LIUZHOU CITY, Guangxi Province,
China, Nov.
15, 2011 /PRNewswire-Asia/ -- China BCT Pharmacy Group,
Inc., (OTC BB: CNBI), ("China BCT" or the "Company"), a leading
pharmaceutical distributor, retail pharmacy, and manufacturer of
pharmaceutical products in Guangxi
Province, China, today
announced results for the third quarter ended September 30, 2011.
Third Quarter 2011 Highlights
- Revenue increased 28.5% year-over-year to $67.5 million
- Gross profit rose 23.2% year-over-year to $16.3 million
- Operating income grew 31.4% year-over-year to $12.5 million
- GAAP net income climbed 36.9% to $9.5
million, or $0.22 per diluted
share, from $6.9 million, or
$0.18 per diluted share, in the year
ago quarter
- Excluding non-cash items related to change in the fair value of
warrant liabilities and share-based compensation expense, non-GAAP
adjusted net income was $9.1 million,
or $0.21 per diluted share
- Cash and cash equivalents as of September 30, 2011 totaled $34.3 million, compared to $20.2 million at the end of 2010
"We are pleased with our excellent operational and financial
performance in the third quarter, achieving double digit sales
growth across our distribution, retail and manufacturing
businesses. Because of our integrated business model, we were able
to adjust our product mix and strike a good balance between product
volume and selling prices, resulted in stable profitability,"
commented Mr. Huitian Tang, Chief
Executive Officer and Chairman of China BCT Pharmacy Group, Inc.
"Inflationary pressures have increased cost-base for many
manufacturing businesses in China
over the past few quarters. So far, we have been spared of any
significant impact from raw material and labor cost increases, but
we will closely monitor market developments. China BCT is primarily
focused in Guangxi, serving
consumers in the Tier II and Tier III cities and counties, where
competition is less fierce. We maintain our focus on increasing our
market share in Guangxi before
venturing into neighboring regions."
Third Quarter 2011 Results
Third quarter 2011 revenue increased 28.5% to $67.5 million from $52.5
million in the third quarter of 2010.
Revenue from the Company's pharmaceutical distribution segment
increased 31.7% year-over-year to $50.2
million, or 74.4% of total revenue in the third quarter of
2011. Of the $12.1 million
year-over-year increase in pharmaceutical distribution sales,
$14.5 million was attributable to
increased sales to hospitals, while $2.9
million reflected higher sales to other drug stores, offset
by a $5.4 million decrease in sales
to clinics and other health care centers.
Revenue from the Company's retail pharmacy segment grew 19.0%
year-over-year to $13.7 million, or
20.3% of total second quarter revenue, driven by $2.8 million of incremental revenue from existing
retail stores including the stores opened during the third quarter
of 2010, but partially offset by an $0.6
million decline in new store sales in which comparatively
fewer new stores been opened in third quarter 2011.
Revenue from the Company's manufacturing segment rose 23.2%
year-over-year to $3.6 million, or
5.3% of total second quarter revenue. This quarter's manufacturing
sales growth was due to increased sales volumes, as product pricing
remained relatively stable compared with the same period last year.
Gross profit grew 23.2% year-over-year to $16.3 million, up from $13.2 million for the same period of 2010. Gross
profit margin declined 1.0 percentage points to 24.2%, as compared
to 25.2% in the comparable period last year. The slight decrease in
gross profit margin in the third quarter of 2011 mainly reflects a
greater mix of sales from the Company's distribution segment, which
has lower margins relative to the Company's other businesses.
Within pharmaceutical distribution, gross profit margin declined
from 20.9% in the third quarter of 2010 to 19.0% this quarter,
primarily due to an increased percentage of sales to other drug
stores, which generate lower gross profit margin within the
distribution segment. Gross profit margin for the retail pharmacy
segment increased to 32.8% from 30.8% in the third quarter of 2010,
reflecting increased sales of higher gross margin products.
Manufacturing segment gross profit margin was 64.2% and 59.0%
during the quarters ending September 30,
2011 and 2010, respectively. The increase in gross profit
margin was primarily due to an increase in sales derived from
products with higher margins.
