Non-GAAP Financial Highlights
GAAP Financial Highlights
Operating Highlights
"During the third quarter, we continued our strategy to decelerate monetization activities and enhance game play in order to lengthen the lifecycle of our games and pushed through a number of other initiatives to help revive our performance going forward," said Mr.
"In addition, we also look forward to the launch of a series of new games including 'RIFT,' 'World Zero,' 'Final Fantasy XIV 2.0' and 'Dungeon Striker,' which are progressing in various stages of development. The strong pipeline demonstrates our commitment to investing in our game portfolio and the efforts we have gone through to diversify our revenue streams and improve the health of our business overall."
"As we develop new content, we continue to expand resources to bring them overseas. We will launch '
"In recognition of the constantly changing gaming market, we are expanding our presence in the mobile game field, where we believe our brand name, operational expertise, distribution channels and financial strength will continue to serve as a core competitive advantage. By providing new ways to access our content, we hope to take our expertise to mobile and further broaden our reach."
"Looking ahead, we are confident that our 'All-Star, All-Region and All-Platform', or 'Triple-A', strategy will position us well for long-term growth. With our pipeline development, global expansion and mobile innovation on track, we expect the financial results to start to reflect the progress we have made in the coming quarters."
|
Non-GAAP Quarterly Results |
|||||
|
(in millions, except for per share data) |
|||||
|
Q3 2011 |
Q2 2012 |
Q3 2012 |
|||
|
(RMB) |
(RMB) |
(RMB) |
(US$) |
QoQ |
|
|
Net Revenues |
1,352.8 |
1,130.5 |
1,080.5 |
170.4 |
-4.4% |
|
Gross Profit |
859.3 |
726.2 |
705.4 |
111.2 |
-2.9% |
|
Operating Income |
433.1 |
390.8 |
324.2 |
51.1 |
-17.0% |
|
Government Financial Incentives |
43.6 |
16.9 |
69.5 |
11.0 |
311.2% |
|
Net Income Attributable to Ordinary Shareholders |
403.5 |
336.6 |
289.9 |
45.7 |
-13.9% |
|
Earnings Per Diluted ADS |
1.42 |
1.20 |
1.04 |
0.17 |
|
|
Non-GAAP results exclude share-based compensation, amortization of acquisition-related intangible assets |
|||||
|
GAAP Quarterly Results |
|||||
|
(in millions, except for per share data) |
|||||
|
Q3 2011 |
Q2 2012 |
Q3 2012 |
|||
|
(RMB) |
(RMB) |
(RMB) |
(US$) |
QoQ |
|
|
Net Revenues |
1,352.8 |
1,130.5 |
1,080.5 |
170.4 |
-4.4% |
|
Gross Profit |
829.8 |
705.2 |
684.5 |
107.9 |
-2.9% |
|
Operating Income |
361.4 |
354.5 |
280.6 |
44.3 |
-20.8% |
|
Government Financial Incentives |
43.6 |
16.9 |
69.5 |
11.0 |
311.2% |
|
Net Income Attributable to Ordinary Shareholders |
342.6 |
308.4 |
253.9 |
40.0 |
-17.7% |
|
Earnings Per Diluted ADS |
1.20 |
1.10 |
0.92 |
0.15 |
|
Third Quarter 2012 Unaudited Financial Results (GAAP)
Net Revenues. In the third quarter of 2012,
Net revenues from online games operated in China declined 20.7% year-over-year and 2.4% quarter-over-quarter to
Other revenues, which primarily represent net overseas revenues generated from game licensing, game operations, and advertising, were
Cost of Revenues. Cost of revenues for the third quarter of 2012 was
Gross Profit. Gross profit for the third quarter of 2012 was
Operating Expenses. Total operating expenses for the third quarter of 2012 were
