Press release from PR Newswire
Hanwha SolarOne Reports Second Quarter 2011 Results
Wednesday, August 24, 2011
Hanwha SolarOne Reports Second Quarter 2011 Results06:00 EDT Wednesday, August 24, 2011SHANGHAI, Aug. 24, 2011 /PRNewswire/ -- Hanwha SolarOne Co., Ltd. ("SolarOne" or the "Company") (Nasdaq: HSOL), a vertically integrated manufacturer of silicon ingots, wafers and photovoltaic ("PV") cells and modules in China, today reported its unaudited financial results for the quarter ended June 30, 2011. The Company will host a conference call to discuss the results at 8:00 am Eastern Time (8:00 pm Shanghai Time) on August 24, 2011. A slide presentation with details of the results will also be available on the Company's website prior to the call.SECOND QUARTER 2011 HIGHLIGHTS Total net revenues were RMB1,791.2 million (US$277.1 million), a decrease of 18.4% from 1Q11 and an increase of 2.2% from 2Q10.PV module shipments, including module processing services, reached 205.9 MW, a decrease of 17.1% from 248.5 MW in 1Q11 and relatively flat compared with 2Q10.Average selling price ("ASP"), excluding module processing services, decreased to RMB10.09 per watt (US$1.56) from RMB11.23 per watt in 1Q11. Gross profit decreased 60.8% to RMB139.9 million (US$21.6 million) from RMB356.9 million in 1Q11, and decreased 62.1% from RMB368.8 million in 2Q10. Gross margin decreased to 7.8% from 16.3% in 1Q11, primarily due to a combination of a decline in ASP and an increase in the blended cost of goods sold ("COGS") as a result of lower manufacturing utilization. Gross margin in 2Q10 was 21.0%.The Company recorded an operating loss of RMB32.3 million (US$5.0 million) compared with an operating profit of RMB253.9 million in 1Q11 and RMB274.3 million in 2Q10. The sequential decrease in operating profit was primarily due to the lower gross profit and higher operating expenses as the Company continued to invest in personnel, management systems, branding and technology, and to one-time severance expenses paid to former management.Operating margin was negative 1.8% in 2Q11 as compared to 11.6% in 1Q11 and 15.7% in 2Q10.Net loss attributable to shareholders on a non-GAAP basis(1) was RMB64.9 million (US$10.0 million), compared with net income attributable to shareholders of RMB154.4 million in 1Q11 and RMB231.7 million in 2Q10.Net loss per basic ADS on a non-GAAP basis(1) was RMB0.77 (US$0.12), compared with net income per basic ADS on a non-GAAP basis of RMB1.84 in 1Q11 and RMB4.00 in 2Q10.Net loss attributable to shareholders on a GAAP basis was RMB69.0 million (US$10.7 million), compared with net income attributable to shareholders of RMB149.4 million and RMB272.8 million in 1Q11 and 2Q10, respectively.Net loss per basic ADS on a GAAP basis was RMB0.82 (US$0.13), compared with net income per basic ADS on a GAAP basis of RMB1.78 in 1Q11 and RMB4.71 in 2Q10. Annualized Return on Equity ("ROE") on a non-GAAP basis(1) was negative 5.2% in 2Q11, compared with 12.6% in 1Q11 and 35.9% in 2Q10. Annualized ROE on a GAAP basis was negative 5.2% in 2Q11, compared with 11.3% in 1Q11 and 35.2% in 2Q10.Mr. Ki-Joon HONG, Chairman and CEO of Hanwha SolarOne, commented, "We were not insulated from the difficult operating environment during the second quarter. Regulatory changes in Italy, rapidly falling module prices, industry overcapacity and large channel inventories all negatively affected our second quarter results. We consciously reduced our manufacturing activities for a period of time to control expenses, manage working capital, and prevent the build-up of high cost inventory. We did not retreat from our aggressive posture towards the future. We moved forward with our capacity expansion plan, invested in management systems and personnel and made good progress in branding initiatives and research and development. We