
15.5
|
13,462
|
3.0
|
14,671
|
4.2
|
18,294
|
3.2
|
|
Zhengzhou Royal Palace
|
9.2
|
15,568
|
19.6
|
10,303
|
15.5
|
8,948
|
50.5
|
|
Zhengzhou Century East A
|
-
|
-
|
-
|
-
|
12.5
|
8,841
|
64.8
|
|
Zhengzhou Century East B
|
13.1
|
8,555
|
30.8
|
8,355
|
18.5
|
8,506
|
36.1
|
|
Kunshan Intl City Garden
|
7.9
|
9,433
|
41.7
|
7,851
|
22.2
|
8,251
|
38.9
|
|
Suzhou Intl City Garden
|
10.1
|
10,676
|
10.1
|
10,843
|
1.7
|
11,450
|
1.4
|
|
Xuzhou Colorful Garden
|
0.8
|
11,064
|
-
|
-
|
-1.7
|
7,091
|
1.7
|
|
Jinan Xinyuan Splendid
|
7.5
|
8,375
|
43.6
|
7,956
|
45.4
|
8,927
|
340.2
|
|
Zhengzhou Yipinxiangshan II
|
26.8
|
8,157
|
8.7
|
8,637
|
8.3
|
8,498
|
5.2
|
|
Others
|
0.8
|
-
|
0.3
|
-
|
-
|
-
|
3.2
|
|
Total
|
111.9
|
9,940
|
170.7
|
8,505
|
132.7
|
8,964
|
549.4
|
Revenue
In the fourth quarter of 2012, total revenue was US$263.1million compared to US$199.8 million in the fourth quarter of 2011 and US$226.1 million in the third quarter of 2012. The early introduction of the Zhengzhou Century East A project, over US$8.0 million of re-sale of our Reno projects, and a higher percentage of completion as Shandong recovered from piling problems encountered last quarter were primary contributors to the strong revenue.
Gross Profit
Gross profit for the fourth quarter of 2012 was US$87.8 million, or 33.4% of revenue, compared to gross profit of US$56.4 million, or 28.2% of revenue, in the fourth quarter of 2011 and a gross profit of US$65.5 million, or 29.0% of revenue, in the third quarter of 2012.
The Company revised total project costs and sales projections for certain projects resulting in the recognition of a US$11.6 million increase of cumulative gross profit in the fourth quarter of 2012 under the percentage of completion method. This increase was largely due to Chengdu Splendid I and Kunshan International City Garden projects, which achieved substantial cost savings as they completed the delivery process.
Selling, General and Administrative Expenses
SG&A expenses were US$14.1 million for the fourth quarter of 2012 compared to US$11.7 million for the fourth quarter of 2011 and US$14.9 million for the third quarter of 2012. As a percentage of total revenue, SG&A expenses were 5.4% compared to 5.8% in the fourth quarter of 2011 and 6.6% in the third quarter of 2012.
Income Taxes
Income taxes in the fourth quarter totaled US$43.1 million or 56.2% of pre-tax income. This compared unfavorably to third quarter 2012 income taxes that totaled US$21.5 million or 40.2% of pre-tax income. US$14.8 million of the taxes amounting to 19.3% of fourth quarter pre-tax income was attributable to adjustments for unfavorable tax bureau interpretations of Land Value Added Tax (LVAT) relating to car park cost allocations and China headquarters' expense allocations.
Net Income
Net income for the fourth quarter of 2012 was US$33.6 million compared to US$28.3 million for the same period in 2011, and US$31.9 million in the third quarter of 2012. Net margin was 12.8%, compared to 14.2% in the fourth quarter of 2011 and 14.1% in the third quarter of 2012. Diluted earnings per ADS were US$0.47, compared to US$0.38 per ADS in the same period in 2011, and US$0.44 per ADS in the third quarter of 2012.
Financial Results for the Full Year 2012
For the year ended December 31, 2012, total revenues increased by 33.1% to US$914.8 million from US$687.5 million in 2011. GFA sales increased by 8.3% to 612,400 square meters from 565,700 square meters in 2011. Contract sales increased by 10.2% to US$836.0 million from US$758.9 million in 2011.