Product development expenses decreased 13.0% year-over-year and increased 8.2% quarter-over-quarter to
Sales and marketing expenses decreased 6.2% year-over-year and increased 17.2% quarter-over-quarter to
General and administrative expenses decreased 25.2% year-over-year and increased 25.9% quarter-over-quarter to
Share-based compensation expenses were
Operating Income. Operating income for the third quarter of 2012 was
Government Financial Incentives. Government financial incentives totaled
Other Income (Expense), Net. Other expense for the third quarter of 2012 was
Income Tax Expense. Income tax expense for the third quarter of 2012 was
Net Income Attributable to Ordinary Shareholders. Net income for the third quarter of 2012 was
Net Cash. In the third quarter of 2012 the Company generated
Nine Months 2012 Unaudited Financial Results
Net Revenues. Net revenues for the first nine months of 2012 totaled
Gross Profit. Gross profit for the first nine months of 2012 was
Operating Income. Operating income for the first nine months of 2012 was
Non-GAAP Operating Income. Non-GAAP operating income for the first nine months of 2012 was
Net Income Attributable to Ordinary Shareholders. Net income for the first nine months of 2012 was
Non-GAAP Net Income Attributable to Ordinary Shareholders. Non-GAAP net income for the first nine months of 2012 was
Net Cash. In the first nine months of 2012 the Company generated
Recent Business Highlights
Share Repurchase
In
Conference Call and Webcast Notice
Dial-in details for the live conference call are as follows:
U.S. Toll Free: 1866-519-4004
Mainland
Mainland
Hong Kong Toll Free: 800-930-346
International Toll: +65-6723-9381
Passcode: 71472066
A replay of the conference call will be available from
U.S. Toll Free: 1855-452-5696
International Toll: +61-2-8199-0299
Passcode: 71472066
A live and archived webcast of the conference call will also be available on
Currency Convenience Translation
Note to the Financial Information
The unaudited financial information disclosed above is preliminary and subject to adjustments. Adjustments to these preliminary financial statements may be identified when audit work is performed for the year-end audit, which could result in significant differences from this preliminary unaudited financial information.
Non-GAAP Financial Measures
In addition to disclosing financial results in accordance with
The non-GAAP financial measures disclosed by the Company exclude share-based compensation, amortization of acquisition-related intangible assets and the related income tax effects. These non-GAAP measures are not in accordance with, or an alternative for, measures prepared in accordance with generally accepted accounting principles and may be different from non-GAAP measures used by other companies. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. Shanda Games believes that non-GAAP measures have limitations in that they do not reflect all of the amounts associated with