expect that demand will improve for the remainder of the year."SECOND QUARTER 2011 RESULTS Total net revenues were RMB1,791.2 million (US$277.1 million), a decrease of 18.4% from RMB2,194.8 million in 1Q11 and an increase of 2.2% from 2Q10. The decrease compared with 1Q11 was primarily due to lower shipments, and lower ASP.. Revenue contribution from PV module processing services as a percentage of total net revenues was 6.8%, compared with 10.7% in 1Q11 and 11.9% in 2Q10.PV module shipments, including module processing services, were 205.9 MW, a decrease of 17.1% from 248.5 MW in 1Q11 and 204.6 MW in 2Q10. The decrease was due to soft market demand early in the quarter and the Company's decision to reduce manufacturing utilization in light of the rapidly falling selling prices.The United States market continued its strong momentum, accounting for 30% of total 2Q11 shipments, an increase from 10% in 1Q11. Module shipments attributable to Germany decreased to 21% in 2Q11 from 39% in 1Q11, as we believe customers there were deferring their purchases in anticipation of a more favorable module price considering that the German government recently announced the lower Feed-In-Tariff ("FIT") structure. Italy decreased from 11% in 1Q11 to 5% in 2Q11, largely due to the pending regulatory changes reducing FIT incentives. China declined to 4% versus 9% quarter-over-quarter, as pricing in that market was low relative to others. Other notable new markets were Canada and India, each with 4% of total shipments. Australia remained a consistently strong market for the Company, at 11% of shipments in 2Q11.(Photo: http://photos.prnewswire.com/prnh/20110824/LA56904-a)(Photo: http://photos.prnewswire.com/prnh/20110824/LA56904-b)ASP, excluding module processing services, decreased to RMB10.09 per watt (US$1.56) from RMB11.23 per watt in 1Q11, as a result of industry supply/demand imbalance, and FIT reductions in Germany and Italy.Gross profit decreased 60.8% to RMB139.9 million (US$21.6 million) from RMB356.9 million in 1Q11 and decreased 62.1% from RMB368.8 million in 2Q10. Gross margin decreased to 7.8% from 16.3% in 1Q11, primarily due to a combination of a decline in ASP and an increase in the blended COGS as a result of lower manufacturing utilization. Gross margin in 2Q10 was 21.0%.(Photo: http://photos.prnewswire.com/prnh/20110824/LA56904-c)(Photo: http://photos.prnewswire.com/prnh/20110824/LA56904-d)The blended COGS per watt, excluding module processing services, was US$1.44, representing a 0.7% increase from US$1.43 in 1Q11. The blended COGS takes into account the production cost (silicon and non-silicon) using internally sourced wafers, purchase costs and additional processing costs of externally sourced wafers and cells, as well as freight costs.The production cost (including both silicon and non-silicon costs) using internal wafers was US$1.32 per watt, representing a 3.9% increase from US$1.27 per watt in 1Q11. The increase was primarily due to a slight increase in the price of polysilicon and lower manufacturing utilization. The cost of polysilicon used in our production increased to US$74/kg in 2Q11 from US$73/kg in 1Q11. The Company expects the price of polysilicon will decline in 3Q11.The Company recorded an operating loss of RMB32.3million ( US$5.0 million) compared to an operating profit of RMB253.9 million in 1Q11. In 2Q10, the operating profit was RMB274.3 million and the operating margin was 15.7%.Operating expenses as a percentage of total net revenues were 9.6% in 2Q11, compared with 4.7% in 1Q11 and 5.4% in 2Q10. The higher operating expenses in 2Q11 compared with 1Q11 were primarily due to increased spending on branding, research and development and severance ( net of tax effect ) of US$4.4 million. Interest expense was RMB40.3 million (US$6.2 million), compared with RMB41.8 