NOTES
TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
1.
|
ORGANIZATION
AND NATURE OF OPERATION
|
The
accompanying condensed consolidated financial statements include the financial statements of Feihe International, Inc.,
formerly known as American Dairy, Inc. (the “Company” or “Feihe International”) and its subsidiaries.
The Company and its subsidiaries are collectively referred to as the “Group.” Substantially all of the Group’s
operations are conducted in the People’s Republic of China.
The
core activities of subsidiaries included in the condensed consolidated financial statements are as follows:
|
•
|
Feihe
China Nutrition Company, formerly known as American Flying Crane Corporation (“AFC”) – Investment
holding
|
|
•
|
Gannan Flying Crane Dairy Products
Co., Limited (“Gannan Feihe”) – Manufacturing dairy products
|
|
•
|
Heilongjiang Feihe Dairy Co., Limited
(“Feihe Dairy”) – Manufacturing and distributing dairy products
|
|
•
|
Beijing Feihe Biotechnology Scientific
and Commercial Co., Limited – Marketing and distributing dairy products
|
|
•
|
Shanxi Feihesantai Biotechnology
Scientific and Commercial Co., Limited (“Shanxi Feihe”) – Manufacturing and distributing walnut and soybean
products
|
|
•
|
Qiqihaer Feihe Soybean Co., Limited
(“Feihe Soybean”) – Manufacturing and distributing soybean products
|
|
•
|
Heilongjiang Aiyingquan International
Trading Co., Limited – Marketing and distributing water and cheese, specifically marketed for consumption by children
|
|
•
|
Langfang Flying Crane Dairy Products
Co., Limited – Packaging and distributing dairy product s , ceased operations following the sale of the land use
right and substantial fixed assets in November 2012.
|
|
•
|
Baiquan Feihe Dairy Co., Limited
– Produced dairy products until 2011, de-registered on May 23, 2012.
|
|
•
|
Heilongjiang Flying Crane Trading
Co., Limited (“Feihe Trading”) – Distributing milk and soybean related products until business de-registered
on May 23, 2012.
|
Apart
from AFC, the subsidiaries’ principal country of operations is in the People’s Republic of China (the “PRC”).
The
accompanying unaudited condensed consolidated financial statements of the Group have been prepared by the Group in accordance
with the rules and regulations of the Securities and Exchange Commission (the “SEC”) and the accounting principles
generally accepted in the United States of America (“US GAAP”) for interim reporting. In the opinion of the Group’s
management, the accompanying condensed consolidated financial statements contain all material adjustments (consisting only of
normal and recurring adjustments) necessary to present fairly its financial position and the results of its operations and cash
flows. These financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto
filed with the SEC on Form 10-K for the year ended December 31, 2012. The interim operating results are not necessarily indicative
of the results to be expected for an entire year.
For
the period ended March 31, 2013, the Group has used the same significant accounting policies and estimates which are discussed
in the Annual Report on Form 10-K for the year ended December 31, 2012 and mentioned in the “Critical Accounting Policies”
section of Part I, Item II of this Form 10-Q.
Recent accounting pronouncements
In February 2013, the FASB issued an update
regarding comprehensive income (Topic 220). The objective of this update is to improve the reporting of reclassifications out
of accumulated other comprehensive income. The amendments in this update seek to attain that objective by requiring an entity
to report the effect of significant reclassifications out of accumulated other comprehensive income on the respective line items
in net income if the amount being reclassified is required under U.S. GAAP to be reclassified in its entirety to net income. For
other amounts that are not required under U.S. GAAP to be reclassified in their entirety to net income in the same reporting period,
an entity is required to cross-reference other disclosures required under U.S. GAAP that provide additional detail about those
amounts. This would be the case when a portion of the amount reclassified out of accumulated other comprehensive income is reclassified
to a balance sheet account (for example, inventory) instead of directly to income or expense in the same reporting period. For
public entities, the amendments are effective prospectively for reporting periods beginning after December 15, 2012. Early adoption
is permitted. The adoption of this update did not have a significant effect on our condensed consolidated financial statements.
The
Company and Feihe China Nutrition Company are subject to U.S. federal and state income taxes, and the Company’s subsidiaries
incorporated in the People’s Republic of China (the “PRC”) are subject to enterprise income taxes in the PRC.
The
Company recorded an income tax expense of approximately $3.5 million and $1.9 million for the three months ended March 31, 2013
and 2012, respectively. The increase in income tax expense for the three months ended March 31, 2013 was primarily due to the
increase in profits of Feihe Dairy , which is one of our major operating entities.
The
Company had cumulatively accrued approximately $ 1.4 million and $1.4 million for estimated interest and penalties related
to uncertain tax positions as of March 31, 2013 and 2012, respectively. For the three months ended March 31, 2013 and 2012,
the Company recorded a benefit of $ 0.5 million and $0.5 million for estimated interest and penalties, respectively.
Aggregate
undistributed earnings of approximately $166 million as of March 31, 2013 of the Group’s PRC subsidiaries that are available
for distribution to the Company are considered to be indefinitely reinvested, and, accordingly, no provision has been made for
the Chinese dividends withholding taxes that would be payable upon distribution to the Company. Additionally, the Chinese tax
authorities have clarified that distributions made out of pre-January 1, 2008 retained earnings would not be subject to the withholding
tax.
Years
from 2008 to 2012 of the Company remain open for US federal and state income tax purposes, and tax years from 2008 to 2012 of
the PRC subsidiaries remain open to examination by tax authorities in the PRC.