Operating expenses slightly increased 2.4% totaled $3.8 million for both periods this year and last
year. Administrative expenses decreased 10.3% to $2.1 million, or 3.2% of revenue, as compared to
$2.4 million, or 4.5% of revenue, in
the same period of 2010, primarily due to a reduction in share
based compensation, partially offset by a slight increase in rental
expense associated with newly open stores. Selling expenses rose
24.2% to $1.7 million, compared to
$1.4 million in the same period of
2010.
Operating income increased 31.4% to $12.5
million, or 18.5% of revenue, from $9.5 million, or 18.0% of revenue, in the third
quarter of 2010.
GAAP net income increased 36.9% to $9.5
million, or $0.22 per diluted
share, as compared to $6.9 million,
or $0.18 per diluted share, in the
third quarter of 2010. Diluted earnings per share were calculated
using weighted average shares of 38,154,340 and 38,506,274 for the
quarters ended September 30, 2011 and
2010, respectively. Excluding a non-cash benefit related to change
in the fair value of warrant liabilities and excluding share-based
compensation expense, third quarter 2011 non-GAAP adjusted net
income was $9.1 million, or
$0.21 per diluted share, compared to
non-GAAP adjusted net income of $7.3
million, or $0.19 per diluted
share in the third quarter of 2010.
Nine Months 2011 Results
Revenue was $191.2 million for the
first nine months of 2011, increasing 42.6% from $134.0 million in the same period prior year.
In terms of revenue mix, pharmaceutical distribution segment
remained the Company's largest segment for the nine months ended
September 30, 2011 at 74.2% of total
sales, compared to 70.6% for the same period last year. Retail
pharmacy segment sales were $39.4
million, representing 20.6% of total Company sales for the
nine months ended September 30, 2011,
up 23.0% from $32.0 million, or 23.9%
for the same period last year. Manufacturing segment
accounted for 5.2% of total sales for the nine months ended
September 30, 2011, compared to 5.5%
for the same period last year.
Gross profit was $46.0 million, or
24.0% of revenue, up 32.6% from $34.7
million, or 25.9% of revenue, for the nine months ended
September 30, 2010.
Operating income was $32.7
million, or 17.1% of revenue, up 26.1% from $25.9 million, or 19.3% of revenue, for the nine
months ended September 30, 2010.
Net income increased 33.0% to $24.3
million, or $0.57 per diluted
share, compared to $18.3 million, or
$0.48 per diluted share, for the
first nine months of 2010. Excluding non-cash expense related to
change in the fair value of warrant liabilities and share-based
compensation expense, adjusted net income was $23.9 million, or $0.56 per diluted share, as compared to
$19.4 million, or $0.51 per diluted share for the nine months ended
September 30, 2010.
Financial Condition
As of September 30, 2011, China
BCT had $34.3 million in cash and
cash equivalents, $103.1 million in
working capital and a current ratio of 2.81. Long-term bank debt
was $0.2 million. Stockholders'
equity was $108.7 million on
September 30, 2011, compared to
$83.1 million at the end of 2010.
The Company used $4.8 million in
cash flow from operating activities for the nine months ended
September 30, 2011 compared to cash
flow generated by operating activities of $9.9 million in the same period prior year,
primarily due to an increase in accounts receivable due to a
slowdown in payment from customers. Cash used in investing
activities was $5.2 million, compared
to cash used in investing activities of $8.5
million in the nine months ended September 30, 2010. For the nine months ended
September 30, 2011, cash flow from
financing activities totaled $22.9
million and included $29.5
million from the placement of preferred stock, offset by the
repayment of bank loans.
Business Outlook
"Looking towards 2012, we expect to secure more contracts with
hospitals for our distribution segment. During the centralized
bidding process in 2011, we successfully secured 2,000-3,000 more
product distribution rights to hospital and clinic networks. For
our retail segment, we will remain focused on identifying
opportunities for selective drugstore acquisitions to further
expand our retail network within Guangxi
Province. In the fourth quarter of 2011, we expect to
increase of our Levodopa raw materials output for products that
target the Indian market. We expect these raw materials will
contribute positively to our top line growth starting from the
beginning of next year. We are committed to growing our footprint
to become a larger vertically integrated pharmaceutical player
offering retail, wholesale and manufacturing services." concluded
Mr. Tang.
Conference Call
China BCT will conduct a conference call at 8:00 a.m. Eastern Time (ET) on Tuesday, November 15, 2011, to discuss its third
quarter 2011 financial results.