million in 1Q11 and RMB40.2 million in 2Q10. The Company recorded a foreign exchange gain and loss on change in fair value of derivatives of RMB38.2 million (US$5.9 million), compared with a foreign exchange gain and loss on change in fair value of derivatives of RMB36.8 million in 1Q11.Gain from the change in fair value of the conversion feature of the Company's convertible bonds was RMB51.9 million (US$8.0 million), compared with a gain of RMB47.9 million in 1Q11 and a gain of RMB57.8 million in 2Q10. The fluctuations resulting from applying ASC 815-40 were primarily due to changes in the Company's ADS price during the quarter. This line item has fluctuated, and is expected to continue to fluctuate quarter-to-quarter. The Company has no direct control over the fluctuations.Income tax expense in 2Q11 decreased to RMB16.1 million (US$2.5 million) compared with RMB84.3 million in 1Q11 and RMB52.2 million in 2Q11.Net loss attributable to shareholders on a non-GAAP basis(1) was RMB64.9 million (US$10.0 million), compared with net income attributable to shareholders of RMB154.4 million in 1Q11 and RMB231.7 million in 2Q10. Net loss per basic ADS on a non-GAAP basis(1) was RMB0.77 (US$0.12).The Company recorded a net income per basic ADS on a non-GAAP basis of RMB1.84 in 1Q11 and RMB4.00 in 2Q10. Net loss attributable to shareholders on a GAAP basis was RMB69.0 million (US$10.7 million), compared with net income of RMB149.4 million in 1Q11. Net loss per basic ADS on a GAAP basis was RMB0.82 (US$0.13), compared with net income per basic ADS of RMB1.78 in 1Q11 and RMB4.71 for 2Q10.Annualized ROE on a non-GAAP basis(1) was negative 5.2% in 2Q11, compared with 12.6% in 1Q11 and 35.9 % in 2Q10.Annualized ROE on a GAAP basis was negative 5.2% in 2Q11, compared to 11.3% in 1Q11 and 35.2% in 2Q10.FINANCIAL POSITION As of June 30, 2011, the Company had cash and cash equivalents of RMB1,485.7 million (US$229.9 million) and net working capital of RMB1,850.0 million (US$286.2 million), compared with cash and cash equivalents of RMB1,354.4 million and net working capital of RMB2,486.3 million as of March 31, 2011. Total short-term bank borrowings and the current portion of long-term bank borrowings was RMB1,093.6 million (US$169.2 million), compared with RMB987.2 million as of March 31, 2011. The increase was because the Company drew down some of its bank credit facilities to finance its 2011 capital expenditure program. As of June 30, 2011, the Company had total long-term debt of RMB995.9 million (US$154.1 million), which was comprised of both the non-current portion of long-term bank borrowings and convertible bonds. The Company's long-term bank borrowings are to be repaid in installments until their maturities in 2012, 2014 and 2015. Holders of the convertible bonds, which have a final maturity in 2018, have an option to require the Company to redeem the bonds on January 15, 2015. Net cash generated from operating activities in 2Q11 was RMB443.8 million (US$68.7 million), compared with net cash used from operating activities of RMB67.5 million in 1Q11. Net cash generated from operating activities in 2Q10 was RMB417.5 million.As of June 30, 2011, accounts receivable were RMB1,300.8 million (US$201.3 million) compared with RMB1,722.0 million as of March 31, 2011. Days sales outstanding increased to 76 days in 2Q11 from 62 days in 1Q11 and 48 days in 2Q10. As of June 30, 2011, inventories decreased to RMB885.0 million (US$136.9 million) from RMB990.7 million as of March 31, 2011. Days inventory was 51 days in 2Q11 compared with 44 days in 1Q11 and 43 days in 2Q10.Capital expenditures were RMB701.8 million (US$108.6 million) in 2Q11 as the Company made significant additions to manufacturing capacity. CAPACITY EXPANSION Details on the Company's annual production capacities and expected annual production