4.
|
EARNINGS
PER SHARE OF COMMON STOCK
|
The
following is a reconciliation of the numerators and denominators of the basic and diluted net income per share computations:
|
|
For
the three months ended
|
|
|
|
March
31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
US$
|
|
|
US$
|
|
Net
income attributable to Feihe International, Inc. shareholders
|
|
|
10,556,110
|
|
|
|
8,242,403
|
|
|
|
|
|
|
|
|
|
|
Net
income attributable to Feihe International, Inc. allocated for computing net income per share of common stock –
Basic
|
|
|
10,556,110
|
|
|
|
7,890,276
|
|
|
|
|
|
|
|
|
|
|
Net
income attributable to Feihe International, Inc. allocated for computing net income per share of redeemable common stock
– Basic
|
|
|
—
|
|
|
|
352,127
|
|
|
|
|
|
|
|
|
|
|
Net
income attributable to Feihe International, Inc. for computing net income per common stock – Diluted
|
|
|
10,556,110
|
|
|
|
7,890,276
|
|
|
|
|
|
|
|
|
|
|
Net
income attributable to Feihe International, Inc. allocated for computing net income per share of common stock –
Diluted
|
|
|
—
|
|
|
|
352,127
|
|
|
|
|
|
|
|
|
|
|
Weighted-average
common stock outstanding used in computing net income per share of common stock – Basic
|
|
|
19,784,291
|
|
|
|
19,714,291
|
|
Weighted-average
common stock outstanding used in computing net income per share of common stock – Diluted
(i)
|
|
|
19,784,291
|
|
|
|
19,714,291
|
|
Weighted-average
shares of redeemable common stock outstanding used in computing net income per share of redeemable common stock – Basic
|
|
|
—
|
|
|
|
879,809
|
|
Weighted-average
shares of redeemable common stock outstanding used in computing net income per share of redeemable common stock –
Diluted
|
|
|
—
|
|
|
|
879,809
|
|
|
|
|
|
|
|
|
|
|
Net
income per share of common stock – Basic
|
|
|
|
|
|
|
|
|
Net
income attributable to Feihe International, Inc.
|
|
|
0.53
|
|
|
|
0.40
|
|
|
|
|
|
|
|
|
|
|
Net
income per share of common stock – Diluted
|
|
|
|
|
|
|
|
|
Net
income attributable to Feihe International, Inc.
|
|
|
0.53
|
|
|
|
0.40
|
|
|
|
|
|
|
|
|
|
|
Net
income per share of redeemable common stock – Basic
|
|
|
|
|
|
|
|
|
Net
income attributable to Feihe International, Inc.
|
|
|
—
|
|
|
|
0.40
|
|
|
|
|
|
|
|
|
|
|
Net
income per share of redeemable common stock – Diluted
|
|
|
|
|
|
|
|
|
Net
income attributable to Feihe International, Inc.
|
|
|
—
|
|
|
|
0.40
|
|
|
|
|
|
(i)
|
The
following table sets forth the computation of weighted-average
shares outstanding for calculating basic and diluted
earnings per share for the three months ended March
31, 2013 and 2012:
|
|
|
Three
months ended
|
|
|
|
March
31,
|
|
|
|
2013
|
|
|
2012
|
|
Weighted-average shares – Basic
|
|
|
19,784,291
|
|
|
|
19,714,291
|
|
Effect of dilutive securities
|
|
|
|
|
|
|
|
|
Stock option
|
|
|
—
|
|
|
|
—
|
|
Weighted-average shares –
Diluted
|
|
|
19,784,291
|
|
|
|
19,714,291
|
|
For
the three months ended March 31, 2013, 1,039,000 shares of the Company’s common stock issuable upon exercise of options
were excluded from the calculation of diluted income per share because they were anti-dilutive.
For
the three months ended March 31, 2012, 1,446,000 shares of the Company’s common stock issuable upon exercise of options
and 237,
937 shares of the Company’s common stock issuable upon exercise of warrants were excluded from the
calculation of diluted income per share because they were anti-dilutive.
Restricted
cash consists of bank demand deposits for letters of credit. These instruments are mainly used by the Group for the purchase of
whey powder.
Advances
to suppliers consist primarily of advances for inventories, equipment and properties, not delivered at the balance sheets date.
The Group utilizes advances to suppliers in an effort to keep future purchasing prices stable and consistent.
Advanced
amounts are refundable if the transaction is not completed by the other party in accordance with the terms of the contract or
agreement. During the three month periods ended March 31, 2013 and 2012,
no advances to suppliers were refunded in cash.
The
inventory amounts included in the condensed consolidated balance sheets as of March 31, 2013 and December 31, 2012 consisted of
the following:
|
|
March
31,
|
|
|
December
31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
US$
|
|
|
US$
|
|
Raw materials
|
|
|
13,540,403
|
|
|
|
13,668,736
|
|
Work-in-progress
|
|
|
5,438,874
|
|
|
|
8,745,336
|
|
Finished goods
|
|
|
10,158,200
|
|
|
|
8,424,220
|
|
Total inventories,
net
|
|
|
29,137,477
|
|
|
|
30,838,292
|
|
8.
|
LOANS AND ADVANCES TO THIRD PARTIES AND CONSIDERATION RECEIVABLE
|
Loans and advances to third parties as of March 31, 2013
and December 31, 2012 consisted of the following:
|
|
March
31,
|
|
|
December
31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
US$
|
|
|
US$
|
|
Advances
to Sanhe Construction Co., Ltd. Zhaoguang Branch (i)
|
|
|
14,652,133
|
|
|
|
1,765,593
|
|
Advances
to Gannan Feihe Youpeng Food Co., Ltd
(ii)
|
|
|
12,505,685
|
|
|
|
—
|
|
Due
from Heilongjiang Feihe Yuanshengtai Co., Ltd. (iii)
|
|
|
8,060,375
|
|
|
|
8,256,920
|
|
Advances
to Kedong Hexiang Agricultural Co., Ltd
(iv)
|
|
|
5,635,436
|
|
|
|
—
|
|
Advances
to Jilin Alfbeta Dairy Co.Ltd (v)
|
|
|
4,508,348
|
|
|
|
12,519,662
|
|
Advances
to Shanghai Zhuen Properties Development Co., Ltd.