The conference call can be accessed by dialing 866-759-2078
(U.S. and Canada callers) or
706-643-0585 (international callers) and entering the conference ID
23706035 approximately five to ten minutes prior to the call. A
replay will be available for two weeks starting on Tuesday, November 15, 2011 at 11:00 a.m. ET by dialing 855-859-2056 (U.S. and
Canada callers) or 404-537-3406
(international callers) and entering the conference replay ID
23706035.
About China BCT
China BCT is engaged in pharmaceutical distribution, pharmacy
retailing, and the manufacture of pharmaceuticals products through
its subsidiaries Guangxi Liuzhou Baicaotang Medicine Limited,
Guangxi Liuzhou Baicaotang Medicine Retail Limited, and Hefeng
Pharmaceutical Co. Limited in Guangxi province, China. It operates a large regional retail
network in Guangxi province,
consisting of 219 directly owned retail stores in Guangxi province and currently over 8,000
products are distributed through the Company's wholesale
distribution network. For more information, please visit
www.china-bct.com.
Safe Harbor Statement
This press release contains "forward-looking
statements" within the meaning of the safe-harbor
provisions of the Private Securities Litigation Reform Act of 1995.
Such statements involve known and unknown risks, uncertainties and
other factors that could cause the actual results of the Company to
differ materially from the results expressed or implied by such
statements, including: changes from anticipated levels of sales;
future international, national or regional economic and competitive
conditions; changes in relationships with customers; access to
capital; difficulties in developing and marketing new products and
services; marketing existing products and services; customer
acceptance of existing and new products and services; and other
factors detailed in the Company's periodic filings
with the Securities and Exchange Commission
(http://www.sec.gov). Accordingly, although
the Company believes that the expectations reflected in such
forward-looking statements are reasonable, there can be no
assurance that such expectations will prove to be correct. The
Company has no obligation to update the forward-looking information
contained in this presentation.
Company Contact:
|
Investor Relations
Contact:
|
|
Ms. Shelly Zhang, Chief
Financial Officer
|
CCG Investor Relations
|
|
China BCT Pharmacy Group,
Inc.
|
Mr. Crocker Coulson,
President
|
|
Email: shelly.zhang@china-bct.com
|
Email: crocker.coulson@ccgir.com
|
|
Tel: (86)
772-363-8318
|
Tel:
+1-646-213-1915
|
|
Website:
www.china-bct.com
|
|
|
|
Ms. Linda Salo, Account
Manager
|
|
|
Email: linda.salo@ccgir.com
|
|
|
Tel:
+1-646-922-0894
|
|
|
Website:
www.ccgirasia.com
|
|
|
|
Use of Non-GAAP Financial Information
GAAP results for the three and nine months ended September 30, 2011 and 2010 include change in
fair value of warrant liabilities and share-based compensation
expense. To supplement the Company's consolidated financial
statements presented on a GAAP basis, the Company has provided
non-GAAP financial information excluding the impact of these items
in this release, which are non-GAAP net income and non-GAAP diluted
earnings per share. The Company's management believes that these
non-GAAP measures provide investors with a better understanding of
how the results related to the Company's historical performance.
The additional adjusted information is not meant to be considered
in isolation or as a substitute for GAAP financials. The adjusted
financial information that the Company provides also may differ
from the adjusted information provided by other companies.
Management believes that these adjusted financial measures are
useful to investors because they exclude non-cash expenses that
management excludes when it internally evaluates the performance of
the Company's business and makes operating decisions, including
internal budgeting, and performance measurement, as these measures
provide a consistent method of comparison to historical periods. As
a result, the provision of these adjusted measures allows investors
to evaluate the Company's performance using the same methodology
and information as that used by the Company's management. Adjusted
measures are subject to inherent limitations because they do not
include all of the expenses included under GAAP and because they
involve the exercise of judgment of which charges are excluded from
the adjusted financial measure. However, the Company's management
compensates for these limitations by providing the relevant
disclosure of the items excluded. A reconciliation of each adjusted
measures to the nearest GAAP measure appears in the table
below.
China BCT
Pharmacy Group, Inc.