capacities as of end of the stated quarters are as follows: Capacity ramp-up plan End of Q4 2010End of Q1 2011 End of Q2 2011 End of Q3 2011 (Projected)End of Q4 2011 (Projected)Ingot MW4004004156501,000WaferMW4004505008501,000CellMW6006507501,1001,300Module MW9009001,1001,5001,500BUSINESS OUTLOOK The Company provides the following guidance based on current operating trends and market conditions. For the full year 2011, the Company expects: Module shipments to be at the lower end of the previously announced range of 1GW to 1.2GW, of which about 20 to 25% will be for PV module processing services.Capital expenditures to be approximately US$400 million.CONFERENCE CALL The Company will host a conference call to discuss the first quarter 2011 results at 8:00 AM Eastern Standard Time (8:00 PM Shanghai Time) on August 24, 2011. Mr. Ki-Joon HONG, Chairman and CEO and, Mr. Jung Pyo SEO, Chief Financial Officer, Mr. Sungsoo LEE, Chief Strategy Officer and Mr. Paul Combs, Vice President of Investor Relations, will discuss the results and take questions following the prepared remarks. The dial-in details for the live conference call are as follows: U.S. Toll Free Number:+1 866 271 6130International dial-in number:+1 617 213 8894China Toll Free Number (North): +10 800 152 1490China Toll Free Number (South):+10 800 130 0399China Toll Free Number (South):+10 800 852 1490Passcode: HSOLA live webcast of the conference call will be available on the investor relations section of the Company's website at: http://www.hanwha-solarone.com. A replay of the webcast will be available for one month. A telephone replay of the call will be available for seven days after the conclusion of the conference call. The dial-in details for the replay are as follows: U.S. Toll Free Number:1 888 286 8010International dial-in number:+1 617 801 6888Passcode: 90823036FOREIGN CURRENCY CONVERSION The conversion in this release of Renminbi into U.S. dollars is made solely for the convenience of the reader, and is based on the exchange rate as set forth in the H.10 statistical release of the Federal Reserve Board as of June 30, 2011, which was RMB 6.4635 to US$1.00. No representation is intended to imply that the Renminbi amounts could have been, or could be, converted, realized or settled into U.S. dollars at that rate on June 30, 2011 or at any other date. The percentages stated in this press release are calculated based on Renminbi amounts. USE OF NON-GAAP FINANCIAL MEASURES The Company has included in this press release certain non-GAAP financial measures, including certain line items presented on the basis that the accounting impact of ASC 815-40, ASC 740-10-25 and ASC 712-10-25 had not been recorded. Prior quarter non-GAAP financial measures were adjusted to include the accounting impact of ASC 740-10-25 to ensure comparability of current quarter non-GAAP financial measures. The Company believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing the performance of the Company and when planning and forecasting future periods. Readers are cautioned not to view non-GAAP financial measures on a stand-alone basis or as a substitute for GAAP measures, or as being comparable to results reported or forecasted by other companies, and should refer to the reconciliation of GAAP measures with non-GAAP measures also included herein. SAFE HARBOR STATEMENT This press release contains forward-looking statements. These statements constitute "forward-looking" statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements include 2Q and full-year 2011 estimates for PV product shipments and production capacities. Forward-looking statements involve inherent risks and uncertainties and actual results may differ materially from such estimates depending on future events and other changes in business climate and market conditions. Hanwha