| Disposal Groups, Including Discontinued Operations |
A reconciliation of disposal gain is presented as follows. Reconciliation of disposal gain: | Item | | Amount in US$ million | | | Waiver of the Company’s payable to the Buyer of the discontinued operations | | | 217.4 | | | Fair value of shares issued to the Buyer | | | (42.5) | | | Net assets of discontinued operations as of the disposal date | | | (133.6) | | | Release of currency translation difference due to discontinued operations | | | 65.0 | | | Disposal Gain | | | 106.3 | | Results of the discontinued operations | | | | | | | | | January 1 – September 30 | | | | | 2015 | | 2016 | | 2017 | | | | | | | | | | | | | | | Revenues | | $ | 1,165,700,510 | | $ | 849,331,555 | | $ | 472,568,586 | | | Cost of revenues | | | (1,000,861,822) | | | (747,068,354) | | | (457,058,538) | | | | | | | | | | | | | | | Gross Profit | | | 164,838,688 | | | 102,263,201 | | | 15,510,048 | | | | | | | | | | | | | | | Operating (expenses)/income: | | | | | | | | | | | | Selling and marketing | | | (72,061,281) | | | (46,914,631) | | | (24,259,869) | | | General and administrative | | | (51,896,423) | | | (44,629,891) | | | (32,341,022) | | | Research and development | | | (43,905,312) | | | (27,286,652) | | | (14,715,027) | | | Other income | | | 16,009,232 | | | 3,771,645 | | | 8,776,633 | | | Impairment loss of assets | | | - | | | (4,624,979) | | | - | | | Total operating expenses | | | (151,853,784) | | | (119,684,508) | | | (62,539,285) | | | | | | | | | | | | | | | Income/(Loss) from operations | | | 12,984,904 | | | (17,421,307) | | | (47,029,237) | | | | | | | | | | | | | | | Interest income | | | 2,836,225 | | | 2,349,791 | | | 1,144,135 | | | Interest expenses | | | (41,418,331) | | | (32,097,477) | | | (25,518,288) | | | Exchange (loss)/gain | | | (935,402) | | | 9,945,642 | | | (7,095,061) | | | Gain/(losses) on derivatives | | | 1,941,019 | | | 4,592,125 | | | (1,284,379) | | | Loss from discontinued operations before income taxes | | | (24,591,585) | | | (32,631,226) | | | (79,782,830) | | | Income tax (expense)/benefit, net | | | (696,807) | | | (2,161,507) | | | 4,748,324 | | | | | | | | | | | | | | | Loss from discontinued operations, net of tax | | $ | (25,288,392) | | $ | (34,792,733) | | $ | (75,034,506) | | Assets and liabilities of the discontinued operations | | | December 31, 2016 | | | Assets | | | | | | Cash and cash equivalents | | $ | 33,371,486 | | | Restricted cash | | | 95,861,139 | | | Accounts receivable, net of allowances for doubtful accounts | | | 72,732,734 | | | Notes receivable, net - third parties | | | 43,858,319 | | | Inventories | | | 143,975,999 | | | Advances to suppliers-current | | | 10,722,586 | | | Amounts due from related parties | | | 13,065,625 | | | Prepaid income tax | | | 1,020,676 | | | Prepayments and other current assets | | | 19,315,500 | | | Derivative assets | | | 2,715,736 | | | Assets held-for-sales | | | 7,558,218 | | | Total current assets | | | 444,198,018 | | | | | | | | | Property, plant and equipment, net | | | 471,096,623 | | | Prepaid land rent, net | | | 31,850,188 | | | Deferred tax assets, non-current | | | 15,391,396 | | | Restricted cash – non current | | | 429,706 | | | Other long-lived assets | | | 15,085,774 | | | Total non-current assets | | | 533,853,687 | | | Total assets of the discontinued operations | | | 978,051,705 | | | | | | | | | Liabilities | | | | | | Short-term borrowings from third parties | | | 595,433,960 | | | Notes payable - third parties | | | 223,302,995 | | | Advances from third parties | | | 21,493,334 | | | Amounts due to related parties | | | 1,257,367 | | | Other current liabilities | | | 53,774,987 | | | Income tax payable | | | 221,397 | | | Total current liabilities | | | 895,484,040 | | | | | | | | | Warranty | | | 35,058,973 | | | Deferred gain | | | 20,824,155 | | | Other long-term liabilities | | | 865,964 | | | Total non-current liabilities | | | 56,749,092 | | | Total liabilities | | | 952,233,132 | | | Net assets | | $ | 25,818,573 | | Note: The intercompany receivables of US$173.4 million due from the continuing business were excluded from the Assets and liabilities of the discontinued operations table above.
|