(vi)
|
|
|
4,347,336
|
|
|
|
—
|
|
Advances
to Haerbin City Ruixinda Investment Company Ltd (“the Purchaser”) (vii)
|
|
|
3,191,267
|
|
|
|
3,181,279
|
|
Advances to Weishidei Group Co., Ltd (viii)
|
|
|
2,898,224
|
|
|
|
—
|
|
Advances
to third parties (ix)
|
|
|
2,917,329
|
|
|
|
4,140,987
|
|
Advances
to employees
|
|
|
2,047,503
|
|
|
|
230,107
|
|
Others
|
|
|
115,519
|
|
|
|
378,887
|
|
|
|
|
60,879,155
|
|
|
|
30,473,435
|
|
(i)
|
The advance is
unsecured and non-interest bearing. The debtor repaid $14.0 million to the Company in April 2013
and the
remaining amount is repayable by September 30, 2013.
|
(ii)
|
Gannan Feihe Youpeng Food Co, Ltd (“Youpeng’) is engaged in
manufacturing and trading of whey powder. In order to secure a reliable source of whey powder for the Company, the
Company advanced $12.5 million for the period from January to March 2013 to Youpeng
to meet its short-term financial obligation. The advance is unsecured and non interest
bearing. The balance of $3.2 million, $4.8 million and $4.5 million is repayable by June 30, 2013, July 31,
2013 and September 30, 2013, respectively.
|
(iii)
|
Heilongjiang Feihe
Yuanshengtai Co., Ltd. (“Yuanshengtai”) was partially owned by two officers and directors of the Company, Mr.
Leng You-Bin and Mr. Liu Sheng-Hui, before January 2010. Those shares held by Mr. Leng You-Bin and Mr. Liu Sheng-Hui have
been transferred to unrelated third parties who held no ownership interests in Yuanshengtai in January 2010. As of December
31, 2012, Ruixinda held a 99% equity interest in Yuanshengtai. The balances are payments made by the Group on behalf of Yuanshengtai
to purchase biological assets and property, plant and equipment. The balances are unsecured and non-interest bearing. Pursuant
to an agreement signed on 31 December 2012, Yuanshengtai agreed to repay the amount in full by December 31, 2013.
|
(iv)
|
In order to support the agriculture economic development in Kedong district,
in which the Company’s main factories are located, in January 2013, the Company advanced $5.6 million to Kedong Hexiang Agribusiness Co., Ltd (“Hexiang”), which is nominated by the local government,
for its agricultural activities. The advance is unsecured and non-interest bearing. The balance is repayable by September
30, 2013.
|
(v)
|
The advance to this supplier is unsecured and non-interest bearing. The balance
is repayable in July 2013.
|
(vi)
|
Shanghai Zhuen
Properties Development Co., Ltd. (“Shanghai Zhuen”) is engaged in property development, in which the Company
was interested in investing. In February 2013, the Company advanced $4.3 million
to Shanghai Zhuen as a deposit for property development. In May 2013, the Company retrieved the whole deposit from
Shanghai Zhuen due to its intention to withdraw investment.
|
(vii)
|
The advance is unsecured
and non-interest bearing. Pursuant to an agreement signed on December 31, 2012, the Purchaser agreed to repay the amount in
full by July 31, 2013.
|
|
|
(viii)
|
In March 2013, the Company advanced $2.9 million
to Weishidei Group Co., Ltd (“Weishidei”), which refers business opportunities to the Company. The advance is unsecured and non-interest bearing. The balance is repayable in July 31, 2013.
|
(ix)
|
These are funds lent
to third parties, which are unsecured, non-interest bearing, and repayable within one year.
|
Consideration
receivable from disposal of Heilongjiang Feihe Kedong Feedlots Co., Limited and Heilongjiang Feihe Gannan Feedlots
Co., Limited (“Dairy Farms”) as of March 31, 2013 and December 31, 2012 was $75,907,867 and
$78,274,528 respectively. On December 31, 2012, the Company entered into a supplemental agreement to rearrange the repayment
schedule, pursuant to which the Purchaser has agreed to repay RMB 200 million (approximately $32.1 million) in April 2013 and
that the residual amount of the purchase price would be paid by raw milk in the following three quarters from March
2013 to December 2013. If the total value of raw milk supplied is less than the residual purchase price, the Purchaser has
agreed to pay the shortfall to the Company in cash. On April 25, 2013, a further supplemental agreement was entered into
with the Purchaser whereby the Purchaser agreed to repay a total of $16.1 million (RMB100 million) in each of the three
quarters following March 31, 2013 in raw milk supply. If the total value of
raw milk supplied is less than the residual purchase price, the Purchaser has agreed to pay the shortfall to the Company in
cash. The remaining balance of $27.6 million must be repaid by the first quarter of 2014.
On
October 28, 2011, the Company entered into an asset purchase agreement with a PRC individual, Mao Haifeng, to sell all of the
property, plant and equipment and the prepaid leases at Baiquan district with carrying values of $2.1 million and $154,000, respectively.
The asset sale was not yet completed as of December 31, 2012 as certain conditions precedent to the sale were not met. The buyer
has extended the right to terminate the asset purchase agreement with the Company if the precedent conditions are not met from
May 31, 2012 to July 31, 2013. Management of the Company expects that the asset sale will be completed in July 2013. As
a result, t he assets underlying this agreement were still recognized as assets held for sale as of March 31, 2013.
10.
|
INVESTMENT
IN MUTUAL FUNDS – AVAILABLE-FOR-SALE
|
a)
Investment in Mutual Funds
Various
inputs are considered when determining the fair value of the Company’s financial instruments. The inputs or methodologies
used for valuing securities are not necessarily an indication of the risk associated with investing in these securities. These
inputs are summarized in the three broad levels listed below.
Level
1
Level
1 applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.
