EX-99.2 3 tm2012199d1_ex99-2.htm EXHIBIT 99.2

 

Exhibit 99.2

 

China Biologic Fourth Quarter and Fiscal Year 2019

Financial Results

 

Fourth Quarter 2019 Financial Performance

 

Total sales in the fourth quarter of 2019 decreased by 9.6% in RMB terms, or 11.1% in USD terms, to $102.2 million from $114.9 million in the same quarter of 2018.

 

Total sales for plasma products increased by 2.7% in RMB terms, or 1.0% in USD terms, to $91.2 million from $90.3 million in the same quarter of 2018, as a result of increased sales of special immunoglobulin and coagulation factor products, which was partly offset by decreased sales of human albumin and IVIG products. During the fourth quarter of 2019, human albumin and IVIG products remained the Company’s two largest sales contributors, accounting for 34.3% and 24.4%, respectively, of total sales.

 

Total sales for placenta polypeptide decreased by 77.5% in RMB terms, or 77.8% in USD terms, to $3.5 million from $15.8 million in the same quarter of 2018. Combining plasma products and placenta polypeptide products, total sales for biopharmaceutical products decreased by 9.3% in RMB terms, or 10.7% in USD terms, to $94.7 million from $106.1 million in the same quarter of 2018.

 

Total sales for biomaterial products in the fourth quarter of 2019 decreased by 13.5% in RMB terms, or 14.8% in USD terms, to $7.5 million from $8.8 million in the same quarter of 2018, as a result of decreased sales of artificial dura mater products.

 

Cost of sales increased by 1.6% to $38.2 million in the fourth quarter of 2019 from $37.6 million in the same quarter of 2018. As a percentage of total sales, cost of sales increased to 37.4% from 32.7% in the same quarter of 2018, mainly because of a $3.2 million cost provision for plasma provided by Xinjiang Deyuan that was estimated not to be put into production due to a lack of subsequent quarantine information.

 

Gross profit decreased by 17.2% to $64.0 million in the fourth quarter of 2019 from $77.3 million in the same quarter of 2018. Gross margin was 62.6% and 67.3% in the fourth quarter of 2019 and 2018, respectively.

 

Total operating expenses in the fourth quarter of 2019 increased by $10.6 million, or 30.5%, to $45.4 million from $34.8 million in the same quarter of 2018. This increase mainly consisted of increases of $14.2 million in general and administrative expenses and $1.3 million in research and development expenses, offset by a decrease of $4.9 million in selling expenses. As a percentage of total sales, total operating expenses increased to 44.4% in the fourth quarter of 2019 from 30.3% in the same quarter of 2018.

 

 

 

 

Income from operations in the fourth quarter of 2019 decreased by 55.7% in RMB terms, or 56.2% in USD terms, to $18.6 million from $42.5 million in the same quarter of 2018. Operating margin decreased to 18.2% in the fourth quarter of 2019 from 37.0% in the same quarter of 2018.

 

Income tax expense in the fourth quarter of 2019 was $4.4 million compared to $8.2 million in the same quarter of 2018. The effective income tax rate was 21.0% and 17.5% for the fourth quarter of 2019 and 2018, respectively.

 

Net income attributable to the Company decreased by 63.7% in RMB terms, or 64.1% in USD terms, to $12.5 million in the fourth quarter of 2019 from $34.8 million in the same quarter of 2018. Net margin decreased to 12.2% in the fourth quarter of 2019 from 30.3% in the same quarter of 2018. Diluted earnings per share decreased to $0.32 in the fourth quarter of 2019 compared to $0.87 in the same quarter of 2018.

 

Non-GAAP adjusted income from operations decreased by 28.9% in RMB terms, or 30.2% in USD terms, to $27.8 million in the fourth quarter of 2019 from $39.8 million in the same quarter of 2018.

