ZHEJIANG, China, March 31, 2014 /PRNewswire/ -- SORL Auto Parts,
Inc. (NASDAQ: SORL) ("SORL" or the "Company"), a leading
manufacturer and distributor of automotive brake systems as well as
other key safety-related auto parts in China, announced today its financial results
for the fourth quarter of 2013 and year ended December 31, 2013.
Fourth Quarter 2013 Financial Highlights
- Net sales for the fourth quarter of 2013 increased by
13.3% to $55.3 million;
- Gross margin was 30.1% in the fourth quarter of 2013;
- Net Income attributable to stockholders was $0.8 million, or $0.05 per diluted share;
- Cash and cash equivalents were $28.2
million with a current ratio of 4.13 to 1 at December 31, 2013.
2013 Full Year Highlights
- Net sales increased by 8.5% to $208.6
million;
- Gross margin increased to 28.1%;
- Net income attributable to stockholders for fiscal 2013 was
$9.4 million, or $0.49 per diluted share.
Mr. Xiaoping Zhang, SORL's Chief
Executive Officer and Chairman, stated, "2013 was another lukewarm
year for the commercial vehicle market in China, as the new administration continued to
put major infrastructure projects under review, tighten
monetary policies and cool the real estate market. All these
partially offset the growth of truck sales benefiting from the
replacement cycle of large on-road fleets and the pre-buy effect
prior to the highly anticipated National IV emission standard. In
such a market environment, we continue to focus on increasing our
market share and maintaining our industry-leading gross margin
through our strategy of differentiating products. As a result, our
sales growth accelerated to 13.3% in the fourth quarter, while
overall Chinese commercial vehicles sales only grew 4.8%. We
continue to introduce new advanced products with more robust
features to enhance the technology content and enrich total
solutions for our customers. In addition, our undivided focus on
better product quality has brought us a number of awards and
increased orders from our OEM customers, including Dongfeng
Liuzhou, Dongfeng Dana Axle and Qingte Group most recently. On the
aftermarket front, our growth was moderate in 2013, as our focus
remained on both higher market share in the Chinese OEM segment and
further international expansion where margins are better. However,
new products we introduced in the OEM market paved the way for a
stronger foothold in the Chinese aftermarket segment in the future.
Braking systems are safety-related components with high barriers to
entry. We remain optimistic on our presence in the highly recurring
aftermarket business, as we added more sub-distributors and broaden
our coverage to service more and more vehicles coming off warranty
every year."
Fourth Quarter 2013 Financial Results
For the fourth quarter of 2013, net sales increased by 13.3% to
$55.3 million from $48.8 million for the fourth quarter of 2012.
Revenues from the Company's domestic OEM customers rose by 23.1% to
$29.3 million from $23.8 million in the fourth quarter of 2012.
Sales from China's domestic
aftermarket were flat at $11.6
million in the fourth quarter of 2013 compared with
$11.6 million in the same quarter of
2012. Revenues from international markets increased 7.5% to
$14.4 million, compared to
$13.4 million in the third quarter of
2012.
SORL's overall sales increased due to higher demand in the
commercial vehicle OEM and international markets during the fourth
quarter of 2013 as SORL's new product sales contributed to the
sales increase. New commercial vehicle unit sales in China were increased by 4.8% during the fourth
quarter of 2013.
The gross profit for the fourth quarter of 2013 was $16.6 million, compared with $16.7 million for the fourth quarter of 2012.
Gross margin for the fourth quarter of 2013 was 30.1% from a gross
margin of 34.1% in the same quarter of 2012. Starting in 2013,
there have been reclassifications of certain costs associated with
post-sales product modifications at OEM sites, from costs of sales
to selling and distribution expenses. Retrospective adjustments to
the historical income statement have also been made to provide a
consistent basis of comparison for the financial results. During
the fourth quarter 2012, there was a much higher volume of such
product modifications as compared with that of the same period of
2013. As a result of such reclassifications, the gross margin of
fourth quarter 2012 was higher than same period of 2013.