Gross profit was US$280.0 million, or 30.6% of revenue in 2012 compared to a gross profit of US$199.7 million, or of 29.1% of revenue in 2011.
SG&A expenses were US$56.8 million, or 6.2% of revenue, compared to US$43.4 million, or 6.3% of revenue in 2011.
Net income was US$157.0 million in 2012 compared to US$102.3 million in 2011. Diluted earnings per ADS were US$2.17 in 2012 compared to US$1.36 per ADS in 2011.
Balance Sheet
As of December 31, 2012, the Company reported US$641.9 million in cash and cash equivalents (including restricted cash) compared to US$608.6 million as of September 30, 2012. Total debt outstanding was US$314.1 million, an increase of US$34.2 million from US$279.9 million at the end of the third quarter of 2012. The value of the Company's real estate property under development at the end of the fourth quarter of 2012 was US$722.1 million compared to US$631.9 million at the end of the third quarter of 2012.
Project Status
Below is a summary table of projects that were active in the fourth quarter of 2012.
|
GFA
|
Contract Sales
|
Project Cost % Complete
|
|
(m2 000)
|
(US$ million)
|
|
Project
|
Total Active Projects
|
Sold to date
|
Total Active Projects
|
Sales to date
|
%
|
|
|
Sold
|
|
Chengdu Splendid I
|
231.0
|
227.3
|
196.3
|
189.8
|
96.7%
|
97.7%
|
|
Chengdu Splendid II
|
217.0
|
216.5
|
232.1
|
231.6
|
99.8%
|
98.6%
|
|
Zhengzhou Modern City
|
226.4
|
223.2
|
307.6
|
300.7
|
97.8%
|
98.8%
|
|
Zhengzhou Royal Palace
|
132.2
|
81.7
|
220.1
|
151.2
|
68.7%
|
76.1%
|
|
Zhengzhou Century East A
|
77.3
|
12.5
|
111.6
|
17.5
|
15.7%
|
77.7%
|
|
Zhengzhou Century East B
|
166.5
|
130.4
|
233.5
|
175.6
|
75.2%
|
81.3%
|
|
Kunshan Intl City Garden
|
497.9
|
459.0
|
587.9
|
533.6
|
90.8%
|
97.9%
|
|
Suzhou Intl City Garden
|
204.9
|
203.5
|
326.9
|
323.9
|
99.1%
|
99.3%
|
|
Xuzhou Colorful Garden
|
101.8
|
100.1
|
119.3
|
117.4
|
98.4%
|
98.6%
|
|
Jinan Xinyuan Splendid
|
565.4
|
225.2
|
759.6
|
301.6
|
39.7%
|
70.7%
|
|
Zhengzhou Yipinxiangshan II
|
198.2
|
193.0
|
230.5
|
223.9
|
97.1%
|
91.9%
|
|
Others remaining GFA
|
3.2
|
|
|
|
|
|
|
Total active projects
|
2,621.8
|
2,072.4
|
3,325.4
|
2,566.8
|
77.2%
|
87.7%
|
As of December 31, 2012, unsold GFA in active projects fell to 549,400 square meters with all but four projects more than 90% sold. The Company's total sellable GFA for both active projects and projects under planning was approximately 1,112,300 square meters. Below is a summary of all China projects at Xinyuan that are in the planning stage:
|
Unsold GFA
(m2 000)
|
Pre sales
Scheduled
|
|
Newly Acquired Zhengzhou Land
|
207.4
|
Q3 2013
|
|
Newly Acquired Xuzhou Land
|
110.7
|
Q3 2013
|
|
Newly Acquired Suzhou Land
|
126.5
|
Q3 2013
|
|
Newly Acquired Beijing Land
|
118.3
|
Q3 2013
|
|
Total projects under planning
|
562.9
|
|
|
Total active projects
|
549.4
|
|
|
Total all Xinyuan projects
|
1,112.3
|
|
First Quarter and Full Year 2013 Outlook
The Company is projecting lower sequential results in the first quarter of 2013 due to the seasonal impact of Chinese New Year as well as lower levels of sellable inventory. The Company expects contract sales in the first quarter reach approximately US$135 million. Revenue is expected to range between US$130 and US$140 million and net income is expected to be in the range of US$16 to US$18 million.