RECONCILIATION OF NON-GAAP NET
INCOME AND DILUTED EPS
|
|
|
Three months
Ended
|
|
Nine months
Ended
|
|
September
30,
|
September
30,
|
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
|
US$ - thousands, except per
share
|
|
|
|
|
|
|
|
|
Net income (GAAP)
|
$ 9,458
|
|
$ 6,908
|
|
$ 24,310
|
|
$ 18,284
|
|
- Share-based compensation
expense
|
3
|
|
632
|
|
574
|
|
658
|
|
- Change in fair value of
warrant liabilities
|
(392)
|
|
(249)
|
|
(968)
|
|
458
|
|
Adjusted net income
(non-GAAP)
|
$ 9,069
|
|
$ 7,291
|
|
$ 23,916
|
|
$ 19,400
|
|
|
|
|
|
|
|
|
|
|
Per diluted share
|
|
|
|
|
|
|
|
|
Net income
(GAAP)
|
$
0.22
|
|
$ 0.18
|
|
$
0.57
|
|
$
0.48
|
|
- Share-based compensation
expense
|
0.00
|
|
0.02
|
|
0.02
|
|
0.02
|
|
- Change in fair value of
warrant liabilities
|
(0.01)
|
|
(0.01)
|
|
(0.03)
|
|
0.01
|
|
Adjusted net income
(non-GAAP)
|
$
0.21
|
|
$ 0.19
|
|
$
0.56
|
|
$
0.51
|
|
Weighted average shares
outstanding – '000
|
|
|
|
|
|
|
|
|
-diluted
|
38,154
|
|
38,506
|
|
38,154
|
|
38,506
|
|
|
|
|
|
|
|
|
|
|
|
-Financial Tables Follow-
China BCT
Pharmacy Group, Inc.
(Formerly
named China Baicaotang Medicine Limited)
Consolidated
Statements of Income and Comprehensive Income
(Stated in
US Dollars)
|
|
|
|
|
|
Three months
ended
|
|
|
Nine months
ended
|
|
|
|
|
September
30,
|
|
|
September
30,
|
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales revenue
|
|
$
|
67,480,712
|
|
|
$
|
52,528,246
|
|
|
$
|
191,199,700
|
|
|
$
|
134,049,842
|
|
|
Cost of sales
|
|
|
51,180,349
|
|
|
|
39,294,987
|
|
|
|
145,219,476
|
|
|
|
99,341,298
|
|
|
Gross profit
|
|
|
16,300,363
|
|
|
|
13,233,259
|
|
|
|
45,980,224
|
|
|
|
34,708,544
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Administrative
expenses
|
|
|
2,127,195
|
|
|
|
2,371,018
|
|
|
|
7,843,247
|
|
|
|
5,307,917
|
|
|
Selling expenses
|
|
|
1,719,926
|
|
|
|
1,384,765
|
|
|
|
5,435,073
|
|
|
|
3,471,200
|
|
|
Total operating
expenses
|
|
|
3,847,121
|
|
|
|
3,755,783
|
|
|
|
13,278,320
|
|
|
|
8,779,117
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from
operations
|
|
|
12,453,242
|
|
|
|
9,477,476
|
|
|
|
32,701,904
|
|
|
|
25,929,427
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-operating income
(expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
21,510
|
|
|
|
2,781
|
|
|
|
47,499
|
|
|
|
6,923
|
|
|
Other income
|
|
|
20,278
|
|
|
|
16,936
|
|
|
|
157,019
|
|
|
|
143,643
|
|
|
Change in fair value of warrant
liabilities
|
|
|
391,652
|
|
|
|
249,092
|
|
|
|
967,696
|
|
|
|
(457,718)
|
|
|
Other expenses
|
|
|
(7,147)
|
|
|
|
(162,352)
|
|
|
|
(24,733)
|
|
|
|
(203,051)
|
|
|
Finance costs
|
|
|
(256,156)
|
|
|
|
(202,259)
|
|
|
|
(646,060)
|
|
|
|
(679,868)
|
|
|
Total non-operating income
(expense)
|
|
|
170,137
|
|
|
|
(95,802)
|
|
|
|
501,421
|
|
|
|
(1,190,071)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
|
12,623,379
|
|
|
|
9,381,674
|
|
|
|
33,203,325
|
|
|
|
24,739,356
|
|
|
Income taxes