Operating expenses increased to $15.2
million in the fourth quarter of 2013 from $14.1 million in the fourth quarter of 2012. The
increase in operating expenses from the fourth quarter of 2012
reflected higher expenditures in selling and distribution, general
and administrative expenses and research and development costs. As
a percentage of revenue, these expenses were 27.6% in the fourth
quarter of 2013, compared with 28.8% in the fourth quarter of 2012,
and compared with 19.2% in the third quarter of 2013.
- Selling and distribution expenses were $8.8 million, or 15.9% of quarterly revenues,
compared with $8.6 million, or 17.6%
in the same quarter of 2012. The lower selling and distribution
expenses as a percentage of revenue in fourth quarter of 2013 was
mainly due to higher costs associated with post-sales product
modifications at OEM sites in fourth quarter of
2012.
- General and administrative ("G&A") expenses in the fourth
quarter of 2013 were $4.3 million, or
7.8% of revenue, compared with $3.5
million, or 7.2% in the fourth quarter of 2012. The increase
in expenses was mainly due to higher bad debt provisions. The bad
debt provisions were increased as the Company experienced longer
collection periods for sales to some domestic OEMs. However, the
Company remains confident that these provisions will be reversed as
the majority of SORL's OEM customers are top 15 OEMs in
China which have strong financial
standing and solid payment histories with SORL.
- Research and development ("R&D") expenses were $2.2 million in the fourth quarter of 2013
compared with $1.9 million in the
fourth quarter of 2012. As a percentage of revenue, R&D was
3.9% in the fourth quarter of 2013 and declined compared to 4.0% of
revenue in the fourth quarter of 2012, due primarily to the
increase in revenues in the fourth quarter of 2013. The R&D
program's ongoing focus is for the development of new,
higher-margin, electronically controlled mechatronic products and
to upgrade the Company's traditional braking products to capture
market share.
Financial expenses decreased by 47.8% to $0.4 million in the fourth quarter of 2013, from
$0.7 million in the fourth quarter of
2012 primarily due to decreased currency exchange losses from the
appreciation of the Renminbi ("RMB") against U.S. dollars during
the fourth quarter of 2013.
Income before income taxes was $1.9
million for the fourth quarter of 2013 compared to
$3.1 million for the same quarter of
2012. The reduced income reflected lower operating income and other
income during the fourth quarter of 2013 compared to the fourth
quarter of 2012. The pretax income margin was 3.4% in the fourth
quarter of 2013, compared with 6.3% in the fourth quarter of
2012.
The provision for income taxes was $1.0
million in the fourth quarter of 2013. However, tax rate
remains 16.3% for full year 2013. The local government granted SORL
high-tech enterprise certification in December 2012 that lowered its annual income tax
rate to approximately 15% for the 2013 and 2014.
Net income attributable to stockholders for the fourth quarter
of 2013 was $0.8 million, or
$0.05 per basic and diluted share,
compared with $4.1 million, or
$0.21 on per basic and diluted share,
in the fourth quarter of 2012.
Full Year 2013 Financial Results
SORL's net sales for the twelve months ended December 31, 2013 increased by 8.5% to
$208.6 million from $192.2 million in 2012.
For the twelve months ended December 31,
2013, SORL's sales to domestic OEM market increased by 11.9%
to $105.0 million from $93.9 million in 2012. In 2013, aftermarket sales
increased to $46.7 million from
$45.3 million one year ago.
International sales increased by 7.3% to $56.9 million compared with $53.0 million last year, due to the improving
conditions in the U.S. market, a broadening international customer
base, and the strengthening of the distribution networks.
SORL's gross profit increased 4.2% to $58.6 million in 2013 from $56.3 million in 2012 due to higher sales. Gross
margin was 28.1% in 2013 compared with 29.3% for 2012. Starting in
2013, there have been reclassifications of certain costs associated
with post-sales product modifications at OEM sites, from costs of
sales to selling and distribution expenses. Retrospective
adjustments to the historical income statement have also been made
to provide a consistent basis of comparison for the financial
results. During the fourth quarter 2012, there was much higher
volume of such product modifications as compared with that of the
same period of 2013. As a result of such reclassifications, gross
margin of fourth quarter 2012 was higher than same period of
2013.