SolarOne disclaims any obligation to update or correct any forward-looking statements. About Hanwha SolarOneHanwha SolarOne Co., Ltd. (NASDAQ: HSOL) is a leading manufacturer of solar PV cells and modules in China, focusing on delivering high quality and reliable products at competitive prices. The Company produces its monocrystalline and polycrystalline products at its internationally certified, vertically-integrated manufacturing facilities. Hanwha SolarOne partners with third-party distributors, OEM manufacturers, and system integrators to sell its modules into large-scale utility, commercial and governmental, and residential/small commercial markets. Hanwha SolarOne maintains a strong global presence with local staff throughout Europe, North America, and Asia. Hanwha SolarOne embraces environmental responsibility and sustainability by taking an active role in the photovoltaic cycle voluntary recycling program. For further information, please contact:Hanwha SolarOne Co., Ltd.Investor Contact: Paul Combs V.P. Investor Relations Building 1, 18th Floor 1199 Minsheng Road, Shanghai, PRC 200135 P. R. China Tel: 86 21 3852 1533 / Mobile: 86 138 1612 2768 E-mail: email@example.comChristensen Kathy Li Tel: +1 480 614 3036 E-mail: kli@ChristensenIR.com Tip Fleming Tel: +85 2 9212 0684 E-mail: tfleming@ChristensenIR.com(1) All non-GAAP numbers used in this press release exclude the accounting impact from applying ASC 815-40, which relates to the accounting treatment for the convertible bonds, the incremental tax expenses recognized in connection to the uncertain tax position of the Company's subsidiary, and also the severance payment to the previous executives and its tax effect. Please refer to the attached financial statements for the reconciliation between the GAAP and non-GAAP financial results. Non-GAAP financial results for prior quarters have been adjusted for comparability with the current quarter. Hanwha SolarOne Co., Ltd.CONSOLIDATED BALANCE SHEETS(Amounts in thousands of Renminbi ("RMB") and U.S. dollars ("US$")December 31March 31June 30June 302010201120112011(Audited)(Unaudited)(Unaudited)(Unaudited)RMB'000RMB'000RMB'000US$'000ASSETSCurrent assetsCash and cash equivalents1,630,7771,354,3921,485,677229,856Restricted cash100,490152,636175,46827,148Derivative contracts7,48914,258--Accounts receivable, net1,282,8071,722,0381,300,806201,254Notes receivable10,000-49,3017,628Inventories, net790,773990,708884,950136,915Advance to suppliers, net764,063825,224654,457101,254Other current assets255,432243,377331,91651,351Deferred tax assets - net91,61194,453107,48016,629Amount due from related parties27,81917,34787,62913,558 Total current assets4,961,2615,414,4335,077,684785,593Non-current assetsFixed assets ? net2,084,0272,774,8463,640,475563,236Intangible assets ? net205,763204,669203,57631,496Goodwill134,735134,735134,73520,845Deferred tax assets - net16,75918,47719,6173,035Long-term deferred expenses27,27325,57823,6423,658Amount due from related parties15,00010,0005,000774Long-term prepayment394,282469,788451,20869,809 Total non-current assets2,877,8393,638,0934,478,253692,853TOTAL ASSETS7,839,1009,052,5269,555,9371,478,446LIABILITIESCurrent liabilitiesDerivative contracts8,04740,42450,8827,872Short-term bank borrowings318,919777,214888,634137,485Long-term bank borrowings, current portion215,000210,000205,00031,717Accounts payable478,1291,001,1721,053,507162,993Notes payable181,265263,309370,04657,252Accrued expenses and other liabilities404,826387,889374,70757,972Customer deposits33,53850,32946,4327,184Unrecognized tax benefit143,473173,585178,58927,630Amount due to related parties13,18324,18359,8699,263 Total current liabilities1,796,3802,928,1053,227,666499,368Non-current liabilitiesLong-term bank borrowings135,00090,000372,69457,661Convertible bonds687,435658,143623,15896,412Deferred