Level
2
Level
2 applies to assets or liabilities for which there are inputs other than quoted prices included within Level 1 that are observable
for the asset or liability such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical
assets or liabilities in markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations
in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data.
Level
3
Level
3 applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to
the measurement of the fair value of the assets or liabilities.
Investment
in mutual funds is carried at fair value based on the quoted market prices of the underlying fund as of March 31, 2013 and December
31, 2012. Unrealized gain recorded for the three month s ended March 31, 2013 and 2012 was $ 1,900 , and $2,661, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value measurement
|
|
Description
|
|
|
|
|
Quoted
prices
in active
markets of
identical assets
(Level 1)
|
|
|
Significant
other
observable
inputs
(Level 2)
|
|
|
Significant
unobservable
inputs
(Level 3)
|
|
|
|
US$
|
|
|
US$
|
|
|
US$
|
|
|
US$
|
|
Investment
in mutual funds – March 31, 2013
|
|
|
119,483
|
|
|
|
119,483
|
|
|
|
—
|
|
|
|
—
|
|
Investment
in mutual funds – December 31, 2012
|
|
|
117,210
|
|
|
|
117,210
|
|
|
|
—
|
|
|
|
—
|
|
b)
Investment at cost
The
balance represents an investment in a private entity established in the PRC and is classified under non-current assets. It is
measured at cost less any impairment at the end of each reporting period because it does not have a readily determinable fair
value and does not qualify for consolidation or the equity method of accounting.
11.
|
PROPERTY,
PLANT AND EQUIPMENT, NET
|
Property,
plant and equipment and related accumulated depreciation as of March 31, 2013 and December 31, 2012 were as follows:
|
|
March
31,
|
|
|
December
31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
US$
|
|
|
US$
|
|
Buildings and plant
|
|
|
62,981,432
|
|
|
|
62,825,600
|
|
Machinery and equipment
|
|
|
80,391,535
|
|
|
|
79,997,837
|
|
Office equipment
|
|
|
4,035,410
|
|
|
|
3,933,542
|
|
Motor vehicles
|
|
|
2,921,989
|
|
|
|
2,980,011
|
|
|
|
|
150,330,366
|
|
|
|
149,736,990
|
|
Less: Accumulated
depreciation
|
|
|
(37,064,936
|
)
|
|
|
(34,746,182
|
)
|
Property, plant
and equipment, net
|
|
|
113,265,430
|
|
|
|
114,990,808
|
|
(1)
Depreciation expenses
Depreciation
expense for the continuing operations for the three months ended March 31, 2013, and 2012 was $2,231,390 and $1,977,367,
respectively, of which $1,266,044, and $1,499,429 were included as a component of cost of goods sold in the respective periods.
(2)
Pledged property, plant and equipment
The
net book value of buildings and plant, machinery and equipment and land use rights pledged for bank loans was $15,795,317,
$25,631,927 and $3,277,668, respectively, as of March 31, 2013.
The
net book value of buildings and plant, machinery and equipment and land use rights pledged for bank loans was $13,021,820,
$26,052,365 and $4,322,344, respectively, as of December 31, 2012.
(3)
Capitalized interest
No
interest expenses were capitalized in property, plant and equipment for the three months ended March 31, 2013 and 2012, respectively.
12.
|
CONSTRUCTION
IN PROGRESS
|
Construction
in progress included in the condensed consolidated balance sheets as of March 31, 2013 and December 31, 2012 was comprised
of the following:
|
|
March
31,
|
|
|
December
31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
US$
|
|
|
US$
|
|
Gannan Feihe production factory
facilities
|
|
|
20,560,924
|
|
|
|
17,537,629
|
|
Feihe soybean processing
facilities
|
|
|
460,698
|
|
|
|
459,256
|
|
Total
|
|
|
21,021,622
|
|
|
|
17,996,88
5
|
|
$240,233
and nil
interest expenses were capitalized in construction in progress for the three months ended
March 31, 2013 and 2012, respectively.
13 .
|
SHORT
TERM BANK LOANS
|
Short
term bank loans included in the condensed consolidated balance sheets as of March 31, 2013 and December 31, 2012 consisted
of the following:
|
|
March
31,
|
|
|
December
31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
US$
|
|
|
US$
|
|
Loan
payable, bearing interest at 5.6% per annum, secured by Feihe Dairy’s restricted cash of $6.5 million
as of December 31, 2012, due and repaid on January 30, 2013
|
|
|
—
|
|
|
|
6,099,322
|
|
|
|
|
|
|
|
|
|
|
Loan
payable, bearing interest at 6.94% per annum, secured by Feihe Soybean’s land use rights and buildings
with a total carrying amount of $1,440,665 as of December 31, 2012, and an undertaking from Feihe Dairy to maintain debt-asset
ratio of not more than 70%, current ratio of at least 100% and quick ratio of at least 50%, repaid on March 31, 2013
|
|
|
—
|
|
|
|
1,926,102
|
|
|
|
|
|
|
|
|
|
|
Loan
payable, bearing interest at 6.94% per annum, and an undertaking to maintain debt-asset ratio of not more
than 70%, current ratio of at least 100% and quick ratio of at least 50%, payable on July 1, 2013
|
|
|
1,932,149
|
|
|
|
1,926,102
|
|
|
|
|
|
|
|
|
|
|
Loan