|
|
|
(3,165,839)
|
|
|
|
(2,474,101)
|
|
|
|
(8,893,359)
|
|
|
|
(6,455,209)
|
|
|
Net income
|
|
|
9,457,540
|
|
|
|
6,907,573
|
|
|
|
24,309,966
|
|
|
|
18,284,147
|
|
|
Other comprehensive
income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
adjustments
|
|
|
1,047,236
|
|
|
|
-
|
|
|
|
3,398,140
|
|
|
|
(1,334)
|
|
|
Total comprehensive
income
|
|
$
|
10,504,776
|
|
|
$
|
6,907,573
|
|
|
$
|
27,708,106
|
|
|
$
|
18,282,813
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share -
basic
|
|
$
|
0.22
|
|
|
$
|
0.18
|
|
|
$
|
0.57
|
|
|
$
|
0.48
|
|
|
Earnings per share -
diluted
|
|
$
|
0.22
|
|
|
$
|
0.18
|
|
|
$
|
0.57
|
|
|
$
|
0.48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of
shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
outstanding - basic
|
|
|
38,153,430
|
|
|
|
38,154,340
|
|
|
|
38,153,430
|
|
|
|
38,032,897
|
|
|
Weighted average number of
shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
outstanding - diluted
|
|
|
38,153,430
|
|
|
|
38,506,274
|
|
|
|
38,153,430
|
|
|
|
38,384,831
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of net income to
income applicable to common stock:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
9,457,540
|
|
|
$
|
6,907,573
|
|
|
$
|
24,309,966
|
|
|
$
|
18,284,147
|
|
|
Less: dividends and accretion on
preferred stock
|
|
|
(1,167,011)
|
|
|
|
-
|
|
|
|
(2,723,026)
|
|
|
|
-
|
|
|
Income applicable to common
stock
|
|
$
|
8,290,529
|
|
|
$
|
6,907,573
|
|
|
$
|
21,586,940
|
|
|
$
|
18,284,147
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
China BCT
Pharmacy Group, Inc.
(Formerly
named China Baicaotang Medicine Limited)
Consolidated
Balance Sheets
(Stated in
US Dollars)
|
|
|
|
September
30,
|
|
|
December
31,
|
|
|
|
|
2011
|
|
|
2010
|
|
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
|
Assets
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
34,263,735
|
|
|
$
|
20,157,112
|
|
|
Restricted cash
|
|
|
901,963
|
|
|
|
1,334,868
|
|
|
Accounts receivable,
net
|
|
|
104,250,461
|
|
|
|
68,664,308
|
|
|
Bills receivable
|
|
|
18,745
|
|
|
|
-
|
|
|
Amounts due from related
companies
|
|
|
1,047,670
|
|
|
|
3,784,069
|
|
|
Other receivables, prepayments
and deposits
|
|
|
5,248,675
|
|
|
|
3,332,747
|
|
|
Inventories
|
|
|
13,962,097
|
|
|
|
10,776,877
|
|
|
Deferred income taxes
|
|
|
213,806
|
|
|
|
207,222
|
|
|
Total current assets
|
|
|
159,907,152
|
|
|
|
108,257,203
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment,
net
|
|
|
16,173,348
|
|
|
|
14,605,888
|
|
|
Goodwill
|
|
|
574,793
|
|
|
|
560,418
|
|
|
Other intangible assets,
net
|
|
|
520,598
|
|
|
|
581,481
|
|
|
Land use rights, net
|
|
|
13,589,998
|
|
|
|
13,422,048
|
|
|
Long-term deposits
|
|
|
7,029,450
|
|
|
|
3,482,200
|
|
|
Deferred income taxes
|
|
|
652,661
|
|
|
|
629,798
|
|
|
Total assets
|
|
$
|
198,448,000
|
|
|
$
|
141,539,036
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
China BCT
Pharmacy Group, Inc.