 

Non-GAAP adjusted net income attributable to the Company decreased by 31.2% in RMB terms and 32.6% in USD terms, to $20.7 million in the fourth quarter of 2019 from $30.7 million in the same quarter of 2018. Non-GAAP net margin decreased to 20.3% in the fourth quarter of 2019 from 26.7% in the same quarter of 2018. Non-GAAP adjusted earnings per diluted share decreased to $0.53 in the fourth quarter of 2019 from $0.76 in the same quarter of 2018.

 

Non-GAAP adjusted income from operations for the fourth quarter of 2019 excludes $7.3 million in non-cash employee share-based compensation expenses, and $2.0 million in amortization expense of intangible assets and land use rights related to the acquisition of TianXinFu.

 

Non-GAAP adjusted net income and earnings per diluted share for the fourth quarter of 2019 exclude $6.6 million in non-cash employee share-based compensation expenses, and $1.7 million in amortization expense of intangible assets and land use rights related to the acquisition of TianXinFu.

 

 

 

 

Fiscal Year 2019 Financial Performance

 

Total sales in 2019 increased by 12.3% in RMB terms, or 7.9% in USD terms, to $503.7 million from $466.9 million in 2018.

 

Total sales for biopharmaceutical products increased by 12.9% in RMB terms, or 8.4% in USD terms, to $457.7 million in 2019 from $422.2 million in 2018, as a result of increases in the sales of most of the plasma products, including human albumin, IVIG, hyper-immunoglobulin and coagulation factor products, which was partly offset by decreases in the sales of placenta polypeptide products. For plasma products, total sales in 2019 increased by 26.7% in RMB terms, or 21.7% in USD terms, to $430.7 million from $354.0 million in 2018.

 

During 2019, human albumin and IVIG products remained the Company’s two largest sales contributors. Revenue from human albumin increased by 30.6% in RMB terms, or 25.7% in USD terms, from $149.4 million in 2018 to $187.8 million in 2019. Revenue from IVIG products increased by 7.8% in RMB terms, or 3.2% in USD terms, from $113.5 million in 2018 to $117.1 million in 2019. As a percentage of total sales, sales from human albumin and IVIG products were 37.3% and 23.2%, respectively, in 2019.

 

The sales volume of human albumin products increased by 31.5% in 2019, primarily due to a temporary shortage of albumin supply in the market related to a lower import volume in the first quarter of 2019. The sales volume of IVIG products increased by 10.6% in 2019, reflecting the Company’s efforts to enhance sales and marketing capabilities.

 

The average price for human albumin declined slightly by 0.7% in RMB terms in 2019 compared to 2018. The average price for IVIG products decreased by 2.5% in RMB terms compared to 2018, because of higher sales volume in the distributor channel and lower prices to certain distributors to enhance the sales volume in response to the intensified market competition. In USD terms, the average price for human albumin and IVIG products decreased by 4.4% and 6.7%, respectively, in 2019 compared to 2018.

 

Revenue from other immunoglobulin products increased by 26.4% in RMB terms, or 21.2% in USD terms in 2019 compared to 2018, representing 14.3% of total sales as compared to 12.7% of total sales in 2018. The revenue increase was mainly attributable to the increased sales volume of human rabies immunoglobulin and human tetanus immunoglobulin products.

 

Revenue from other plasma products increased by 76.6% in RMB terms, or 69.9% in USD terms, in 2019 compared to 2018, with growth in revenue from all the three other plasma products, namely human coagulation factor VIII, human prothrombin complex concentrate and human fibrinogen products, reaching 10.7% of total sales in 2019 compared to 6.8% of total sales of 2018.

 

 

 

 

Revenue from placenta polypeptide products decreased by 59.0% in RMB terms, or 60.4% in USD terms in 2019 as compared to 2018, accounting for 5.4% of total sales compared to 14.6% of total sales in 2018. The main reason for this decrease is that this product was included in the drug lists for monitoring and prescription control in many regions, which put a downward pressure on its sales volume.

 

Total sales for biomaterial products in 2019 increased by 7.4% in RMB terms, or 2.9% in USD terms, to $46.0 million from $44.7 million in 2018, mainly due to increases in sales of artificial dura mater products.