payable, bearing interest at 6.00% per annum, secured by Gannan Feihe’s machinery with a carrying amount
of $ 19,971,107 as of March 31, 2013, payable on July 9, 2013 (ii)
|
|
|
8,050,622
|
|
|
|
8,025,425
|
|
|
|
|
|
|
|
|
|
|
Loan
payable, bearing interest at 6.30% per annum, guaranteed by Feihe Dairy, payable on August 29, 2013
|
|
|
3,220,249
|
|
|
|
3,210,170
|
|
|
|
|
|
|
|
|
|
|
Loan
payable, bearing interest at 6.30% per annum, guaranteed by Feihe Dairy, payable on September 19, 2013
|
|
|
1,610,124
|
|
|
|
1,605,084
|
|
|
|
|
|
|
|
|
|
|
Loan
payable, bearing interest at 6% per annum, secured by Feihe Dairy’s plant and land use rights with
a total carrying amount of $ 15,740,600 as of March 31, 2013, payable on November 18, 2013 (i)
|
|
|
8,050,622
|
|
|
|
8,025,425
|
|
|
|
|
|
|
|
|
|
|
Loan
payable, bearing interest at 6% per annum, payable on November 18, 2013 (i)
|
|
|
24,151,867
|
|
|
|
24,076,273
|
|
|
|
|
|
|
|
|
|
|
Loan
payable, bearing interest at 6.30% per annum, guaranteed by Feihe Dairy, payable on December 5, 2013
|
|
|
3,220,249
|
|
|
|
3,210,170
|
|
|
|
|
|
|
|
|
|
|
Loan
payable, bearing interest at 6.12% per annum, guaranteed by Feihe Dairy and an undertaking from Feihe Dairy
to maintain debt-asset ratio of not more than 70%, current ratio of at least 100% and long term investment of not more than
40% of net assets, due on December 3, 2013
|
|
|
2,576,199
|
|
|
|
2,568,136
|
|
|
|
|
|
|
|
|
|
|
Loan
payable, bearing interest at 6.12% per annum, guaranteed by Feihe Dairy and an undertaking from Feihe Dairy
to maintain debt-asset ratio of not more than 70%, current ratio of at least 100% and long term investment of not more than
40% of net assets and due on December 3, 2013
|
|
|
2,576,199
|
|
|
|
2,568,136
|
|
|
|
|
|
|
|
|
|
|
Loan
payable, bearing interest at 6% per annum, secured by Feihe Dairy’s buildings with a total carrying
amount of $3,332,385 as of March 31, 2013, payable on January 25, 2014 (iii)
|
|
|
6,440,499
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
61,828,779
|
|
|
|
63,240,345
|
|
(i)
|
These loans were granted
pursuant to a loan facility letter and have been made available to the Company up to RMB500 million (approximately $80.3 million)
until July 24, 2013. These loans were also secured by a personal guarantee of Mr. Leng You-bin, Chairman, Chief Executive
Officer, President, and General Manager of the Group, for a period of one year from November 19, 2012 to November 18, 2013.
|
|
|
(ii)
|
The loan was also secured by a personal
guarantee of Mr. Leng for a period of one year from July 10, 2012 to July 9, 2013.
|
|
|
(iii)
|
This loan was granted pursuant to a loan facility letter and has been made available to
the Company up to RMB40 million (approximately $6.4 million) until December 18, 2013.
|
All
of the short term bank loans are repayable to banks in the PRC and denominated in RMB and therefore subject to exchange
rate fluctuations. As of March 31, 2013, the Company was able to meet all the financial covenants of the above loans.
Accrued
expenses as of March 31, 2013 and December 31, 2012 consisted of the following:
|
|
March
31,
|
|
|
December
31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
US$
|
|
|
US$
|
|
Accrued promotion and marketing
expenses
|
|
|
8,254,396
|
|
|
|
12,153,755
|
|
Accrued shipping cost
|
|
|
804,098
|
|
|
|
645,512
|
|
Accrued advertising expenses
|
|
|
852,158
|
|
|
|
535,697
|
|
Other accrued expenses
|
|
|
868,440
|
|
|
|
858,261
|
|
|
|
|
10,779,092
|
|
|
|
14,193,225
|
|
15 .
|
NOTES PAYABLE AND OTHER
PAYABLES
|
Notes
payable as of December 31, 2012 were 180-day bank acceptance notes which are used for the settlement of purchase of packaging
materials. All notes have been settled as of March 31, 2013.
Other
payables as of March 31, 2013 and December 31, 2012 consisted of the following:
|
|
March
31,
|
|
|
December
31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
US$
|
|
|
US$
|
|
Payable for
property, plant and equipment
|
|
|
9,952,217
|
|
|
|
12,784,034
|
|
Payable for land use
rights
|
|
|
263,389
|
|
|
|
260,978
|
|
Other tax payable
|
|
|
5,988,590
|
|
|
|
12,025,311
|
|
Deposits from distributors
|
|
|
3,186,867
|
|
|
|
2,973,046
|
|
Payable to an unrelated
party, due on demand
|
|
|
842,579
|
|
|
|
2,470,064
|
|
Deposit received from
milk collection stations
|
|
|
540,570
|
|
|
|
538,042
|
|
Advances from employees
|
|
|
424,211
|
|
|
|
532,795
|
|
Others (i)
|
|
|
4,265,777
|
|
|
|
7,099,462
|
|
|
|
|
25,464,200
|
|
|
|
38,683,732
|
|
(i)
|
Other s
mainly include payables to employees, deposits received from logistics companies, advertising cost and other miscellaneous
payables.
|
16 .
|
LONG
TERM BANK LOANS
|
Long
term bank loans consisted of the following as of March 31, 2013 and December 31, 2012:
|
|
March
31,
|
|
|
December
31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
US$
|
|
|
US$
|
|
Loan
payable to a bank in the PRC, bearing interest at 5.76% per annum, guaranteed by Langfang Feihe and payable on maturity.