tax liabilities25,97725,82925,6823,973 Total non-current liabilities848,412773,9721,021,534158,046TOTAL LIABILITIES2,644,7923,702,0774,249,200657,414Redeemable ordinary shares5555559EQUITYShareholders? equityOrdinary shares31431431449Additional paid-in capital3,956,9533,963,6703,988,912617,144Statutory reserves170,000198,141207,69132,133Retained earnings1,066,9861,188,2691,109,765171,697 Total shareholders? equity5,194,2535,350,3945,306,682821,023TOTAL EQUITY5,194,2535,350,3945,306,737821,032TOTAL LIABILITIES, REDEEMABLE ORDINARY SHARES AND SHAREHOLDERS? EQUITY7,839,1009,052,5269,555,9371,478,446Hanwha SolarOne Co., Ltd.CONSOLIDATED STATEMENTS OF OPERATIONS(Amounts in thousands of Renminbi ("RMB") and U.S. dollars ("US$"),except for number of shares (ADS) and per share (ADS) dataFor the three months endedJune 30March 31June 30June 302010201120112011(Unaudited) (Unaudited) (Unaudited) (Unaudited) RMB'000RMB'000RMB'000US$'000Net revenues1,752,7082,194,8301,791,179277,122Cost of revenues(1,383,868)(1,837,976)(1,651,310)(255,482)Gross profit 368,840356,854139,86921,640Operating expensesSelling expenses(39,238)(34,870)(38,929)(6,023)G&A expenses(42,092)(61,949)(113,903)(17,622)R&D expenses(18,290)(8,601)(19,804)(3,064)Government grant5,1042,43850778 Total operating expenses(94,516)(102,982)(172,129)(26,631)Operating profit 274,324253,872(32,260)(4,991)Interest expenses(40,230)(41,809)(40,282)(6,232)Interest income1,2854,0592,619405Exchange gain (loss)(82,258)16,6563,147487Gain (loss) on change in fair value of derivative97,312(53,492)(41,374)(6,401)Gain (loss) on change in conversion feature fair value of convertible bond57,76547,89851,8608,024Other income9,1969,0106,8641,062Other expenses(484)(2,474)(3,468)(537)Government grant8,091---Net income before income tax325,001233,720(52,894)(8,183)Income tax expenses(52,163)(84,296)(16,060)(2,485)Net income272,838149,424(68,954)(10,668)Net income attributableto shareholders272,838149,424(68,954)(10,668)Net income per shareBasic0.940.36(0.16)(0.03)Diluted0.730.29(0.16)(0.03)Shares used in computationBasic289,851,889419,408,428419,536,540419,536,540Diluted335,514,967465,445,803419,536,540419,536,540Net income per ADSBasic4.711.78(0.82)(0.13)Diluted3.631.46(0.82)(0.13)ADSs used in computationBasic57,970,37883,881,68683,907,30883,907,308Diluted67,102,99393,089,16183,907,30883,907,308Hanwha SolarOne Co., Ltd.CONSOLIDATED STATEMENTS OF CASH FLOWS(Amounts in thousands of Renminbi ("RMB") and U.S. dollars ("US$")For the three months endedJune 30, 2010March 31, 2011June 30, 2011June 30, 2011(Unaudited)(Unaudited)(Unaudited)(Unaudited)RMB'000RMB'000RMB'000US$'000Cash flow from operating activitiesNet income272,838149,424(68,954)(10,668)Adjustments to reconcile net income (loss) to net cashprovided (used) in operating activities:Unrealised (gain)/loss from derivative contracts(19,644)25,60824,7163,824Amortization of convertible bonds discount14,69318,60716,8742,611Changes in fair value of conversion feature of convertible bonds(57,765)(47,898)(51,860)(8,023)Loss from disposal of fixed assets1052013-Depreciation and amortization44,90052,46454,3628,411Amortization of long-term deferred expenses1,7961,6951,936300Provision for doubtful debt of advance to suppliers----Reversal of doubtful debt for accounts receivable----Provision for doubtful debt of accounts receivable--1,462226Write down of inventories19,88137,95344,4746,881Stock compensation expense7,4925,50425,3213,918Warranty provision13,03815,80520,8953,233Warranty reversal-(8,733)(8,038)(1,244)Deferred tax benefit8,314(4,707)(14,315)(2,215)Unrecognized tax benefit-30,1125,004774Changes in operating assets and liabilitiesRestricted cash(16,022)(32,144)14,1202,185Inventory109,394(237,889)61,2859,481Account and notes receivables20,019(429,231)370,46957,317Advances to suppliers41,322(61,161)170,76726,420Other