(Formerly
named China Baicaotang Medicine Limited)
Consolidated
Balance Sheets (Cont'd)
(Stated in
US Dollars)
|
|
|
|
September
30,
|
|
|
December
31,
|
|
|
|
|
2011
|
|
|
2010
|
|
|
|
|
(Unaudited)
|
|
|
(Audited)
|
|
|
|
|
|
|
|
|
|
|
Liabilities and
stockholders' equity
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
36,798,915
|
|
|
$
|
35,497,337
|
|
|
Bills payable
|
|
|
1,803,926
|
|
|
|
2,669,752
|
|
|
Other payables and accrued
expenses
|
|
|
5,158,730
|
|
|
|
4,856,956
|
|
|
Amounts due to
directors
|
|
|
164,366
|
|
|
|
190,484
|
|
|
Amounts due to related
companies
|
|
|
193,774
|
|
|
|
139,219
|
|
|
Income tax payable
|
|
|
3,149,880
|
|
|
|
2,564,359
|
|
|
Secured bank loans
|
|
|
9,528,824
|
|
|
|
8,898,218
|
|
|
Other loans
|
|
|
-
|
|
|
|
162,664
|
|
|
Retirement benefit
costs
|
|
|
29,252
|
|
|
|
33,412
|
|
|
Total current
liabilities
|
|
|
56,827,667
|
|
|
|
55,012,401
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured long-term bank
loans
|
|
|
226,132
|
|
|
|
1,941,606
|
|
|
Warrant liabilities
|
|
|
305,497
|
|
|
|
1,273,193
|
|
|
Retirement benefit
costs
|
|
|
212,523
|
|
|
|
213,763
|
|
|
Total liabilities
|
|
|
57,571,819
|
|
|
|
58,440,963
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and
contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible redeemable preferred
stock
|
|
|
|
|
|
|
|
|
|
Series A convertible, redeemable
preferred stock:
|
|
|
|
|
|
|
|
|
|
$0.001 par value; 20,000,000
shares authorized;
|
|
|
|
|
|
|
|
|
|
9,375,000 and zero shares issued
and outstanding as of
|
|
|
|
|
|
|
|
|
|
September 30, 2011 and December
31, 2010, respectively
|
|
|
32,218,892
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders'
equity
|
|
|
|
|
|
|
|
|
|
Common stock: par value $0.001
per share; 150,000,000 and 100,000,000 shares authorized;
38,154,340 shares issued and outstanding as of September 30, 2011
and December 31, 2010, respectively
|
|
|
38,154
|
|
|
|
38,154
|
|
|
Additional paid-in
capital
|
|
|
17,207,547
|
|
|
|
16,633,411
|
|
|
Statutory and other
reserves
|
|
|
4,585,854
|
|
|
|
4,585,856
|
|
|
Accumulated other comprehensive
income
|
|
|
7,826,005
|
|
|
|
4,427,865
|
|
|
Retained earnings
|
|
|
78,999,729
|
|
|
|
57,412,787
|
|
|
Total
stockholders' equity
|
|
|
108,657,289
|
|
|
|
83,098,073
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
stockholders' equity
|
|
$
|
198,448,000
|
|
|
$
|
141,539,036
|
|
|
|
|
|
|
|
|
|
|
|
|
|
China BCT
Pharmacy Group, Inc.
(Formerly
named China Baicaotang Medicine Limited)
Consolidated
Statements of Cash Flows
(Stated in
US Dollars)
|
|
|
|
Nine months
ended September 30,
|
|
|
|
|
(Unaudited)
|
|
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating
activities:
|
|
|
|
|
|
|
|
Net income
|
$
|
24,309,966
|
|
$
|
18,284,147
|
|
|
Adjustments to reconcile net
income to net cash provided by
(used
in) operating activities:
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
1,141,687
|
|
|
908,659
|
|
|
Deferred income taxes
|
|
(4,133)
|
|
|
(1,218)
|
|
|
Gain on sale of land use
right
|
|
-
|
|
|
(44,919)
|
|
|
Loss on sale of property, plant
and equipment
|
|
10,960
|
|
|
-
|
|
|
Change in fair value of warrant
liabilities
|
|
(967,696)
|
|
|
457,718
|
|
|
Share-based compensation
expense
|
|
574,136
|
|
|
658,207
|
|
|
Changes in operating assets and
liabilities, net of effects of acquisitions of retail
stores:
|
|
|
|
|
|
|
|
Accounts receivable
|
|
(30,174,501)
|
|
|
(18,553,269)
|
|
|
Bills receivable
|
|
(18,381)
|
|
|
-
|
|
|
Other receivables, prepayments
and deposits
|
|
(1,128,518)
|
|
|
(1,035,193)
|
|
|
Inventories
|
|
(2,025,584)
|
|
|
(5,733,211)
|
|
|
Bills payable
|
|
(942,186)
|
|
|
-
|
|
|
Accounts payable
|
|
4,862,137
|
|
|
12,484,937
|
|
|
Other payables and accrued
expenses
|
|
(967,922)
|
|
|
574,481
|
|
|
Retirement benefit
costs
|
|
(6,803)
|
|
|
8,929
|
|
|
Income tax payable
|
|
496,034
|
|
|
1,910,398
|
|
|
Total adjustments
|
|
(29,150,770)
|
|
|
(8,364,481)
|
|
|
Net cash flows provided by (used
in) operating activities
|
$
|
(4,840,804)
|
|
|
$
|
9,919,666
|
|
|
|
|
|
|
|
|
|
|
|
|
|
China BCT
Pharmacy Group, Inc.