SORL's operational expenses increased to $45.8 million in 2013 from $40.4 million in 2012. Selling expenses increased
by $1.8 million compared with 2012
primarily due to new packaging materials to comply with more strict
packaging standards and higher personnel costs. General and
administrative expenses increased by $3.9
million in 2013 mainly due to personnel expenses and an
increase in bad debt provision. The higher bad debt provisions, an
approximate $2 million year-over-year
increase, were due to longer collection periods for the sales to
some domestic OEMs. However, the Company remains confident that
these provisions will be reversed as the majority of SORL's OEM
customers are top 15 OEMs in China
which have strong financial standings and solid payment histories
with SORL.
The $0.3 million reduction in
R&D costs from 2012 was mainly due to measures taken to
increase productivity. SORL continues to build new products and
upgrade traditional technologies especially in developing
electronically controlled products to enhance performance as the
Company expands its global presence.
Financial expenses increased by $0.2
million to $2.6 million from
2012, primarily because of increased currency exchange loss.
Income before provision for income taxes was $12.6 million in 2013, compared with $16.3 million in 2012. The pretax income
margin was 6.0% versus 8.5% in 2012.
The provision for income taxes was $2.0
million, or a 16.3% tax rate in 2013, as compared to
$2.0 million, or a 12.3% tax rate in
2012.
The net income attributable to stockholders in 2013 was
$9.4 million compared with
$12.8 million in 2012. Earnings per
share, both basic and diluted, for the full year ended December 31, 2013 and 2012, were $0.49 and $0.66 per
share, respectively.
Balance Sheet
As of December 31, 2013, the
Company had cash and cash equivalents of $28.2 million compared to $41.3 million on December
31, 2012. The Company significantly reduced its short-term
bank loan to $4.5 million on
December 31, 2013 from $14.6 million at December
31, 2012. Total equity increased to $199.5 million at December
31, 2013 compared with $188.5
million at December 31, 2012.
On December 31, 2013, working capital
was $144.7 million with a current
ratio of 4.13 to 1. Net cash flow from operating activities was
$1.4 million.
Recent Events
In March 2014, SORL announced that
it received supplier awards from three of its major customers,
Dongfeng Liuzhou Automobile Co., Ltd., Dongfeng Dana Axle Co., Ltd.
and the Qingte Group.
In January 2014, SORL announced
that the Company's new state-of-the-art testing center was
completed in January 2014. The new
testing center approximates 1,500 square meters, and it has 13
rooms with nearly 111 instruments conducting different measurements
on SORL's new and upgraded products.
In November 2013, SORL announced a
new supply agreement to exclusively supply the Company's Clutch
Master Cylinders and Clutch Cylinders to SAIC-GM-Wuling ("SGMW")
for its Wuling Hongguang S vehicles.
In October, SORL announced today that its Brake Master Cylinder
won the first "China Urban Transportation Most Trusted Products"
award at the 2013 China International Public Transportation Expo
("the Expo") held in Shenzhen. The
Expo was jointly hosted by the China Association for Science and
Technology and China Road Transport Association, and it was
approved by the Ministry of Science and Technology. This Expo is
the largest, most professional and most influential platform for
urban public transportation vehicles and their relevant auto
parts.
Business Outlook
For the fiscal year 2014, management reiterates its outlook for
net sales to be approximately $225.0
million and net income to be approximately $12.5 million. These targets are based on the
Company's current views on the operating and market conditions,
which are subject to change.
"The Chinese macroeconomic environment is uncertain in the near
term as the central government seeks to change the economic
priority to building national consumption of domestic goods rather
than exports and fixed asset investments. We believe commercial
vehicle inventory levels remain positive for continuing growth and
the pre-buy before the strict enforcement of the National IV
emission standards will continue over the near term. We
remain optimistic that our international sales will contribute more
to our sales growth over the next few years as customers in local
foreign markets recognize the value in performance and quality our
products provide," Ms. Jinrui Yu,
SORL's Chief Operating Officer, stated.
Conference Call
Management will host a conference call on Monday, March 31, 2014 at 8:00 A.M. EDT/ 8:00
P.M. Beijing Time to discuss its 2013 fourth quarter and
fiscal year financial results. Listeners may access the call by
dialing U.S. toll free number +1-877-407-0778, +1-201-689-8565 for
international callers, and China
toll free 864001202840. A live web cast of the conference call will
also be available at http://www.sorl.cn.