 

Cost of sales increased by 18.9% to $174.6 million in 2019 from $146.8 million in 2018. As a percentage of total sales, cost of sales increased to 34.7% in 2019 from 31.4% in 2018, as a combined result of a lower percentage of higher-margin placenta polypeptide products in total sales, decreased sales prices for the Company’s major plasma products and increased plasma collection costs.

 

Gross profit increased by 2.8% to $329.1 million in 2019 from $320.1 million in 2018. Gross margin was 65.3% and 68.6% in 2019 and 2018, respectively.

 

Total operating expenses in 2019 decreased by $8.5 million, or 4.9%, to $165.4 million from $173.9 million in 2018. This decrease mainly consisted of a decrease of $15.3 million in selling expenses, which was partially offset by increases of $4.6 million in general and administrative expenses and $2.2 million in research and development expenses. As a percentage of total sales, total operating expenses decreased to 32.8% in 2019 from 37.3% in 2018.

 

Selling expenses in 2019 decreased by $15.3 million, or 16.0%, to $80.3 million from $95.6 million for 2018. The decrease is primarily due to the decrease in marketing and promotion expenses related to placenta polypeptide products, whose sales revenue decreased significantly in 2019. This decrease is partly offset by increased selling expenses for plasma products. As a percentage of total sales, selling expenses decreased to 15.9% in 2019 from 20.5% in 2018.

 

General and administrative expenses in 2019 increased by $4.6 million, or 6.7%, to $73.4 million from $68.8 million in 2018, mainly due to an increase of $3.5 million in share-based compensation expenses. As a percentage of total sales, general and administrative expenses remained relatively stable at 14.6% in 2019 compared to 14.8% in 2018.

 

Research and development expenses in 2019 increased by $2.2 million, or 23.2%, to $11.7 million from $9.5 million in 2018. As a percentage of total sales, research and development expenses increased to 2.3% in 2019 from 2.0% in 2018.

 

 

 

 

Income from operations in 2019 increased by 16.4% in RMB terms, or 11.9% in USD terms, to $163.6 million from $146.2 million in 2018. Operating margin increased to 32.5% in 2019 from 31.3% in 2018.

 

Income tax expense in 2019 was $28.1 million, compared to $18.0 million in 2018. During the third quarter of 2018, according to new regulations and rules issued by the U.S. Department of the Treasury in August 2018, the Company reversed U.S. corporate income tax of $7.5 million based on the deemed repatriation to the United States of the Company’s accumulated earnings mandated by the U.S. tax reform. Excluding the tax reversal impact, the effective income tax rate was 14.7% and 15.4% for 2019 and 2018, respectively.

 

Net income attributable to the Company increased by 12.4% in RMB terms, or 8.4% in USD terms, to $138.8 million in 2019 from $128.1 million in 2018. Net margin increased to 27.6% in 2019 from 27.4% in 2018. Diluted earnings per share remained stable at $3.53 in 2019 as compared to 2018.

 

Non-GAAP adjusted income from operations increased by 16.6% in RMB terms or 11.6% in USD terms to $198.3 million in 2019 from $177.7 million in 2018.

 

Non-GAAP adjusted net income attributable to the Company increased by 20.5% in RMB terms, or 15.4% in USD terms, to $168.4 million in 2019 from $145.9 million in 2018. Non-GAAP net margin increased to 33.4% in 2019 compared to 31.2% in 2018. Non-GAAP adjusted earnings per diluted share was $4.28 and $4.02 respectively, in 2019 and 2018.

 

Non-GAAP adjusted income from operations for 2019 excludes $26.6 million in non-cash employee share-based compensation expenses, and $8.1 million in amortization expense of intangible assets and land use rights related to the acquisition of TianXinFu.

 

Non-GAAP adjusted net income and earnings per diluted share for 2019 exclude $23.5 million in non-cash employee share-based compensation expenses, and $6.1 million in amortization of intangible assets and land use rights related to the acquisition of TianXinFu.

