Recent Updates
Recently added Catalysts
HCM

HUTCHMED (China) Limited Condensed Consolidated Balance Sheets as of

Key Takeaway: HUTCHMED (China) Limited Condensed Consolidated Balance Sheets as of December 31, 2020 and March 31, 2021 F-2 Condensed Consolidated Statements of Operations for the Three Months Ended March 31, 2020 and 2021 F-3 Condensed Consolidated Statements of Comprehensive

Full Press Release Details

HUTCHMED (China) Limited
Condensed Consolidated Balance Sheets as of December 31, 2020 and March 31, 2021 F-2
Condensed Consolidated Statements of Operations for the Three Months Ended March 31, 2020 and 2021 F-3
Condensed Consolidated Statements of Comprehensive Loss for the Three Months Ended March 31, 2020 and 2021 F-4
Condensed Consolidated Statements of Changes in Shareholders' Equity for the Three Months Ended March 31, 2020 and 2021 F-5
Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2020 and 2021 F-6
Notes to the Interim Unaudited Condensed Consolidated Financial Statements F-7
HUTCHMED (China) Limited
Condensed Consolidated Balance Sheets
(in US$'000, except share data)
Note December 31, 2020 March 31, 2021
(Unaudited)
Assets
Current assets
Cash and cash equivalents 3 235,630 346,133
Short-term investments 4 199,546 49,939
Accounts receivable - third parties 5 46,648 53,128
Inventories 6 19,766 19,757
Other current assets 29,150 27,273
Total current assets 530,740 496,230
Property, plant and equipment 24,170 26,257
Right-of-use assets 7 8,016 9,849
Investments in equity investees 8 139,505 133,816
Other non-current assets 21,687 26,965
Total assets 724,118 693,117
Liabilities and shareholders' equity
Current liabilities
Accounts payable 9 31,612 28,636
Other payables, accruals and advance receipts 10 120,882 150,332
Lease liabilities 7 2,785 3,970
Other current liabilities 3,118 5,577
Total current liabilities 158,397 188,515
Lease liabilities 7 6,064 6,529
Long-term bank borrowings 11 26,861 26,872
Other non-current liabilities 13,847 6,806
Total liabilities 205,169 228,722
Commitments and contingencies 12
Company's shareholders' equity
Ordinary shares; $0.10 par value; 1,500,000,000 shares authorized; 727,722,215 and 728,122,215 shares issued at December 31, 2020 and March 31, 2021 respectively 72,772 72,812
Additional paid-in capital 822,458 808,776
Accumulated losses (415,591 ) (456,742 )
Accumulated other comprehensive income 4,477 3,425
Total Company's shareholders' equity 484,116 428,271
Non-controlling interests 34,833 36,124
Total shareholders' equity 518,949 464,395
Total liabilities and shareholders' equity 724,118 693,117
The accompanying notes are an integral part of these interim unaudited condensed
consolidated financial statements.
HUTCHMED (China) Limited
Condensed Consolidated Statements of Operations
(Unaudited, in US$'000, except share and per share data)
Three Months Ended March 31,
Note 2020 2021
Revenues
Goods - third parties 45,971 67,060
- related parties 16 (i) 767 1,306
Services
- commercialization - third parties - 7,406
- collaboration research and development - third parties 3,618 2,706
- research and development - related parties 16 (i) 121 130
Other collaboration revenue - royalties - third parties 1,093 2,948
Total revenues 14 51,570 81,556
Operating expenses
Costs of goods - third parties (40,778 ) (54,872 )
Costs of goods - related parties (512 ) (954 )
Costs of services - commercialization - third parties - (9,114 )
Research and development expenses 15 (30,511 ) (57,059 )
Selling expenses (2,594 ) (5,733 )
Administrative expenses (9,667 ) (17,024 )
Total operating expenses (84,062 ) (144,756 )
(32,492 ) (63,200 )
Other income, net of other expenses 1,172 293
Loss before income taxes and equity in earnings of equity investees (31,320 ) (62,907 )
Income tax expense 17 (1,045 ) (1,939 )
Equity in earnings of equity investees, net of tax 8 16,939 24,993
Net loss (15,426 ) (39,853 )
Less: Net income attributable to non-controlling interests (715 ) (1,290 )
Net loss attributable to the Company (16,141 ) (41,143 )
Losses per share attributable to the Company - basic and diluted (US$ per share) 18 (0.02 ) (0.06 )
Number of shares used in per share calculation - basic and diluted 18 683,855,237 723,176,387
The accompanying notes are an integral part of these interim unaudited condensed
consolidated financial statements.