A replay of the call will be available shortly after the
conference call through 11:59 p.m.
EDT on April 30, 2014, or
11:59 a.m. Beijing Time on
May 1, 2014. The replay dial-in
numbers are: U.S. toll free number +1-877-660-6853, or the
international number is +1-201-612-7415; using Conference ID
"13578728" to access the replay.
About SORL Auto Parts,
Inc.
As a global tier one supplier of brake and control systems to
the commercial vehicle industry, SORL Auto Parts, Inc. is the
market leader for commercial vehicles brake systems, such as trucks
and buses in China. The Company
distributes products both within China and internationally under the SORL
trademark. SORL is listed among the top 100 auto component
suppliers in China, with a product
range that includes 65 categories with over 2000 specifications in
brake systems and others. The Company has four authorized
international sales centers in UAE, India, the United
States and Europe. SORL is
working to establish a broader global sales network. For more
information, please visit http://www.sorl.cn.
Safe Harbor Statement
This press release may include certain statements that are not
descriptions of historical facts, but are forward-looking
statements within the meaning of the Private Securities Litigation
Reform Act of 1995. Forward-looking statements can be identified by
the use of forward-looking terminology such as "expects,"
"anticipates," "believes," "targets," "goals," "projects,"
"intends," "plans," "seeks," "estimates," "may," "will," "should"
or similar expressions. These forward-looking statements may also
include statements about the Company's proposed discussions related
to its business or growth strategy, which are subject to change.
Such information is based upon expectations of the Company's
management that were reasonable when made, but may prove to be
incorrect. All of such assumptions are inherently subject to
uncertainties and contingencies beyond the Company's control and
upon assumptions with respect to future business decisions, which
are subject to change. The Company does not undertake to update the
forward-looking statements contained in this press release. These
risks and uncertainties may include, but are not limited to general
political, economic and business conditions which may impact the
demand for commercial vehicles or passenger vehicles in
China and the other significant
markets where the Company's products are sold, uncertainty
regarding such political, economic and business conditions, trends
in consumer debt levels and bad debt write-offs, general
uncertainty related to possible recessions, natural disasters, the
political stability of China and
the impact of any of those events on demand for commercial or
passenger vehicles, changes in consumer confidence, new product
development and introduction, competitive products and pricing,
seasonality, availability of alternative sources of supply in the
case of the loss of any significant supplier or any supplier's
inability to fulfill the Company's orders, cost of labor and raw
materials, the loss of or curtailed sales to significant customers,
the Company's dependence on key employees and officers, the ability
to secure and protect trademarks, patents and other intellectual
property rights, potential effects of competition in the Company's
business, the dependency of the Company upon the normal operation
of its sole manufacturing facility, potential effect of the
economic and currency instability in China and countries to which the Company sold
its products, the ability of the Company to successfully manage its
expenses on a continuing basis, the continued availability to the
Company of financing and credit on favorable terms, business
disruptions, disease, general risks associated with doing business
in China or other countries
including, without limitation, foreign trade policies, import
duties, tariffs, quotas, political and economic stability, and the
other factors discussed in the Company's Annual Report on Form 10-K
and other filings with the Securities and Exchange Commission. For
additional information regarding known material factors that could
cause the Company's results to differ from its projected results,
please see its filings with the SEC, including its Annual Report on
Form 10-K, Quarterly Reports on Form 10-Q, and Current Reports on
Form 8-K. Copies of filings made with the SEC are available through
the SEC's electronic data gathering analysis retrieval system
(EDGAR) at http://www.sec.gov.