 

As of December 31, 2019, the Company had $161.8 million in cash on hand and demand deposits, $497.7 million in time deposits, and $267.8 million in short term investments.

 

Net cash provided by operating activities for 2019 was $229.3 million as compared to $103.9 million for 2018. The $125.4 million increase in net cash provided by operating activities was mainly because of a decrease in accounts receivable and a slowdown of the increase in inventories compared to 2018.

 

 

 

 

Accounts receivable decreased by $22.1 million during 2019 as compared to an increase of $53.9 million during 2018. The accounts receivable turnover days for plasma products shortened to 89 days during 2019 from 95 days during 2018, reflecting the Company’s success in shortening the credit terms of some of the distributors and the increased collection efforts to control credit exposure in 2019.

 

Inventories increased by $14.8 million in 2019, which was relatively modest compared to the increase of $42.6 million in 2018. This reflected a lower level of albumin inventory attributable to a higher-than-expected sales volume of albumin, which was partially offset by a higher IVIG inventory due to sluggish sales of IVIG in 2019.

 

Net cash used in investing activities for 2019 was $180.1 million as compared to $558.9 million for 2018. During 2019, the Company paid $24.4 million for the acquisition of property, plant and equipment, and intangible assets, and the Company also purchased time deposits and short-term investments in the amount of $2,606.5 million. This was partly offset by the maturity value of time deposits and short term investments of $2,446.2 million, and proceeds from the sale of property, plant and equipment, land use rights and intangible assets of $4.6 million. Net cash used in investing activities in 2018 mainly consisted of payment of $2,726.8 million for the purchase of time deposits and short term investments, payment of $36.6 million for the acquisition of property, plant and equipment, intangible assets and land use rights, and prepayments of $10.8 million for investments in equity securities, which was partly offset by cash of $97.7 million received upon the acquisition of TianXinFu and the maturity value of $2,117.6 million of time deposits and short term investments.

 

Net cash used in financing activities for 2019 was $229.5 million as compared to net cash provided by financing activities of $571.3 million for 2018. In 2019, the Company paid $118.9 million for the acquisition of the remaining 20% equity interest in TianXinFu. $110.0 million was remitted to an investment bank by the Company for share repurchases under the previously approved share repurchase programs, and $9.0 million was refunded from the investment bank. In 2019, 1,196,228 shares were repurchased under the share repurchase programs at an aggregate amount of $111.0 million. In addition, subsidiaries of the Company paid dividend of $10.1 million to the non-controlling interest shareholders. Net cash provided by financing activities in 2018 mainly represented proceeds of $590.3 million from the issuance and sale of an aggregate of 5,850,000 ordinary shares of the Company to certain investors in the third quarter of 2018.

 

Non-GAAP Disclosure

 

This management’s discussion and analysis of the financial results (this “MD&A”) contains non-GAAP financial measures that exclude non-cash compensation expenses related to restricted shares and restricted share units granted to employees and directors under the Company’s Equity Incentive Plans and amortization of acquired intangible assets and land use rights. To supplement the Company’s unaudited consolidated financial statements presented on a GAAP basis, the Company has provided non-GAAP financial information excluding the impact of these items in this MD&A. The Company’s management believes that its presentation of non-GAAP financial measures provides useful supplementary information to and facilitates additional analysis by investors. A reconciliation of the adjustments to GAAP results appears in the table accompanying this MD&A. This additional non-GAAP information is not meant to be considered in isolation or as a substitute for GAAP financials. The non-GAAP financial information that the Company provides also may differ from the non-GAAP information provided by other companies.

 

In addition, as the Company evaluates certain key items of its financial results on a local currency basis (i.e., in RMB) in addition to the reporting currency (i.e., in USD), this MD&A contains local currency information that eliminates the impact of fluctuations in foreign currency exchange rates. The Company believes that, given its operations primarily based in China, providing local currency information on such key items enhances the understanding of its financial results and evaluation of performance in comparison to prior periods. Changes in local currency percentages are calculated by comparing financial results denominated in RMB from period to period.