The loan commenced on December 24, 2009 and was originally due on December 24, 2014. The maturity date was changed
to December 23, 2013 pursuant to a supplemental agreement
|
|
|
2,440,822
|
|
|
|
2,433,183
|
|
|
|
|
|
|
|
|
|
|
Loan
payable to a bank in the PRC, bearing interest at 5.96% per annum, secured by machinery of Gannan Feihe with
a carrying amount of $5,660,820 . The loan commenced on December 24, 2010 and was originally due on December 24,
2015. The maturity date was changed to December 23, 2013 pursuant to a supplemental agreement
|
|
|
3,582,527
|
|
|
|
3,571,314
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,023,349
|
|
|
|
6,004,497
|
|
Less:
current portion of long term bank loans
|
|
|
(6,023,349
|
)
|
|
|
(6,004,497
|
)
|
|
|
|
—
|
|
|
|
—
|
|
17 .
|
CAPITAL LEASE OBLIGATION
|
In
November 2009, the Group entered a six-year capital lease agreement for certain equipment under construction. The terms of the
lease required an initial payment of RMB5 million (or approximately $ 805,062 ) and require an RMB1 million (or
approximately $ 161,012 ) payment on January 30th of each year after successful completion of production quality tests. The
installment and trial run of the equipment had been completed by December 31, 2010, and the equipment under the capital lease
is depreciated over an estimated productive life of 14 years when placed into service after passing production quality tests.
As of March 31, 2013 and December 31, 2012, the Group had $1,011,529 and $1,100,366, respectively, of equipment subject
to the capital lease obligation.
Minimum
future lease payments under capital leases as of March 31, 2013 were as follows:
|
|
Future
payments
|
|
|
|
US$
|
|
2013
|
|
|
161,012
|
|
2014
|
|
|
161,012
|
|
2015
|
|
|
161,012
|
|
Total minimum lease payments at March
31, 2013
|
|
|
483,036
|
|
Less amount representing interest
|
|
|
(41,307
|
)
|
Net present value of minimum lease payments
|
|
|
441,729
|
|
Current portion of capital lease obligation
|
|
|
(139,973
|
)
|
Non-current portion of capital lease
obligation
|
|
|
301,756
|
|
The interest
rate on the capital lease is 5.31%. There was $5,697 and $7,415 in amortization of interest recorded for the three months ended
March 31, 2013 and 2012, respectively. Accumulated amortization was $109,962 and $104,265 as of March 31, 2013 and December 31,
2012, respectively.
18 .
|
OTHER
LONG TERM LOAN
S AND RECEIVABLES
|
Other
long term loans reflect loans the Company obtained to make the redemption payment for its redeemable common stock to Sequoia Capital
China Growth Fund I, LP and certain of its affiliates and designees (collectively, “Sequoia”) during 2011 and the
first and second quarters of 2012. The Company entered into an agreement with a group of overseas third party companies and one
third party individual to borrow a total amount of $59.2 million. The loans are interest free with an initial period of two years
starting from the day when the Company received the loans. In April 2013, the lenders agreed to extend the loans for a period
of another two years.
The Company deposited a total
amount of RMB492 million (approximately $79.3 million) pursuant to various seperate agreements with six domestic companies
and one third party individual designated by the lenders. In April 2013, the Company extended all long term loan receivable
contracts for a period of another two years.
19 .
|
RELATED
PARTY TRANSACTIONS
|
Due
from/to related parties included in the condensed consolidated balance sheets as of March 31, 2013 and December 31, 2012 comprised
the following:
|
|
March
31,
|
|
|
December
31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
US$
|
|
|
US$
|
|
Due from related parties
|
|
|
|
|
|
|
|
|
Due
from Directors of the Group
|
|
|
20,254
|
|
|
|
20,191
|
|
Due
from related companies
|
|
|
3,821
|
|
|
|
—
|
|
Total
|
|
|
24,075
|
|
|
|
20,191
|
|
|
|
March
31,
|
|
|
December
31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
US$
|
|
|
US$
|
|
Due to related parties
|
|
|
|
|
|
|
|
|
Due
to Directors of the Group
|
|
|
87,000
|
|
|
|
109
|
|
Due
to related companies
|
|
|
—
|
|
|
|
3,804
|
|
Loan
payable to a related party
|
|
|
51,524
|
|
|
|
51,363
|
|
Total
|
|
|
138,524
|
|
|
|
55,276
|
|
Due
from/to Director of the Group
As
part of normal business operations, directors of the Group will from time to time incur routine expenses on behalf of the Group,
or receive general advances from the Group for settlement of Group expenses, such as travel, meals and other business expenses.
The amounts advanced are settled periodically throughout the period and amounts outstanding at period end are short
term in nature and due on demand. During the three month period ended March 31, 2013, advances to directors aggregated to
$78,151 and repayments from directors aggregated to $165,042. During the three month period ended March 31, 2012, advances
to directors aggregated to $523,560 and repayments from directors aggregated to $698,080.
As
of March 31, 2013 and December 31, 2012, the Group had the following balances due from its director:
|
|
March
31,
|
|
|
December
31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
US$
|
|
|
US$
|
|
Liu Hua
|
|
|
20,254
|
|
|
|
20,191
|
|
As
of March 31, 2013 and December 31, 2012, the Group had the following balances due to its director:
|
|
March
31,
|
|
|
December
31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
US$
|
|
|
US$
|
|
Liu Sheng-Hui
|
|
|
87,000
|
|
|
|
109
|
|
Due
from/to related companies
Mr.
Leng You-Bin is the Chairman, Chief Executive Officer, President, and General Manager of the Group. During the three months ended
March 31, 2013, and 2012, the Group had certain transactions on an arm’s length basis with companies owned by close family
members of Mr. Leng.
Tangshan
Feihe Trading Company and Qinhuangdao Feihe Trading Company are owned by relatives of Mr. Leng, and are therefore regarded as
related parties.