Contact Information
Raymond Lin
+86.139.6777.6556
+86.577.6581.7721
ljf@sorl.com.cn
Phyllis Huang
+86.151.6770.5972
+86.577.6581.7721
phyllis@sorl.com.cn
Kevin Theiss
Grayling
+1.646.284.9409
kevin.theiss@grayling.com
- Tables Follow -
SORL Auto Parts,
Inc. and Subsidiaries
|
Consolidated
Balance Sheets
|
December 31, 2013
and December 31, 2012
|
|
|
|
|
|
|
|
|
|
December 31,
2013
|
|
December 31,
2012
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
Current
Assets
|
|
|
|
|
|
Cash and cash
equivalents
|
US$
|
28,241,983
|
US$
|
41,253,353
|
|
Accounts receivable,
net of provision
|
|
57,912,384
|
|
62,153,509
|
|
Bank acceptance notes
from customers
|
|
20,186,787
|
|
10,098,390
|
|
Inventories
|
|
76,364,019
|
|
56,775,825
|
|
Prepayments
|
|
3,773,750
|
|
5,722,743
|
|
Current portion of
prepaid capital lease interest
|
|
453,053
|
|
876,326
|
|
Other current
assets
|
|
2,537,300
|
|
1,183,487
|
|
Deferred tax
assets
|
|
1,392,955
|
|
687,632
|
|
Total
Current Assets
|
|
190,862,231
|
|
178,751,265
|
Fixed
Assets
|
|
|
|
|
|
Machinery
|
|
46,475,961
|
|
52,212,579
|
|
Molds
|
|
1,388,218
|
|
1,384,781
|
|
Office
equipments
|
|
1,960,476
|
|
1,637,402
|
|
Vehicles
|
|
2,248,280
|
|
2,025,702
|
|
Buildings
|
|
8,910,501
|
|
8,888,441
|
|
Machinery held under
capital lease
|
|
28,396,853
|
|
18,165,511
|
|
Less: accumulated
depreciation
|
|
(44,175,888)
|
|
(37,351,817)
|
|
Property, plant and equipment, net
|
|
45,204,401
|
|
46,962,599
|
|
Leasehold
improvements in progress
|
|
264,612
|
|
335,714
|
|
|
|
|
|
|
Land Use Rights,
Net
|
|
14,409,170
|
|
14,742,047
|
|
|
|
|
|
|
Other Non-Current
Assets
|
|
|
|
|
|
|
|
|
|
|
|
Intangible
assets
|
|
176,302
|
|
175,865
|
|
Less: accumulated
amortization
|
|
(126,031)
|
|
(108,976)
|
|
Intangible assets,
net
|
|
50,271
|
|
66,889
|
|
Security deposits on
lease agreement
|
|
1,818,244
|
|
1,879,831
|
|
Non-current portion
of prepaid capital lease interest
|
|
371,355
|
|
822,640
|
|
Total Other Non-Current
Assets
|
|
2,239,870
|
|
2,769,360
|
|
Total
Assets
|
US$
|
252,980,284
|
US$
|
243,560,985
|
|
|
|
|
|
|
|
Liabilities and
Shareholders' Equity
|
|
|
|
|
Current
Liabilities
|
|
|
|
|
|
Accounts payable,
including $810,310 and $94,954 due to related parties at December
31, 2013 and December 31, 2012, respectively.
|
US$
|
13,290,282
|
US$
|
14,324,633
|
|
Deposit received from
customers
|
|
13,931,658
|
|
6,599,746
|
|
Short term bank
loans
|
|
4,526,863
|
|
14,599,753
|
|
Income tax
payable
|
|
494,658
|
|
-
|
|
Accrued
expenses
|
|
10,066,969
|
|
8,501,819
|
|
Current portion of
capital lease obligations
|
|
3,636,488
|
|
10,458,352
|
|
Other current
liabilities, including $94,246 and $33,083 due to related parties
at December 31, 2013 and December 31, 2012,
respectively.