 

(Financial statements on the following pages)

 

 

 

 

 

CHINA BIOLOGIC PRODUCTS HOLDINGS, INC. AND SUBSIDIARIES    
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME    
             
   For the Years Ended 
   December 31, 2019   December 31, 2018   December 31, 2017 
   USD   USD   USD 
Sales   503,744,922    466,877,569    370,406,840 
Cost of sales   174,666,544    146,787,236    125,517,021 
Gross profit   329,078,378    320,090,333    244,889,819 
                
Operating expenses               
      Selling expenses   80,319,448    95,575,830    34,843,935 
      General and administrative expenses   73,376,457    68,817,340    67,683,667 
      Research and development expenses   11,734,590    9,524,412    6,503,712 
Income from operations   163,647,883    146,172,751    135,858,505 
                
Other income (expenses)               
      Equity in income of an equity method investee   1,587,067    2,368,995    3,509,071 
      Interest income   21,322,239    13,706,750    7,623,624 
      Interest expense   (557,597)   (338,136)   (583,432)
      Other income, net   5,494,119    4,092,935    - 
Total other income, net   27,845,828    19,830,544    10,549,263 
                
Income before income tax expense   191,493,711    166,003,295    146,407,768 
                
Income tax expense   28,098,525    18,036,180    64,171,809 
                
Net income   163,395,186    147,967,115    82,235,959 
                
Less: Net income attributable to noncontrolling interest   24,587,438    19,910,813    14,292,924 
                
Net income attributable to China Biologic Products Holdings, Inc.   138,807,748    128,056,302    67,943,035 
                
Earnings per share of ordinary share:               
        Basic   3.55    3.54    2.40 
        Diluted   3.53    3.53    2.38 
Weighted average shares used in computation:               
       Basic   38,657,553    35,304,294    27,361,561 
       Diluted   38,897,964    35,432,959    27,605,623 
                
Net income   163,395,186    147,967,115    82,235,959 
                
Other comprehensive (losses)/income:               
Foreign currency translation adjustment, net of nil income taxes   (20,376,586)   (60,783,829)   36,861,394 
                
Comprehensive income   143,018,600    87,183,286    119,097,353 
                
Less: Comprehensive income attributable to noncontrolling interest   21,694,640    12,794,989    17,876,743 
                
Comprehensive income attributable to China Biologic Products Holdings, Inc.   121,323,960    74,388,297    101,220,610 

 

 

 

 

CHINA BIOLOGIC PRODUCTS HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
         
   December 31, 2019   December 31, 2018 
   USD   USD 
ASSETS          
Current Assets          
Cash and cash equivalents   161,750,425    338,880,559 
Time deposits   497,676,069    537,478,040 
Short term investments   267,830,790    76,048,594 
Accounts receivable, net of allowance for doubtful accounts   100,270,436    125,115,842 
Inventories   250,728,260    243,295,512 
Prepayments and other current assets   21,469,418    36,369,275 
Total Current Assets   1,299,725,398    1,357,187,822 
           
Property, plant and equipment, net   177,596,563    178,327,361 
Intangible assets, net   44,068,061    53,258,871 
Land use rights, net   28,458,944    32,204,342 
Equity method investment   16,725,513    15,428,028 
Prepayments for investments in equity securities   -    10,812,893 
Long term equity investments   10,812,893    - 
Loan receivable   35,642,340    39,942,591 
Goodwill   308,509,397    313,588,803 
Other non-current assets   16,319,388    9,227,970 
Total Assets   1,937,858,497    2,009,978,681 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
Current Liabilities          
Accounts payable   6,262,256    11,404,642 
Income tax payable   13,303,085    11,010,347 
Other payables and accrued expenses   99,743,350    99,933,793 
Total Current Liabilities   119,308,691    122,348,782 
           