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. Statements in this announcement that are not historical facts, including but not limited to statements regarding the long-term growth of the Company; the future benefits brought by the Company's "All-Star, All-Region and All-Platform" strategy; the introduction and potential success of new game titles; the expansion into global market; and the expansion into micro-clients games, browser games and mobile games and the future benefits brought by these games represent only the Company's current expectations, assumptions, estimates and projections and are forward-looking statements. These forward-looking statements involve various risks and uncertainties. Important risks and uncertainties that could cause the Company's actual results to be materially different from expectations include but are not limited to the risk that there are delays in the launch of, or the Company is unable to launch, the games the Company intends to release; such games and any related expansion packs are not well received by users in China; the games fail to meet the expectations of end users; the games that the Company operates overseas or has licensed to partners globally are not well received by end users in these countries; the Company fails to execute its "All-Star, All-Region and All-Platform" strategy and the Company fails to deliver long-term growth, as well as the risks set forth in the Company's filings with the
About
Contact
Phone: +86-21-5050-4740 (
Email: IR@ShandaGames.com
Phone: +86-10-5826-4939 (China)
Email: carnell@ChristensenIR.com
Phone: +1-480-614-3004 (
Email: lbergkamp@ChristensenIR.com
|
|
|||||||
|
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
|
(in millions, except for share and per share data) |
|||||||
|
|
|
|
|||||
|
2011 |
2012 |
2012 |
|||||
|
RMB |
RMB |
RMB |
US$ |
||||
|
ASSETS |
|||||||
|
Current assets: |
|||||||
|
Cash and cash equivalents |
1,835.5 |
1,546.3 |
1,625.6 |
256.4 |
|||
|
Restricted cash |
20.4 |
35.4 |
258.4 |
40.8 |
|||
|
Short-term investments |
2,209.0 |
2,533.9 |
2,356.5 |
371.6 |
|||
|
Marketable securities |
3.8 |
4.6 |
6.5 |
1.0 |
|||
|
Accounts receivable, net of allowance for doubtful accounts |
72.8 |
69.2 |
88.1 |
13.9 |
|||
|
Accounts receivable due from related parties |
406.0 |
290.3 |
327.9 |
51.7 |
|||
|
Deferred licensing fees and related costs |
19.8 |
10.4 |
12.1 |
1.9 |
|||
|
Prepayments and other current assets |
182.0 |
239.1 |
203.7 |
32.1 |
|||
|
Other receivables due from related parties 1 |
931.3 |
2,036.8 |
2,063.9 |
325.5 |
|||
|
Deferred tax assets |
74.7 |
52.0 |
65.3 |
10.3 |
|||
|
Total current assets |
5,755.3 |
6,818.0 |
7,008.0 |
1,105.2 |
|||
|
Time deposit with maturity over one year |
- |
260.0 |
- |
- |
|||
|
Investment in affiliated companies |
37.9 |
179.5 |
193.8 |
30.6 |
|||
|
Investment in securities |
- |
5.6 |
5.7 |
0.9 |
|||
|
Property and equipment |
230.5 |
222.4 |
207.9 |
32.8 |
|||
|
Intangible assets |
994.7 |
629.2 |
617.4 |
97.4 |
|||
|
Goodwill |
492.1 |
328.5 |
329.2 |
51.9 |
|||
|
Long-term deposits |
95.1 |
52.7 |
53.2 |
8.4 |
|||
|
Other long-term assets |
326.6 |
217.6 |
186.2 |
29.2 |
|||
|
Non-current deferred tax assets |
26.4 |
25.2 |
22.6 |
3.6 |
|||
|
Total assets |
7,958.6 |
8,738.7 |
8,624.0 |
1,360.0 |
|||
|
LIABILITIES |
|||||||
|
Current liabilities: |
|||||||
|
Short-term borrowings |
858.8 |
2,294.2 |
2,132.7 |
336.3 |
|||
|
Accounts payable |
38.4 |
47.5 |
40.3 |
6.4 |
|||
|
Accounts payable due to related parties |
77.3 |
63.8 |
64.2 |
10.1 |
|||
|
Licensing fees payable |
188.2 |
257.6 |
149.1 |
23.5 |
|||
|
Taxes payable |
190.6 |
166.1 |
150.6 |
23.8 |
|||
|
Deferred revenue |
173.4 |
120.7 |
139.3 |
22.0 |
|||
|
Other payables and accruals |
416.0 |
373.4 |