|
|
256,430
|
|
313,006
|
|
Total
Current Liabilities
|
|
46,203,348
|
|
54,797,309
|
|
|
|
|
|
|
Non-Current
Liabilities
|
|
|
|
|
|
Non-current portion
of capital lease obligations
|
|
7,272,975
|
|
-
|
|
Deferred tax
liabilities
|
|
-
|
|
291,995
|
|
Total
Non-Current Liabilities
|
|
7,272,975
|
|
291,995
|
|
|
|
|
|
|
|
Total
Liabilities
|
|
53,476,323
|
|
55,089,304
|
|
|
|
|
|
|
Stockholders'
Equity
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock - no
par value; 1,000,000 authorized; none issued and outstanding as of
December 31, 2013 and December 31, 2012
|
|
-
|
|
-
|
|
Common stock - $0.002
par value; 50,000,000 authorized,
|
|
|
|
|
|
19,304,921 and
19,304,921 issued and outstanding as of
|
|
|
|
|
|
December 31, 2013 and
December 31, 2012
|
|
38,609
|
|
38,609
|
|
Additional paid-in
capital
|
|
42,199,014
|
|
42,199,014
|
|
Reserves
|
|
10,609,435
|
|
9,676,183
|
|
Accumulated other
comprehensive income
|
|
22,465,720
|
|
22,020,008
|
|
Retained
earnings
|
|
104,544,120
|
|
96,114,407
|
|
Total SORL Auto
Parts, Inc. stockholders' equity
|
|
179,856,898
|
|
170,048,221
|
|
Noncontrolling
Interest In Subsidiaries
|
|
19,647,063
|
|
18,423,460
|
|
Total
Equity
|
|
199,503,961
|
|
188,471,681
|
|
Total Liabilities
and Stockholders' Equity
|
US$
|
252,980,284
|
US$
|
243,560,985
|
SORL Auto Parts,
Inc. and Subsidiaries
|
Consolidated
Statements of Income and Comprehensive Income
|
For Years Ended
December 31, 2013 and 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
|
|
US$
|
208,571,812
|
US$
|
192,217,399
|
Include: sales to
related parties
|
|
|
|
2,524,019
|
|
1,856,338
|
Cost of
sales
|
|
|
|
|
149,949,176
|
|
135,946,166
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
|
|
|
|
|
58,622,636
|
|
56,271,233
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
Selling and
distribution expenses
|
|
|
20,906,914
|
|
19,060,116
|
General and
administrative expenses
|
|
17,379,521
|
|
13,512,003
|
Research and
development expenses
|
|
7,550,010
|
|
7,849,101
|
Total operating
expenses
|
|
45,836,445
|
|
40,421,220
|
|
|
|
|
|
|
|
|
|
Other operating
income
|
|
|
|
|
|
2,074,520
|
|
1,485,116
|
|
|
|
|
|
|
|
|
|
Income from
operations
|
|
|
|
|
14,860,711
|
|
17,335,129
|
|
|
|
|
|
|
|
|
|
Other
Income
|
|
|
|
|
524,370
|
|
1,561,956
|
Financial
expenses
|
|
|
|
(2,569,775)
|
|
(2,360,966)
|
Non-operating
expenses
|
|
|
|
|
(240,217)
|
|
(267,384)
|
|
|
|
|
|
|
|
|
|
Income before
provision for income taxes
|
|
|
12,575,089
|
|
16,268,735
|
|
|
|
|
|
|
|
|
|
Provision for income
taxes
|
|
|
|
2,048,056
|
|
2,005,125
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
US$
|
10,527,033
|
US$
|
14,263,610
|
|
|
|
|
|
|
|
|
|
Net income
attributable to noncontrolling interest in subsidiaries
|
1,164,068
|
|
1,458,672
|
|
|
|
|
|
|
|
|
|
Net income
attributable to common stockholders
|
|
|
US$
|
9,362,965
|
US$
|
12,804,938
|
|
|
|
|
|
|
|
|
|
Comprehensive
income
|
|
|
|
|
|
|
|
|
Net income
|
|
|
US$
|
10,527,033
|
US$
|
14,263,610
|
Foreign currency
translation adjustments
|
|
|
505,247
|
|
126,661
|
Comprehensive
income
|
|
|
|
|
|
11,032,280
|
|
14,390,271
|
Comprehensive income
attributable to noncontrolling interest in subsidiaries
|
|
|
|
1,223,603
|
|
1,476,282
|
|
|
|
|
|
|
|
|
|
Comprehensive income