current assets(921)12,056(88,540)(13,699)Long-term prepayment-(75,506)18,5802,875Amount due from related parties(9,489)15,472(65,282)(10,100)Accounts and notes payable(80,216)460,789(94,954)(14,691)Accrued expenses and other liabilities44,919(23,752)(26,306)(4,070)Customer deposits(18,683)16,791(3,897)(603)Amount due to related parties21,50411,00035,6865,521Net cash provided (used) in operating activities417,475(67,540)443,80868,664Cash flows from investing activitiesAcquisition of fixed assets(188,170)(598,094)(664,873)(102,866)Change of restricted cash(6,140)(20,002)(36,952)(5,717)Acquisition of intangible assets(140)---Net cash provided (used) in investing activities(194,450)(618,096)(701,825)(108,583)Cash flows from financing activitiesProceeds from share lending -9--Proceeds from exercise of stock option75194718829Proceeds from short-term bank borrowings97,143666,561477,64673,899Proceeds from long-term bank borrowings--327,69450,699Payment of short term bank borrowings(349,290)(208,266)(366,226)(56,661)Payment for long term bank borrowings(22,500)(50,000)(50,000)(7,736)Net cash provided (used) by financing activities(273,896)409,251389,30260,230Net increase (decrease) in cash and cash equivalents(50,871)(276,385)131,28520,311Cash and cash equivalents at the beginning of period936,3131,630,7771,354,392209,545Cash and cash equivalents at the end of period885,4421,354,3921,485,677229,856Supplemental disclosure of cash flow information:Interest paid13,73129,24910,8571,680Income tax paid31,54251,52285,49013,227Realized gain/(loss) from derivative contracts77,668(27,884)(16,657)(2,577)Supplemental schedule of non-cash activities:Acquisition of fixed assets included in accounts payable, accrued expenses and other liabilities16,332144,298254,02639,302For the three months endedJune 30, 2010March 31, 2011June 30, 2011June 30, 2011(RMB million)(RMB million)(RMB million)(US$ million)Non-GAAP net income/(loss)231.7154.4(64.9)(10.0)Fair value changes of the conversion features of the Convertible bonds57.847.951.98.0Accretion of interest of the Convertible bonds(16.7)(22.8)(22.5)(3.5)Unrecognized tax benefit (Note)-(30.1)(5.0)(0.8)Severance fee to previous senior management--(32.6)(5.0)Tax impact of severance fee to previous senior management--4.10.6GAAP net income/(loss)272.8149.4(69.0)(10.7)For the three months ended June 30, 2010March 31, 2011June 30, 2011June 30, 2011(RMB)(RMB)(RMB)(USD)Non GAAP net income per ADS - Basic4.001.84(0.77)(0.12)Fair value changes of the conversion features of the Convertible bonds1.000.570.620.10Accretion of interest of the Convertible bonds(0.29)(0.27)(0.27)(0.04)Unrecognized tax benefit (Note)-(0.36)(0.06)(0.02)Severance fee to previous senior management--(0.39)(0.06)Tax impact of severance fee to previous senior management--0.050.01Net profit contributed to shareholders per ADS - Basic4.711.78(0.82)(0.13)ADS (Basic)57,970,37883,881,68683,907,30883,907,308For the three months ended Annualized for Q2 2010Annualized for Q1 2011Annualized for Q2 2011June 30, 2010March 31,2011June 30, 2011June 30, 2010March 31, 2010June 30, 2011Non-GAAP Return on Equity 8.97%3.14%-1.31%35.88%12.56%-5.24%Fair value changes of the conversion features of the Convertible bonds0.36%0.69%1.07%1.44%2.77%4.28%Accretion of interest of the Convertible bonds-0.54%-0.43%-0.43%-2.16%-1.73%-1.69%Unrecognized tax benefit (Note)--0.57%-0.09%--2.28%-0.37%Severance fee to previous senior management---0.61%---2.45%Tax impact of severance fee to previous senior management--0.08%--0.31%GAAP Return on equity8.79%2.83%-1.29%35.16%11.32%-5.16%Note: It relates to the incremental tax expenses for an uncertain tax position of the Company's subsidiary as to whether the subsidiary continues to satisfy the criteria as a High and New Technology Enterprise (?HNTE?).SOURCE Hanwha SolarOne Co., Ltd.