For the full year 2013, contract sales are projected to exceed US$830 million. Revenue is expected to range between US$750 and US$775 million and net income is expected to be in the range of US$90 million to US$100 million.
Conference Call Information
Xinyuan's management will host an earnings conference call on February 27th, 2013 at 8:00 a.m. U.S. Eastern Time. Listeners may access the call by dialing 1-719-457-1512. A webcast will also be available through the Company's investor relations website at http://www.xyre.com. Listeners may access the replay by dialing 1-858-384-5517, access code: 9493270.
About Xinyuan Real Estate Co., Ltd.
Xinyuan Real Estate Co., Ltd. ("Xinyuan") (NYSE: XIN) is a developer of large scale, high quality residential real estate projects aimed at providing middle-income consumers with a comfortable and convenient community lifestyle. Xinyuan focuses on China's Tier I and II cities, characterized as larger, more developed urban areas with above average GDP and population growth rates. Xinyuan has expanded its network to cover a total population of over 64.7 million people in eight strategically selected cities, comprising Beijing, Hefei, Jinan, Kunshan, Suzhou, Zhengzhou, Xuzhou and Chengdu. Xinyuan's U.S. development arm, XIN Development Group International, Inc. ("XIN") is a pioneer amongst Chinese real estate residential developers, entering the US market in 2012. Xinyuan is the first real estate developer from China to be listed on the New York Stock Exchange. For more information, please visit http://www.xyre.com.
Safe Harbor Statement
This press release contains forward-looking statements. These statements are made under the ''safe harbor'' provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates," "confident" and similar statements. Statements that are not historical facts, including statements concerning our beliefs, forecasts, estimates and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties that could cause actual results to differ materially from those projected or anticipated, including, but not limited to, the risk that: our financing costs are subject to changes in interest rates; our results of operations may fluctuate from period to period; the recognition of our real estate revenue and costs relies on our estimation of total project sales value and costs; we may be unable to acquire desired development sales at commercially reasonable costs; increases in the price of raw materials may increase our cost of sales and reduce our earnings; we are heavily dependent on the performance of the residential property market in China, which is at a relatively early development stage; PRC economic, political and social conditions as well as government policies can affect our business; the market price of our ADSs may be volatile, and other risks outlined in our public filings with the Securities and Exchange Commission, including our annual report on Form 20-F/A for the year ended December 31, 2011. All information provided in this press release is as of February 27, 2013. Except as required by law, we undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, after the date on which the statements are made or to reflect the occurrence of unanticipated events.
Notes to Unaudited Financial Information
This release contains unaudited financial information which is subject to year end audit adjustments. Adjustments to the financial statements may be identified when the audit work is completed, which could result in significant differences between our audited financial statements and this unaudited financial information.