attributable to common shareholders
|
|
|
|
US$
|
9,808,677
|
US$
|
12,913,989
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
common share - basic
|
|
|
19,304,921
|
|
19,304,921
|
|
|
|
|
|
|
|
|
|
Weighted average
common share - diluted
|
|
|
19,304,921
|
|
19,304,921
|
|
|
|
|
|
|
|
|
|
EPS -
basic
|
|
|
|
|
US$
|
0.49
|
US$
|
0.66
|
|
|
|
|
|
|
|
|
|
EPS -
diluted
|
|
|
|
|
US$
|
0.49
|
US$
|
0.66
|
SORL Auto Parts,
Inc. and Subsidiaries
|
Consolidated
Statements of Cash Flows
|
For Years Ended
December 31,2013 and 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
|
Cash Flows From
Operating Activities
|
|
|
|
|
Net income
|
|
|
|
US$
|
10,527,033
|
US$
|
14,263,610
|
Adjustments to
reconcile net income to net cash
|
|
|
|
|
from operating
activities:
|
|
|
|
|
|
Allowance for
doubtful accounts
|
|
|
2,808,960
|
|
106,067
|
Depreciation and
amortization
|
|
|
|
7,188,064
|
|
7,405,347
|
Loss on disposal of
fixed assets
|
|
|
5,089
|
|
13,616
|
Deferred income
tax
|
|
|
(995,102)
|
|
(26,494)
|
Write-down of
inventories
|
|
|
28,709
|
|
-
|
Changes In Assets
and Liabilities:
|
|
|
|
|
Accounts
receivable
|
|
|
|
(3,916,133)
|
|
2,793,879
|
Bank acceptance notes
from customers
|
|
(10,050,861)
|
|
7,881,310
|
Other currents
assets
|
|
|
|
(2,779,274)
|
|
3,238,663
|
Inventories
|
|
|
|
|
(19,454,080)
|
|
(400,056)
|
Prepayments
|
|
|
|
2,207,828
|
|
(1,539,879)
|
Prepaid capital lease
interest
|
|
630,521
|
|
(1,698,966)
|
Accounts payable and
bank acceptance notes to vendors
|
|
3,577,338
|
|
(1,357,047)
|
Income tax
payable
|
|
|
|
494,050
|
|
(273,776)
|
Deposits received
from customers
|
|
|
7,306,556
|
|
1,525,398
|
Other current
liabilities and accrued expenses
|
|
3,775,285
|
|
(314,755)
|
Net Cash Flows
Provided By Operating Activities
|
|
1,353,983
|
|
31,616,917
|
|
|
|
|
|
|
|
|
Cash Flows from
Investing Activities
|
|
|
|
|
Acquisition of
property and equipment
|
|
|
|
(4,877,633)
|
|
(2,522,280)
|
Proceeds of disposal
of fixed assets
|
|
|
|
14,301
|
|
931,752
|
Change in security
deposit on lease agreement
|
|
|
|
66,170
|
|
-
|
Leasehold
improvements in progress
|
|
|
|
-
|
|
(33,708)
|
Net Cash Flows
Used In Investing Activities
|
|
(4,797,162)
|
|
(1,624,236)
|
|
|
|
|
|
|
|
|
Cash Flows From
Financing Activities
|
|
|
|
|
Repayment of bank
loans
|
|
|
|
(70,935,757)
|
|
(39,031,559)
|
Repayment of capital
lease obligations
|
|
|
(14,103,295)
|
|
(2,315,670)
|
Proceeds from capital
lease obligations
|
|
|
14,527,922
|
|
-
|
Prepaid interest for
sales-leaseback
|
|
|
-
|
|
(1,698,993)
|
Proceeds from bank
loans
|
|
|
|
|
60,979,931
|
|
37,183,278
|
Net Cash flows
Used In Financing Activities
|
|
(9,531,199)
|
|
(5,862,944)
|
|
|
|
|
|
|
|
|
Effects on changes
in foreign exchange rate
|
|
(36,992)
|
|
6,924
|
|
|
|
|
|
|
|
|
Net change in cash
and cash equivalents
|
|
(13,011,370)
|
|
24,136,661
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents- beginning of the year
|
|
41,253,353
|
|
17,116,692
|
|
|
|
|
|
|
|
|
Cash and cash
Equivalents - End of the year
|
US$
|
28,241,983
|
US$
|
41,253,353
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Cash
Flow Disclosures:
|
|
|
|
|
Interest
paid
|
|
|
US$
|
1,399,851
|
US$
|
1,737,170
|
Tax paid
|
|
|
|
US$
|
2,418,239
|
US$
|
2,435,782
|
SOURCE SORL Auto Parts, Inc.