HUTCHMED (China) Limited
Condensed Consolidated Statements of Comprehensive Loss
(Unaudited, in US$'000)
Three Months Ended March 31,
2020 2021
Net loss (15,426 ) (39,853 )
Other comprehensive loss
Foreign currency translation loss (1,655 ) (1,062 )
Total comprehensive loss (17,081 ) (40,915 )
Less: Comprehensive income attributable to non-controlling interests (570 ) (1,280 )
Total comprehensive loss attributable to the Company (17,651 ) (42,195 )
The accompanying notes are an integral part of these interim unaudited condensed
consolidated financial statements.
HUTCHMED (China) Limited
Condensed Consolidated Statements of Changes in Shareholders' Equity
(Unaudited, in US$'000, except share data in '000)
Ordinary Shares Number Ordinary Shares Value Additional Paid-in Capital Accumulated Losses Accumulated Other Comprehensive (Loss)/Income Total Company's Shareholders' Equity Non- controlling Interests Total Shareholders' Equity
As at January 1, 2020 666,906 66,691 514,904 (289,734 ) (3,849 ) 288,012 24,891 312,903
Net (loss)/income - - - (16,141 ) - (16,141 ) 715 (15,426 )
Issuance in relation to public offering 23,669 2,366 115,975 - - 118,341 - 118,341
Issuance cost - - (8,047 ) - - (8,047 ) - (8,047 )
Share-based compensation Share options - - 345 - - 345 - 345
Long-term incentive plan ("LTIP") - - 4,200 - - 4,200 (12 ) 4,188
- - 4,545 - - 4,545 (12 ) 4,533
Transfer between reserves - - 10 (10 ) - - - -
Foreign currency translation adjustments - - - - (1,510 ) (1,510 ) (145 ) (1,655 )
As at March 31, 2020 690,575 69,057 627,387 (305,885 ) (5,359 ) 385,200 25,449 410,649
As at January 1, 2021 727,722 72,772 822,458 (415,591 ) 4,477 484,116 34,833 518,949
Net (loss)/income - - - (41,143 ) - (41,143 ) 1,290 (39,853 )
Issuances in relation to share option exercises 400 40 202 - - 242 - 242
Share-based compensation Share options - - 2,942 - - 2,942 6 2,948
LTIP - - 9,924 - - 9,924 5 9,929
- - 12,866 - - 12,866 11 12,877
LTIP - treasury shares acquired and held by Trustee - - (26,758 ) - - (26,758 ) - (26,758 )
Transfer between reserves - - 8 (8 ) - - - -
Foreign currency translation adjustments - - - - (1,052 ) (1,052 ) (10 ) (1,062 )
As at March 31, 2021 728,122 72,812 808,776 (456,742 ) 3,425 428,271 36,124 464,395
The accompanying notes are an integral part of these interim unaudited condensed
consolidated financial statements.
HUTCHMED (China) Limited
Condensed Consolidated Statements of Cash Flows
(Unaudited, in US$'000)
Three Months Ended March 31,
Note 2020 2021
Net cash used in operating activities 20 (1,757 ) (22,356 )
Investing activities
Purchases of property, plant and equipment (2,087 ) (6,057 )
Deposits in short-term investments (191,764 ) (49,943 )
Proceeds from short-term investments 96,011 199,549
Deposit received for divestment of HBYS 8 - 15,912
Purchase of leasehold land - (355 )
Refund of leasehold land deposit - 930
Net cash (used in)/generated from investing activities (97,840 ) 160,036
Financing activities
Proceeds from issuance of ordinary shares 118,341 242
Purchases of treasury shares 13 (ii) - (26,758 )
Payment of issuance costs (7,643 ) (231 )
Net cash generated from/(used in) financing activities 110,698 (26,747 )
Net increase in cash and cash equivalents 11,101 110,933
Effect of exchange rate changes on cash and cash equivalents (18 ) (430 )
11,083 110,503
Cash and cash equivalents
Cash and cash equivalents at beginning of period 121,157 235,630
Cash and cash equivalents at end of period 132,240 346,133
The accompanying notes are an integral part of these interim unaudited condensed
consolidated financial statements.
NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1. Organization and Nature of Business
HUTCHMED (China) Limited (formerly Hutchison China MediTech Limited) (the "Company") and its subsidiaries (together the "Group") are principally engaged in researching, developing, manufacturing and marketing pharmaceutical products. The Group and its equity investees have research and development facilities and manufacturing plants in the People's Republic of China (the "PRC") and sell their products mainly in the PRC, including Hong Kong. In addition, the Group has established international operations in the United States of America (the "U.S.") and Europe.
As at March 31, 2021, the Group had accumulated losses of US$456,742,000, primarily due to its spending in drug research and development activities. The Group regularly monitors current and expected liquidity requirements to ensure that it maintains sufficient cash balances and adequate credit facilities to meet its liquidity requirements in the short and long term. As at March 31, 2021, the Group had cash and cash equivalents of US$346,133,000, short-term investments of US$49,939,000 and unutilized bank borrowing facilities of US$69,359,000. Short-term investments comprised of bank deposits maturing over three months. The Group's operating plan includes the continued receipt of dividends from certain of its equity investees. Dividends received from equity investees for the three months ended March 31, 2020 and 2021 were US$28,270,000 and US$30,513,000 respectively.
Based on the Group's operating plan, the existing cash and cash equivalents, short-term investments and unutilized bank borrowing facilities are considered to be sufficient to meet the cash requirements to fund planned operations and other commitments for at least the next twelve months (the look-forward period used), and it is appropriate for the Group to prepare the unaudited condensed consolidated financial statements on a going concern basis.
2. Summary of Significant Accounting Policies
Principles of Consolidation and Basis of Presentation
The interim unaudited condensed consolidated financial statements have been prepared in conformity with generally accepted accounting principles in the United States of America ("U.S. GAAP") for interim financial information. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. The interim unaudited condensed consolidated financial statements have been prepared on the same basis as the annual audited consolidated financial statements. In the opinion of management, all adjustments, consisting of normal recurring adjustments necessary for the fair statement of results for the periods presented, have been included. The results of operations of any interim period are not necessarily indicative of the results of operations for the full year or any other interim period.
The comparative year-end condensed balance sheet data was derived from the annual audited consolidated financial statements, but is condensed to the same degree as the interim condensed balance sheet data.
The interim unaudited condensed consolidated financial statements and related disclosures have been prepared with the presumption that users have read or have access to the annual audited consolidated financial statements for the preceding fiscal year.
The preparation of interim unaudited condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the interim unaudited condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
3. Cash and Cash Equivalents
December 31, 2020 March 31, 2021
(in US$'000)
Cash at bank and on hand (note (a)) 87,828 143,290
Bank deposits maturing in three months or less (note (a)) 147,802 202,843
235,630 346,133
Denominated in:
U.S. dollar ("US$") (note (b)) 164,201 199,336
Renminbi ("RMB") (note (b)) 64,258 125,820
UK Pound Sterling (" ") (note (b)) 954 2,026
Hong Kong dollar ("HK$") 5,907 18,907
Euro 310 44
235,630 346,133
The weighted average effective interest rate on bank deposits for the year ended December 31, 2020 and the three months ended March 31, 2021 was 1.12% per annum and 0.78% per annum respectively.
Certain cash and bank balances denominated in RMB, US$ and were deposited with banks in the PRC. The conversion of these balances into foreign currencies is subject to the rules and regulations of foreign exchange control promulgated by the PRC government.
4. Short-term Investments
December 31, 2020 March 31, 2021
(in US$'000)
Bank deposits maturing over three months (note)
Denominated in:
US$ 187,961 44,169
RMB 612 1,924
HK$ 10,973 3,846
199,546 49,939
Note: The weighted average effective interest rate on bank deposits for the year ended December 31, 2020 and the three months ended March 31, 2021 was 1.06% per annum and 0.31% per annum respectively (with maturities ranging from 91 to 180 days).
5. Accounts Receivable - Third Parties
Accounts receivable from contracts with customers, net of allowance for credit losses, consisted of the following:
December 31, 2020 March 31, 2021
(in US$'000)
Accounts receivable, gross 46,743 53,268
Allowance for credit losses (95 ) (140 )
Accounts receivable, net 46,648 53,128
Substantially all accounts receivable are denominated in RMB, US$ and HK$ and are due within one year from the end of the reporting periods. The carrying values of accounts receivable approximate their fair values due to their short-term maturities.