Deferred income   2,300,428    2,824,212 
Non-current income tax payable   24,905,728    26,899,038 
Other liabilities   16,491,793    13,203,485 
Total Liabilities   163,006,640    165,275,517 
           
Shareholders’ Equity          
Ordinary share:          
par value $0.0001; 100,000,000 shares authorized; 41,910,701 and 41,616,320 shares issued at December 31, 2019 and 2018, respectively; 38,459,769 and 39,361,616 shares outstanding at December 31, 2019 and 2018, respectively   4,191    4,162 
Additional paid-in capital   1,158,274,206    1,189,698,494 
Treasury share: 3,450,932 and 2,254,704 shares at December 31, 2019 and 2018, respectively, at cost   (167,432,883)   (56,425,094)
Retained earnings   773,290,486    634,482,738 
Accumulated other comprehensive losses   (68,421,408)   (45,710,701)
Total equity attributable to China Biologic Products Holdings, Inc.   1,695,714,592    1,722,049,599 
           
Noncontrolling interest   79,137,265    122,653,565 
           
Total Shareholders’ Equity   1,774,851,857    1,844,703,164 
           
Commitments and contingencies   -    - 
           
Total Liabilities and Shareholders’ Equity   1,937,858,497    2,009,978,681 

 

 

 

 

 

CHINA BIOLOGIC PRODUCTS HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
             

 

   For the Years Ended 
   December 31,   December 31,   December 31, 
   2019   2018   2017 
   USD   USD   USD 
CASH FLOWS FROM OPERATING ACTIVITIES:               
Net income   163,395,186    147,967,115    82,235,959 
Adjustments to reconcile net income to net cash provided by operating activities:               
Depreciation   16,517,254    13,809,041    11,691,731 
Amortization   9,723,617    9,416,310    1,216,959 
Loss on disposal of property, plant and equipment   297,504    1,001,000    3,228,845 
Fair value changes of short term investments   350,816    -    - 
(Reversal of) /Allowance for doubtful accounts - accounts receivable   (77,624)   655,148    23,783 
(Reversal of) /Allowance for doubtful accounts – prepayments and other receivables   (24,959)   96,267    - 
Impairment for other non-current assets   -    2,671,528    - 
Write-down of inventories to net realizable value   3,379,600    -    - 
Deferred income tax benefit   (2,437,244)   (4,159,890)   (3,252,516)
Share-based compensation   26,600,015    23,130,570    33,903,283 
Equity in income of an equity method investee   (1,587,067)   (2,368,995)   (3,509,071)
Change in operating assets and liabilities, net of effect of acquisition of TianXinFu:               
Accounts receivable   22,132,899    (53,879,876)   (39,918,939)
Inventories   (14,848,008)   (42,594,485)   (42,078,261)
Prepayments and other current assets   4,403,945    (9,387,783)   (1,777,783)
Accounts payable   (1,298,670)   8,140,553    977,152 
Income tax payable   2,499,525    (3,575,544)   6,047,808 
Other payables and accrued expenses   2,792,697    23,693,979    16,821,694 
Deferred income   (483,833)   (504,886)   (493,897)
Non-current income tax payable   (1,993,310)   (10,168,100)   37,067,138 
Net cash provided by operating activities   229,342,343    103,941,952    102,183,885 
                
CASH FLOWS FROM INVESTING ACTIVITIES:               
Cash acquired from acquisition of TianXinFu   -    97,702,278    - 
Purchase of time deposits   (1,682,444,149)   (1,871,773,012)   (22,669,000)
Proceeds from maturity of time deposits   1,718,265,827    1,349,949,821    - 
Purchase of short term investments   (924,056,075)   (855,074,467)   - 
Proceeds from maturity of short term investments   727,962,833    767,654,706    - 
Payment for property, plant and equipment   (24,287,087)   (31,743,146)   (37,504,440)
Payment for intangible assets and land use rights   (149,010)   (4,973,244)   (786,691)
Proceeds from disposal of property, plant and equipment and land use rights   4,563,433    124,560    64,914 
Prepayments for investments in equity securities   -    (10,812,893)   - 
Net cash used in investing activities   (180,144,228)   (558,945,397)   (60,895,217)
                