As of
March 31, 2013 and December 31, 2012, the Group had the following balances due from its related companies:
|
|
March
31,
|
|
|
December
31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
US$
|
|
|
US$
|
|
Tangshan
Feihe Trading Company
|
|
|
1,839,299
|
|
|
|
1,833,542
|
|
Qinhuangdao Feihe Trading
Company
|
|
|
28,141
|
|
|
|
28,054
|
|
Dalian Hewang Trading
Company
|
|
|
3,821
|
|
|
|
—
|
|
Total
|
|
|
1,871,261
|
|
|
|
1,861,596
|
|
Less: Allowance for doubtful
debts
|
|
|
(1,867,440
|
)
|
|
|
(1,861,596
|
)
|
|
|
|
3,821
|
|
|
|
—
|
|
As of
March 31, 2013 and December 31, 2012, the Group had the following balances due to its related company :
|
|
March
31,
|
|
|
December
31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
US$
|
|
|
US$
|
|
Dalian Hewang Trading Company
(i)
|
|
|
—
|
|
|
|
3,804
|
|
|
(i)
|
A
company
managed
by
the
management
of
the
Company’s
subsidiary .
|
For
the three months ended March 31, 2013 and 2012, the Group made sales of goods to the following related company:
|
|
For
the three months ended
March 31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
US$
|
|
|
US$
|
|
Dalian Hewang
Trading Company
|
|
|
121,862
|
|
|
|
—
|
|
Loan
payable to related parties
The
Group has an outstanding loan payable to a charitable organization established by Leng You-Bin for under privileged children in
the Heilongjiang province of the PRC of $51,524 and $51,363 as of March 31, 2013 and December 31, 2012, respectively. The loan
is unsecured and bears interest at 5.85% per annum and is payable on demand.
20 .
|
SHARE-BASED
COMPENSATION
|
Stock
Options
The
Company has two stock option plans: the 2009 Stock Incentive Plan (the “2009 Plan”) and the 2003 Stock Incentive Plan
(the “2003 Plan”). The Company applies authoritative guidance issued by the Financial Accounting Standards Board regarding
share-based payments in accounting for the 2009 Plan and the 2003 Plan, which requires that compensation for services that a corporation
receives through share-based compensation plans to be based on the fair value of options on the date of grant.
(1)
2009 Stock Incentive Plan
On
August 27, 2010, options to purchase 84,000 shares were granted to directors of the Company for their services provided for the
period from August 1, 2010 through July 31, 2012, that vest in four equal amounts on each three-month anniversary of the grant
date until all such shares are fully vested. The options have an exercise price of $7.25 and a contract life of 3 years. The fair
value of the option award was estimated on the date of grant using the Black-Scholes option valuation model to be $164,516.
The valuation was based on the assumptions noted in the following table.
Expected volatility
|
|
|
54
|
%
|
Expected dividends
|
|
|
0
|
%
|
Expected term (in years)
|
|
|
0.81
|
|
Risk-free rate
|
|
|
0.22
|
%
|
On
July 29, 2011, the Compensation Committee granted performance options to acquire up to an aggregate of 1,332,000 shares of the
Company’s common stock to certain officers and employees of the Company pursuant to the 2009 Plan. The performance stock
options each have an exercise price of $8.32 per share, a contractual life of 6 years, and vested or will vest in three
tranches of 25%, 35% and 40% in each of the three years ended December 31, 2012 , 2013 and 2014, provided that the
recipient has met the certain performance criteria, and the recipient continues to be an employee of, or service provider to,
the Company or its subsidiaries at the time of the relevant vesting dates.
The
fair value of the option award was estimated on the date of grant using the Black-Scholes option valuation model to be $6,643,504.
The valuation was based on the assumptions noted in the following table.
Expected volatility
|
|
|
77
|
%
|
Expected dividends
|
|
|
0
|
%
|
Expected term (in years)
|
|
|
5.15
|
|
Risk-free rate
|
|
|
2.60
|
%
|
During
the three months ended March 31, 2013 and 2012, there was $478,514 and $1,099,319 compensation cost related to 2009 Plan recognized
in general and administrative expenses.
(2)
2003 Stock Incentive Plan
Effective
May 7, 2003, the Company adopted and approved its 2003 Plan, which reserved 3,000,000 shares of common stock for issuance under
the Plan. The Plan allows the Company to issue awards of incentive non-qualified stock options, stock appreciation rights, and
stock bonuses to directors, officers, employees and consultants of the Company which may be subject to restrictions.
No
stock appreciation rights have been issued , and therefore none have been recognized, under the 2003 Plan.
A summary
of option activity under the 2009 and 2003 Plans as of March 31, 2013 and movement during the three month s ended March
31, 2013 was as follows:
|
|
Options
|
|
|
Weighted
average
grant date
fair value
|
|
|
Weighted
average
exercise price
|
|
|
Aggregate
intrinsic
value
|
|
|
Weighted
average
remaining
contractual
term
|
|
|
|
|
|
|
US$
|
|
|
US$
|
|
|
US$
|
|
|
|
|
Outstanding
as of January 1, 2013
|
|
|
1,054,000
|
|
|
|
4.85
|
|
|
|
8.27
|
|
|
|
—
|
|
|
|
4.40
|
|
Granted
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited
or expired
|
|
|
(15,000
|
)
|
|
|
4.99
|
|
|
|
8.32
|
|
|
|
|
|
|
|
—
|
|
Outstanding
as of March 31, 2013
|
|
|
1,039,000
|
|
|
|
4.85
|
|
|
|
8.27
|
|
|
|
—
|
|
|
|
4.15
|
|
Exercisable
as of March 31, 2013
|
|
|
295,750
|
|
|
|
4.60
|
|
|
|
8.15
|
|
|
|
—
|
|
|
|
3.69
|
|
The intrinsic values of options as of March
31, 2013 and January 1, 2013 were zero since the per share market values of the Company’s common stock of $7.25 and $6.78,
respectively, were lower than the exercise price per share of the options.