383.0 |
60.3 |
|||
|
Other payables due to related parties 2 |
125.9 |
993.1 |
1,002.8 |
158.1 |
|||
|
Dividend payable |
1,823.4 |
20.7 |
13.3 |
2.1 |
|||
|
Deferred tax liabilities |
72.9 |
88.4 |
98.0 |
15.5 |
|||
|
Total current liabilities |
3,964.9 |
4,425.5 |
4,173.3 |
658.1 |
|||
|
Long-term liabilities |
68.9 |
89.6 |
99.9 |
15.8 |
|||
|
Non-current deferred tax liabilities |
260.2 |
114.7 |
108.7 |
17.1 |
|||
|
Non-current deferred revenue |
47.6 |
44.2 |
36.0 |
5.7 |
|||
|
Total liabilities |
4,341.6 |
4,674.0 |
4,417.9 |
696.7 |
|||
|
Redeemable non-controlling interests |
14.0 |
14.0 |
14.0 |
2.1 |
|||
|
SHAREHOLDERS' EQUITY |
|||||||
|
Ordinary shares outstanding |
560,309,556 |
560,160,962 |
547,874,828 |
547,874,828 |
|||
|
ADS equivalent outstanding |
280,154,778 |
280,080,481 |
273,937,414 |
273,937,414 |
|||
|
Ordinary shares ( |
40.9 |
40.9 |
40.1 |
6.3 |
|||
|
Additional paid-in capital |
1,561.3 |
1,367.3 |
1,352.8 |
213.3 |
|||
|
Statutory reserves |
147.1 |
149.8 |
149.8 |
23.6 |
|||
|
Accumulated other comprehensive loss |
(68.5) |
(62.6) |
(47.9) |
(7.5) |
|||
|
Retained earnings |
1,665.0 |
2,268.0 |
2,385.9 |
376.3 |
|||
|
Total |
3,345.8 |
3,763.4 |
3,880.7 |
612.0 |
|||
|
Non-controlling interests |
257.2 |
287.3 |
311.4 |
49.2 |
|||
|
Total shareholders' equity |
3,603.0 |
4,050.7 |
4,192.1 |
661.2 |
|||
|
Total liabilities and shareholders' equity |
7,958.6 |
8,738.7 |
8,624.0 |
1,360.0 |
|||
Note:
|
|
|||||||
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||
|
(in millions, except for share and per share data) |
|||||||
|
Three months ended |
|||||||
|
2011 |
2012 |
2012 |
|||||
|
RMB |
RMB |
RMB |
US$ |
||||
|
Net revenues: |
|||||||
|
Online game revenues generated in |
1,280.7 |
1,040.4 |
1,015.1 |
160.1 |
|||
|
Other revenues |
72.1 |
90.1 |
65.4 |
10.3 |
|||
|
Total net revenues |
1,352.8 |
1,130.5 |
1,080.5 |
170.4 |
|||
|
Cost of revenues |
(523.0) |
(425.3) |
(396.0) |
(62.5) |
|||
|
Gross profit |
829.8 |
705.2 |
684.5 |
107.9 |
|||
|
Operating expenses: |
|||||||
|
Product development |
(185.7) |
(149.2) |
(161.5) |
(25.4) |
|||
|
Sales and marketing |
(162.5) |
(130.1) |
(152.5) |
(24.0) |
|||
|
General and administrative |
(120.2) |
(71.4) |
(89.9) |
(14.2) |
|||
|
Total operating expenses |
(468.4) |
(350.7) |
(403.9) |
(63.6) |
|||
|
Income from operations |
361.4 |
354.5 |
280.6 |
44.3 |
|||
|
Interest income net with interest expense |
36.3 |
29.0 |
32.8 |
5.2 |
|||
|
Government financial incentives |
43.6 |
16.9 |
69.5 |
11.0 |
|||
|
Other income (expense), net |
3.0 |
15.2 |
(28.1) |
(4.5) |
|||
|
Income before income tax expenses, equity in affiliated |
444.3 |
415.6 |
354.8 |
56.0 |
|||
|
Income tax expenses |
(94.2) |
(99.3) |
(92.1) |
(14.5) |
|||
|
Equity in loss of affiliated companies |
(2.9) |
(2.7) |
(4.9) |
(0.8) |
|||
|
Net income |
347.2 |
313.6 |
257.8 |
40.7 |
|||
|
Net income attributable to non-controlling interests |
(4.6) |
(5.2) |
(3.9) |
(0.7) |
|||
|
Net income attributable to ordinary shareholders |
342.6 |
308.4 |
253.9 |
40.0 |
|||
|
Earnings per ordinary share |
|||||||
|
Basic |
0.60 |
0.55 |
0.46 |
0.07 |
|||
|
Diluted |
0.60 |
0.55 |
0.46 |
0.07 |
|||
|
Earnings per ADS |
|||||||
|
Basic |
1.20 |
1.10 |
0.92 |
0.15 |
|||
|
Diluted |
1.20 |
1.10 |
0.92 |
0.15 |
|||
|
Weighted average ordinary shares outstanding |
|||||||
|
Basic |
569,927,358 |