Movements on the allowance for credit losses:
2020 2021
(in US$'000)
As at January 1 16 95
Increase in allowance for credit losses (note) 71 57
Decrease in allowance due to subsequent collection (6 ) (12 )
Exchange difference (1 ) -
As at March 31 80 140
Note: The expected credit loss rate for the three months ended March 31, 2020 and 2021 was approximately 0.2% and 0.3% respectively.
An aging analysis based on the relevant invoice dates is as follows:
December 31, 2020 March 31, 2021
(in US$'000)
Not later than 3 months 42,434 48,206
Between 3 months to 6 months 3,118 3,903
Between 6 months to 1 year 23 19
Later than 1 year 1,168 1,140
Accounts receivable, gross 46,743 53,268
Inventories, net of provision for excess and obsolete inventories, consisted of the following:
December 31, 2020 March 31, 2021
(in US$'000)
Raw materials 4,502 4,261
Finished goods 15,264 15,496
19,766 19,757
Leases consisted of the following:
December 31, 2020 March 31, 2021
(in US$'000)
Right-of-use assets
Offices (note) 6,789 8,707
Factories 945 882
Warehouse 197 182
Others 85 78
Total right-of-use assets 8,016 9,849
December 31, 2020 March 31, 2021
(in US$ 000)
Lease liabilities - current 2,785 3,970
Lease liabilities - non-current 6,064 6,529
Total lease liabilities 8,849 10,499
Note: Includes US$2.0 million and US$1.8 million right-of-use asset as at December 31, 2020 and March 31, 2021 respectively, for corporate offices in Hong Kong that are leased through May 2024 in which the contract has a termination option with 3-month advance notice. The termination option was not recognized as part of the right-of-use asset and lease liability as it was uncertain that the Group will exercise such option.
Lease activities are summarized as follows:
Three Months Ended March 31,
2020 2021
(in US$ 000)
Lease expenses:
Short-term leases with lease terms equal or less than 12 months 144 22
Leases with lease terms greater than 12 months (note) 821 938
965 960
Cash paid on lease liabilities 1,074 1,151
Non-cash: Lease liabilities recognized from obtaining right-of-use assets 50 2,686
Non-cash: Lease liabilities changed in relation to modifications (54 ) -
Lease contracts are typically within a period of 1 to 8 years. The weighted average remaining lease term and the weighted average discount rate as at March 31, 2020 was 2.76 years and 4.09% respectively. The weighted average remaining lease term and the weighted average discount rate as at March 31, 2021 was 3.21 years and 4.05% respectively.
Future lease payments are as follows:
December 31, 2021 March 31, 2020
(in US$'000)
Lease payments:
Not later than 1 year 3,059 4,297
Between 1 to 2 years 2,429 3,431
Between 2 to 3 years 2,222 2,161
Between 3 to 4 years 1,046 587
Between 4 to 5 years 216 217
Later than 5 years 484 429
Total lease payments (note) 9,456 11,122
Less: Discount factor (607 ) (623 )
Total lease liabilities 8,849 10,499
Note: Excludes future lease payments on a lease not commenced as at March 31, 2021 in the aggregate amount of US$2.8 million.
8. Investments in Equity Investees
Investments in equity investees consisted of the following:
December 31, 2020 March 31, 2021
(in US$'000)
Hutchison Whampoa Guangzhou Baiyunshan Chinese
Medicine Company Limited ("HBYS") (note) 59,712 63,969
Shanghai Hutchison Pharmaceuticals Limited ("SHPL") 79,408 69,432
Other 385 415
139,505 133,816
Note: In March 2021, the Group entered into a sale and purchase agreement (the "SPA") with a third party (the "Buyer") to sell its entire investment in HBYS with closing subject to PRC regulatory review. As part of the divestment, the Group is entitled to (a) cash consideration of US$159.1 million, which includes US$15.9 million deposit collected upon the signing of the SPA and the remainder due upon closing and (b) US$52.3 million related to distributions of prior year undistributed profits and a land bonus payment. The amounts to be received under (a) and (b) aggregate to US$211.4 million of which the amounts attributable to the Company are US$169.1 million.
The equity investees are private companies and there are no quoted market prices available for their shares.