For more information, please contact:
In China:
Mr. Tom Gurnee
Chief Financial Officer
Tel: +86 (10) 8588-9390
Email: tom.gurnee@xyre.com
Ms. Helen Zhang
Financial Controller
Tel: +86 (10) 8588-9255
Email: yuan.z@xyre.com
ICR, LLC
In U.S.: +1-646-308-1472
In China: +86 (10) 6583-7511
Email: William.zima@icrinc.com
|
XINYUAN REAL ESTATE CO., LTD. AND ITS SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(All US$ amounts and number of shares data in thousands, except per share data)
|
|
|
|
|
|
|
|
Three months ended
|
|
December 31,
|
|
September 30,
|
|
December 31,
|
|
2012
|
|
2012
|
|
2011
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
|
|
|
|
|
|
Revenue
|
263,094
|
|
226,062
|
|
199,770
|
|
|
|
|
|
|
|
Cost of revenue
|
(175,261)
|
|
(160,576)
|
|
(143,407)
|
|
Gross profit
|
87,833
|
|
65,486
|
|
56,363
|
|
|
|
|
|
|
|
Selling and distribution expenses
|
(4,425)
|
|
(5,220)
|
|
(3,645)
|
|
General and administrative expenses
|
(9,695)
|
|
(9,667)
|
|
(8,006)
|
|
|
|
|
|
|
|
Operating income
|
73,713
|
|
50,599
|
|
44,712
|
|
|
|
|
|
|
|
Interest income
|
2,941
|
|
2,827
|
|
2,582
|
|
Exchange gains
|
-
|
|
-
|
|
1
|
|
Income from operations before income taxes
|
76,654
|
|
53,426
|
|
47,295
|
|
Income taxes
|
(43,084)
|
|
(21,498))
|
|
(18,986)
|
|
Net income
|
33,570
|
|
31,928
|
|
28,309
|
|
Less: net income attributable to non controlling interest
|
-
|
|
-
|
|
114
|
|
Net income attributable to shareholders
|
33,570
|
|
31,928
|
|
28,195
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
Basic
|
0.47
|
|
0.44
|
|
0.38
|
|
Diluted
|
0.47
|
|
0.44
|
|
0.38
|
|
Shares used in computation:
|
|
|
|
|
|
|
Basic
|
70,969
|
|
71,839
|
|
73,996
|
|
Diluted
|
71,747
|
|
72,076
|
|
73,996
|
|
|
|
|
|
|
|
XINYUAN REAL ESTATE CO., LTD. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(All US$ amounts and number of shares data in thousands, except per share data)
|
|
|
|
|
|
|
Twelve months ended
|
|
|
|
December 31,
|
|
December 31,
|
|
2012
|
|
2011
|
|
(unaudited)
|
|
(audited)
|
|
Revenue
|
914,799
|
|
687,508
|
|
|
|
|
|
Cost of revenue
|
(634,763)
|
|
(487,777)
|
|
Gross profit
|
280,036
|
|
199,731
|
|
|
|
|
|
Selling and distribution expenses
|
(17,942)
|
|
(16,209)
|
|
General and administrative expenses
|
(38,829)
|
|
(27,231)
|
|
|
|
|
|
Operating income
|
223,265
|
|
156,291
|
|
|
|
|
|
Interest income
|
9,019
|
|
5,294
|
|
|
|
|
|
Exchange gains
|
-
|
|
57
|
|
|
|
|
|
Income from operations before income taxes
|
232,284
|
|
161,642
|
|
|
|
|
|
Income taxes
|
(74,175)
|
|
(58,637)
|
|
|
|
|
|
Net income
|
158,109
|
|
103,005
|
|
Less: net income attributable to non-controlling interest
|
1,110
|
|
707
|
|
|
|
|
|
Net income attributable to shareholders
|
156,999
|
|
102,298
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
Basic
|
2.18
|
|
1.36
|
|
Diluted
|
2.17
|
|
1.36
|
|
Shares used in computation:
|
|
|
|
|
Basic
|
72,129
|
|
75,657
|
|
Diluted
|
72,366
|
|
75,657
|
|
|
|
|
|
XINYUAN REAL ESTATE CO., LTD. AND ITS SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(All US$ amounts and number of shares data in thousands)
|
|
|
|
December 31,
|
|
September 30,
|
|
December 31,
|
|
|
2012
|
|
2012
|
|
2011
|
|
|
(unaudited)
|
|