(Formerly
named China Baicaotang Medicine Limited)
Consolidated
Statements of Cash Flows (Cont'd)
(Stated in
US Dollars)
|
|
|
|
Nine months
ended September 30,
|
|
|
|
|
(Unaudited)
|
|
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing
activities:
|
|
|
|
|
|
|
|
Acquisition of property,
plant and equipment
|
|
$
|
(1,887,074)
|
|
|
$
|
(119,641)
|
|
|
Acquisition of retail
stores
|
|
|
-
|
|
|
|
(4,521,744)
|
|
|
Net cash from acquisition
of distribution chains
|
|
|
36,502
|
|
|
|
-
|
|
|
Acquisition of intangible
assets
|
|
|
(12,068)
|
|
|
|
-
|
|
|
Deposit for acquisition of
retail stores assets
|
|
|
-
|
|
|
|
(1,290,960)
|
|
|
Long-term
deposits
|
|
|
(3,365,600)
|
|
|
|
(3,227,400)
|
|
|
Proceeds from sale of
property, plant and equipment
|
|
|
4,039
|
|
|
|
-
|
|
|
Proceeds from sale of land
use right
|
|
|
-
|
|
|
|
697,495
|
|
|
Net cash flows used in
investing activities
|
|
|
(5,224,201)
|
|
|
|
(8,462,250)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing
activities:
|
|
|
|
|
|
|
|
|
|
Advance/repayment
activities with related companies, net
|
|
|
(5,677,714)
|
|
|
|
(1,097,401)
|
|
|
Proceeds from private
placement
|
|
|
29,495,866
|
|
|
|
2,315,138
|
|
|
Restricted cash
|
|
|
475,110
|
|
|
|
179,622
|
|
|
Repayments to
directors
|
|
|
(31,606)
|
|
|
|
(820,685)
|
|
|
Proceeds from bank
loans
|
|
|
9,888,040
|
|
|
|
8,039,160
|
|
|
Repayments of bank
loans
|
|
|
(11,270,387)
|
|
|
|
(7,553,771)
|
|
|
Proceeds from other
loans
|
|
|
-
|
|
|
|
35,208
|
|
|
Repayments of other
loans
|
|
|
-
|
|
|
|
(2,241,580)
|
|
|
Net cash flows provided by
(used in) financing activities
|
|
|
22,879,309
|
|
|
|
(1,144,309)
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign currency
translation on cash and cash equivalents
|
|
|
1,292,319
|
|
|
|
(1,334)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash
equivalents
|
|
|
14,106,623
|
|
|
|
311,773
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents -
beginning of period
|
|
|
20,157,112
|
|
|
|
13,304,158
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents - end
of period
|
|
$
|
34,263,735
|
|
|
$
|
13,615,931
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures for
cash flow information :
|
|
|
|
|
|
|
|
|
|
Cash paid for :
|
|
|
|
|
|
|
|
|
|
Interest
|
|
$
|
580,475
|
|
|
$
|
762,622
|
|
|
Income taxes
|
|
$
|
8,401,458
|
|
|
$
|
4,546,029
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash financing and investing
activities:
|
|
|
|
|
|
|
|
|
|
Accretion of preferred stock to
redemption
|
|
$
|
1,848,026
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOURCE China BCT Pharmacy Group, Inc.