Summarized financial information for the significant equity investees HBYS and SHPL, both under Other Ventures segment, is as follows:
(i) Summarized balance sheets
HBYS SHPL
December 31, 2020 March 31, 2021 December 31, 2020 March 31, 2021
(in US$'000)
Current assets 177,888 202,601 175,965 198,158
Non-current assets 95,731 94,700 93,361 94,691
Current liabilities (137,179 ) (152,727 ) (109,873 ) (151,065 )
Non-current liabilities (16,034 ) (15,670 ) (6,739 ) (9,022 )
Net assets 120,406 128,904 152,714 132,762
Non-controlling interests (982 ) (966 ) - -
119,424 127,938 152,714 132,762
(ii) Summarized statements of operations
HBYS SHPL
Three Months Ended March 31,
2020 2021 2020 2021
(in US$'000)
Revenue 67,605 88,549 76,701 106,055
Gross profit 32,632 47,578 57,389 82,559
Interest income 60 42 196 492
Finance cost (3 ) - - -
Profit before taxation 8,364 10,054 30,096 48,226
Income tax expense (note) (1,284 ) (1,492 ) (3,436 ) (6,878 )
Net income 7,080 8,562 26,660 41,348
Non-controlling interests 68 14 - -
Net income attributable to the shareholders of equity investee 7,148 8,576 26,660 41,348
Note: The main entities within each of the HBYS and SHPL groups have been granted the High and New Technology Enterprise ("HNTE") status (the latest renewal of this status covers the years from 2020 to 2022). These entities were eligible to use a preferential income tax rate of 15% for the three months ended March 31, 2021 on this basis.
For the three months ended March 31, 2020 and 2021, other equity investees had net income of approximately US$70,000 and US$62,000 respectively.
(iii) Reconciliation of summarized financial information
Reconciliation of the summarized financial information presented to the carrying amount of investments in equity investees is as follows:
HBYS SHPL
2020 2021 2020 2021
(in US$'000)
Opening net assets after non-controlling interests as at January 1 44,541 119,424 146,759 152,714
Net income attributable to the shareholders of equity investee 7,148 8,576 26,660 41,348
Dividends declared - - (28,205 ) (61,026 )
Other comprehensive loss (506 ) (62 ) (1,638 ) (274 )
Closing net assets after non-controlling interests as at March 31 51,183 127,938 143,576 132,762
Group's share of net assets 25,592 63,969 71,788 66,381
Goodwill - - 2,821 3,051
Carrying amount of investments as at March 31 25,592 63,969 74,609 69,432
The equity investees had the following capital commitments:
March 31, 2021
(in US$'000)
Property, plant and equipment
Contracted but not provided for 2,348
December 31, 2020 March 31, 2021
(in US$'000)
Accounts payable - third parties 26,756 23,330
Accounts payable - non-controlling shareholders of subsidiaries (Note 16(iv)) 4,856 5,306
31,612 28,636
Substantially all accounts payable are denominated in RMB and US$ and due within one year from the end of the reporting period. The carrying values of accounts payable approximate their fair values due to their short-term maturities.
An aging analysis based on the relevant invoice dates is as follows:
December 31, 2020 March 31, 2021
(in US$'000)
Not later than 3 months 26,270 23,561
Between 3 months to 6 months 3,364 3,269
Between 6 months to 1 year 782 513
Later than 1 year 1,196 1,293
31,612 28,636
10. Other Payables, Accruals and Advance Receipts
Other payables, accruals and advance receipts consisted of the following:
December 31, 2020 March 31, 2021
(in US$'000)
Accrued salaries and benefits 21,982 12,919
Accrued research and development expenses 72,697 78,092
Accrued selling and marketing expenses 5,747 9,493
Accrued administrative and other general expenses 10,319 11,946
Deferred government grants 374 6,898
Deposits 1,408 1,603
Deposit received for divestment of HBYS (Note 8) - 15,912
Others 8,355 13,469
120,882 150,332
Bank borrowings consisted of the following:
December 31, 2020 March 31, 2021
(in US$'000)
Non-current 26,861 26,872
The weighted average interest rate for outstanding bank borrowings for the year ended December 31, 2020 and the three months ended March 31, 2021 was 1.89% per annum and 1.14% per annum respectively. The carrying amounts of the Group's bank borrowings were denominated in HK$.
3-year revolving loan facility and 3-year term loan and revolving loan facilities
In November 2018, the Group through its subsidiary, renewed a 3-year revolving loan facility with a bank in the amount of HK$234,000,000 (US$30,000,000) with an interest rate at the Hong Kong Interbank Offered Rate ("HIBOR") plus 0.85% per annum. This credit facility is guaranteed by the Company. As at December 31, 2020 and March 31, 2021, no amount has been drawn from the revolving loan facility.
Last updated: Jun 21, 2021