A
summary of the status of the Company’s non-vested options as of March 31, 2013 and movements during the three month s
ended March 31, 2013 was as follows:
|
|
Options
|
|
|
Weighted
average
grant date fair value
|
|
|
|
|
|
|
US$
|
|
Non-vested
as of January 1, 2013
|
|
|
754,500
|
|
|
|
4.99
|
|
Granted
|
|
|
—
|
|
|
|
|
|
Vested
|
|
|
—
|
|
|
|
|
|
Forfeited
or expired
|
|
|
(11,250
|
)
|
|
|
4.99
|
|
Non-vested
as of March 31, 2013
|
|
|
743,250
|
|
|
|
4.99
|
|
As
of March 31, 2013, there was a total of $1,507,807 of unrecognized compensation cost related to non-vested share-based compensation
granted under the 2003 Plan and 2009 Plan. The cost is expected to be recognized over 21 months . To the extent the actual
forfeiture rate is different from the original estimate, actual share-based compensation cost related to these awards may be different
from the expectation.
21 .
|
COMMITMENTS AND CONTINGENCIES
|
(1)
Operating lease arrangements
The
Group has entered into leasing arrangements relating to office premises and computer equipment that are classified as operating
leases. There were no minimum future rental payments under non-cancellable operating leases having remaining terms in excess of
one year.
Rent
expenses incurred and expensed in the consolidated statements of operations during the three months ended March 31, 2013
and 2012 amounted to $97,959 and $126,242 respectively.
(2)
Capital commitments
Capital
commitments for the purchase of property, plant and equipment were $5,056,965 as of March 31, 2013.
(3)
Purchase commitments
The
Group has certain purchase commitments of $4,057,604 over three years relating to packaging materials in connection
with the capital lease obligations disclosed in Note 17 .
(4)
Land use rights
All
lands in the PRC are state-owned and no individual land ownership rights exist. The Group has obtained land use right certificates
for the land on which its facilities are located.
(5)
Other assets
Substantially
all of the Group’s assets and operations are located in the PRC. The Company is self-insured for all risks.
(6)
“Going private” proposal and related litigations
In
October 2012, the Company’s Board of Directors received a preliminary, non-binding proposal from Mr. Leng You-Bin, its Chairman
and Chief Executive Officer, and an affiliate of Morgan Stanley Private Equity Asia, Inc. (“MSPEA”), the private equity
arm of Morgan Stanley, to acquire all of the outstanding shares of common stock of the Company not currently owned by Mr. LengYou-Bin,
MSPEA and their respective affiliates in a going private transaction for $7.40 per share in cash, subject to certain conditions
(the “Going Private Proposal”). The Company’s Board of Directors formed a Special Committee of independent directors
(the “Special Committee”) to consider the Going Private Proposal , which retained a financial advisor and legal
counsel to assist it in this process.
In
October 2012, certain alleged shareholders of the Company filed putative class and derivative actions on behalf of the Company
against the members of its Board of Directors and certain entities associated with MSPEA. Three cases were brought in the Third
Judicial District Court for Salt Lake County, Utah, which have been consolidated under the caption
In re Feihe International
Shareholder Litigation
. Three cases were brought in the Superior Court of the State of California for Los Angeles County,
which have been deemed related and are pending consolidation under the caption
In re Feihe International, Inc. Shareholder
Litigation
. The plaintiffs in both the Utah and California cases have alleged breach of fiduciary duties and aiding and
abetting in connection with the Going Private Proposal. The plaintiffs in both the Utah and California cases have requested rescission
of the Going Private Proposal, to the extent implemented, an award of unspecified damages to the Company, certain other equitable
and injunctive relief, and an award of plaintiffs’ costs and disbursements, including legal fees. Although the Company is
unable to predict the final outcome of these proceedings, the Company does not believe that the final results will have a material
effect on its consolidated financial condition, results or operations, or cash flows.
In March 2013, the Company entered
into an Agreement and Plan of Merger (the “Merger Agreement”) with Diamond Infant Formula Holding Limited (“Holdco”),
Platinum Infant Formula Holding Limited, and a wholly owned subsidiary of Holdco (“Parent”), and Infant Formula Merger
Sub Holding Inc., a wholly owned subsidiary of Parent (“Merger Sub”), which would effectuate the Going Private Proposal.
Pursuant to the terms and subject to the conditions of the Merger Agreement, Merger Sub would merge with and into the Company
with the Company surviving as a wholly-owned subsidiary of Parent and a wholly-owned indirect subsidiary of Holdco (the “Merger”).
In connection with and at the effective time of the Merger, each share of the Company’s common stock that is outstanding
immediately prior to the effective time of the Merger will be cancelled in consideration for the right to receive $7.40 in cash
without interest, except for those shares beneficially owned by Mr. Leng You-Bin, Mr. Liu Sheng-Hui, Mr. Liu Hua, Holdco, Parent,
Merger Sub, the Company or any subsidiary immediately prior to the effective time of the Merger, which shares will be cancelled
for no consideration at the effective time of the Merger, subject to applicable dissenters rights. If the Merger closes pursuant
to the Merger Agreement, the Company would cease to be listed on the NYSE or a public reporting company in the U.S. The Merger
Agreement is subject to closing conditions, including certain shareholder approvals, and there can be no assurance that this or
any other transaction will be approved or consummated.
FORWARD-LOOKING
STATEMENTS
The
statements included in this report that are not purely historical are forward-looking statements within the meaning of Section
21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act, and Section 27A of the Securities Act of 1933, as
amended. These statements include, but are not limited to, statements about our plans, objectives, expectations, strategies, intentions
or other characterizations of future events or circumstances and are generally identified by the words “may,” “expects,”
“anticipates,” “intends,” “plans,” “targets,” “believes,” “seeks,”
“estimates,” “could,” “would,” and similar expressions. Because these forward-looking statements
are subject to a number of risks and uncertainties, our actual results could differ materially from those expressed or implied
by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to,
those discussed under the heading “Risk Factors” in our Annual Report on Form 10-K, for the fiscal year ended December
31, 2012, as amended , and in other documents we file from time to time with the U.S. Securities and Exchange Commission,
or the SEC. All forward-looking statements included in this report are based on information available to us on the date hereof.
Our business and the associated risks may have changed since the date this report was originally filed with the SEC. We assume
no obligation to update any such forward-looking statements.