(unaudited)
|
|
(audited)
|
|
ASSETS
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
462,484
|
|
443,091
|
|
319,218
|
|
Restricted cash
|
|
179,451
|
|
165,537
|
|
168,384
|
|
Accounts receivable
|
|
3,076
|
|
2,876
|
|
20,806
|
|
Other receivables
|
|
27,018
|
|
8,831
|
|
13,352
|
|
Other deposits and prepayments
|
|
105,427
|
|
216,296
|
|
60,006
|
|
Advances to suppliers
|
|
11,435
|
|
14,056
|
|
13,579
|
|
Real estate property held for sale
|
|
11,191
|
|
-
|
|
-
|
|
Real estate property development completed
|
|
1,811
|
|
1,939
|
|
6,775
|
|
Real estate property under development
|
|
722,053
|
|
631,945
|
|
761,871
|
|
Other current assets
|
|
690
|
|
18,566
|
|
659
|
|
Total current assets
|
|
1,524,636
|
|
1,503,137
|
|
1,364,650
|
|
|
|
|
|
|
|
|
Real estate properties held for lease, net
|
|
24,327
|
|
21,715
|
|
18,527
|
|
Property and equipment, net
|
|
2,567
|
|
2,580
|
|
2,981
|
|
Restricted deposit
|
|
11,169
|
|
-
|
|
-
|
|
Other long-term investment
|
|
242
|
|
239
|
|
242
|
|
Deferred tax assets
|
|
1,599
|
|
1,529
|
|
1,307
|
|
Other assets
|
|
2,250
|
|
2,280
|
|
2,907
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
1,566,790
|
|
1,531,480
|
|
1,390,614
|
|
XINYUAN REAL ESTATE CO., LTD. AND ITS SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(All US$ amounts and number of shares data in thousands)
|
|
|
|
|
December 31,
|
|
September 30,
|
|
December 31,
|
|
|
|
2012
|
|
2012
|
|
2011
|
|
|
|
(unaudited)
|
|
(unaudited)
|
|
(audited)
|
|
LIABILITIES AND
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
242,182
|
|
225,169
|
|
235,911
|
|
Short-term bank loans
|
|
|
83,866
|
|
56,763
|
|
42,950
|
|
Customer deposits
|
|
|
50,201
|
|
131,002
|
|
69,524
|
|
Income tax payable
|
|
|
75,877
|
|
35,977
|
|
69,909
|
|
Deferred tax liabilities
|
|
|
13,612
|
|
37,560
|
|
22,175
|
|
Other payables and accrued liabilities
|
|
|
64,842
|
|
53,437
|
|
50,970
|
|
Payroll and welfare payable
|
|
|
9,663
|
|
10,746
|
|
7,018
|
|
Current portion of long-term bank loans and other debt
|
195,282
|
|
198,141
|
|
129,403
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
735,525
|
|
748,795
|
|
627,860
|
|
|
|
|
|
|
|
|
|
Non- current liabilities
|
|
|
|
|
|
|
|
|
Long-term bank loans
|
|
|
35,000
|
|
25,000
|
|
73,482
|
|
Deferred tax liabilities
|
|
|
5,885
|
|
5,582
|
|
-
|
|
Unrecognized tax benefits
|
|
|
8,842
|
|
8,765
|
|
13,824
|
|
Other long-term debt
|
|
|
-
|
|
-
|
|
39,709
|
|
TOTAL LIABILITIES
|
|
|
785,252
|
|
788,142
|
|
754,875
|
|
|
|
|
|
|
|
|
|
Shareholders' equity
|
|
|
|
|
|
|
|
|
Common shares
|
|
|
15
|
|
15
|
|
15
|
|
Treasury shares
|
|
|
(13,667)
|
|
(13,667)
|
|
(7,959)
|
|
Additional paid-in capital
|
|
|
511,964
|
|
511,331
|
|
509,713
|
|
Statutory reserves
|
|
|
49,622
|
|
33,579
|
|
33,579
|
|
Retained earnings
|
|
|
233,604
|
|
212,080
|
|
99,280
|
|
TOTAL SHAREHOLDERS' EQUITY
|
|
|
781,538
|
|
743,338
|
|
634,628
|
|
|
|
|
|
|
|
|
|
Non-controlling interest
|
|
|
-
|
|
-
|
|
1,111
|
|
|
|
|
|
|
|
|
|
TOTAL EQUITY
|
|
|
781,538
|
|
743,338
|
|
635,739
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND EQUITY
|
|
|
1,566,790
|
|
1,531,480
|
|
1,390,614
|
|
|
|
|
|
|
|
|
|
SOURCE Xinyuan Real Estate Co., Ltd.