CASH FLOWS FROM FINANCING ACTIVITIES:               
Proceeds from stock options exercised   611,774    1,184,534    867,546 
Proceeds from short term bank loans   -    -    23,009,280 
Repayment of short term bank loans   -    -    (23,412,060)
Dividend paid by subsidiaries to noncontrolling interest shareholders   (10,124,707)   (10,145,395)   (18,789,151)
Proceeds from issuance of ordinary shares   -    590,265,000    - 
Prepayment to an investment bank for potential share repurchase   -    (10,000,000)   - 
Payment to an investment bank for share repurchase   (110,042,776)   -    - 
Refund of prepayment to an investment bank for share repurchase   9,034,987    -    - 
Acquisition of noncontrolling interest   (118,949,200)   -    - 
Net cash (used in)/ provided by financing activities   (229,469,922)   571,304,139    (18,324,385)
                
EFFECT OF FOREIGN EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS   3,141,673    3,243,017    12,607,032 
                
NET (DECREASE) / INCREASE IN CASH AND CASH EQUIVALENTS   (177,130,134)   119,543,711    35,571,315 
                
Cash and cash equivalents at beginning of year   338,880,559    219,336,848    183,765,533 
                
Cash and cash equivalents at end of year   161,750,425    338,880,559    219,336,848 
                
Supplemental cash flow information               
Cash paid for income taxes   30,358,013    35,449,581    24,691,429 
Cash paid for interest expense   -    -    252,353 
Noncash investing and financing activities:               
Acquisition of property, plant and equipment included in payables   3,154,835    3,687,742    7,548,964 
Set-off loan receivable against accounts payable   3,716,055    3,784,297    - 
Share repurchase using the prepayment to an investment bank   111,007,789    -    - 
Fair value of noncash assets acquired and liabilities assumed in acquisition of Tianxinfu   -    337,186,892    - 

 

 

 

 

CHINA BIOLOGIC PRODUCTS HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
         
   For the Three Months Ended 
   December 31,   December 31, 
   2019   2018 
   USD   USD 
Income from Operations   18,596,352    42,644,418 
Non-cash employee share-based compensation   7,281,149    (4,563,509)
Amortization of acquired intangible assets and land use rights   1,972,376    1,750,585 
Adjusted Income from Operations - Non GAAP   27,849,877    39,831,494 
           
Net Income Attributable to the Company   12,451,694    34,907,015 
Non-cash employee share-based compensation   6,616,381    (5,419,386)
Amortization of acquired intangible assets and land use rights   1,681,759    1,190,398 
Adjusted Net Income Attributable to the Company - Non GAAP   20,749,834    30,678,027 
Diluted EPS - Non GAAP   0.53    0.76 
           
Weighted average number of shares used in computation of Non GAAP diluted EPS   38,919,031    39,452,458 

 

   For the Years Ended 
   December 31,   December 31, 
   2019   2018 
   USD   USD 
Income from Operations   163,647,883    146,172,751 
Non-cash employee share-based compensation   26,600,015    23,130,570 
Amortization of acquired intangible assets and land use rights   8,048,021    8,366,196 
Adjusted Income from Operations - Non GAAP   198,295,919    177,669,517 
           
Net Income Attributable to the Company   138,807,748    128,056,302 
Non-cash employee share-based compensation   23,526,692    19,706,585 
Amortization of acquired intangible assets and land use rights   6,042,722    5,689,013 
Income tax expense (benefit) related to U.S. Tax Reform   -    (7,519,674)
Adjusted Net Income Attributable to the Company - Non GAAP   168,377,162    145,932,226 
Diluted EPS - Non GAAP   4.28    4.02 
           
Weighted average number of shares used in computation of Non GAAP diluted EPS   38,897,964    35,432,959