560,915,794 |
554,753,776 |
554,753,776 |
|||
|
Diluted |
570,040,780 |
560,923,399 |
554,759,632 |
554,759,632 |
|||
|
Weighted average ADS outstanding |
|||||||
|
Basic |
284,963,679 |
280,457,897 |
277,376,888 |
277,376,888 |
|||
|
Diluted |
285,020,390 |
280,461,700 |
277,379,816 |
277,379,816 |
|||
|
Reconciliation from non-GAAP measures to GAAP measures |
|||||||
|
Non-GAAP gross profit |
859.3 |
726.2 |
705.4 |
111.2 |
|||
|
Intangible assets amortization arising from acquisition |
(29.3) |
(21.0) |
(20.9) |
(3.3) |
|||
|
Share-based compensation cost |
(0.2) |
- |
- |
- |
|||
|
GAAP gross profit |
829.8 |
705.2 |
684.5 |
107.9 |
|||
|
Non-GAAP operating income |
433.1 |
390.8 |
324.2 |
51.1 |
|||
|
Intangible assets amortization arising from acquisition |
(41.3) |
(32.4) |
(32.1) |
(5.0) |
|||
|
Share-based compensation cost |
(30.4) |
(3.9) |
(11.5) |
(1.8) |
|||
|
GAAP operating income |
361.4 |
354.5 |
280.6 |
44.3 |
|||
|
Non-GAAP net income attributable to ordinary shareholders |
403.5 |
336.8 |
289.9 |
45.7 |
|||
|
Intangible assets amortization arising from acquisition |
(41.3) |
(32.4) |
(32.1) |
(5.0) |
|||
|
Share-based compensation cost |
(30.4) |
(3.9) |
(11.5) |
(1.8) |
|||
|
Income tax effect |
10.1 |
7.1 |
7.0 |
1.0 |
|||
|
Intangible assets amortization of non-controlling interests |
0.7 |
0.8 |
0.6 |
0.1 |
|||
|
GAAP net income attributable to ordinary shareholders |
342.6 |
308.4 |
253.9 |
40.0 |
|||
|
Non-GAAP diluted earnings per share |
0.71 |
0.60 |
0.52 |
0.08 |
|||
|
Non-GAAP expense per share |
(0.11) |
(0.05) |
(0.06) |
(0.01) |
|||
|
GAAP diluted earnings per share |
0.60 |
0.55 |
0.46 |
0.07 |
|||
|
Non-GAAP diluted earnings per ADS |
1.42 |
1.20 |
1.04 |
0.17 |
|||
|
Non-GAAP expense per ADS |
(0.22) |
(0.10) |
(0.12) |
(0.02) |
|||
|
GAAP diluted earnings per ADS |
1.20 |
1.10 |
0.92 |
0.15 |
|||
|
Supplemental disclosure of intangible assets amortization arising from acquisitions included in: |
|||||||
|
Cost of revenues |
(29.3) |
(21.0) |
(20.9) |
(3.3) |
|||
|
Product development |
(3.2) |
(6.9) |
(6.9) |
(1.0) |
|||
|
Sales and marketing |
(3.8) |
(2.3) |
(1.8) |
(0.3) |
|||
|
General and administrative |
(5.0) |
(2.2) |
(2.5) |
(0.4) |
|||
|
Total |
(41.3) |
(32.4) |
(32.1) |
(5.0) |
|||
|
Supplemental disclosure of share-based compensation cost included in: |
|||||||
|
Cost of revenues |
(0.2) |
- |
- |
- |
|||
|
Product development |
(6.1) |
(6.1) |
(4.8) |
(0.8) |
|||
|
Sales and marketing |
(0.1) |
- |
(0.3) |
- |
|||
|
General and administrative |
(24.0) |
2.2 |
(6.4) |
(1.0) |
|||
|
Total |
(30.4) |
(3.9) |
(11.5) |
(1.8) |
|||
|
|
|||||
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||
|
(in millions, except for share and per share data) |
|||||
|
Nine months ended |
|||||
|
2011 |
2012 |
||||
|
RMB |
RMB |
US$ |
|||
|
Net revenues: |
|||||
|
Online game revenues generated in |
3,713.4 |
3,344.1 |
527.4 |
||
|
Other revenues |
212.5 |
256.4 |
40.4 |
||
|
Total net revenues |
3,925.9 |
3,600.5 |
567.8 |
||
|
Cost of revenues |
(1,534.2) |
(1,337.2) |
(210.9) |
||
|
Gross profit |
2,391.7 |
2,263.3 |
356.9 |
||
|
Operating expenses: |
|||||
|
Product development |
(504.1) |
(486.6) |
(76.7) |
||
|
Sales and marketing |
(467.8) |
(438.8) |
(69.2) |
||
|
General and administrative |
(346.7) |
(266.5) |
(42.0) |
||
|
Total operating expenses |
(1,318.6) |
(1,191.9) |
(187.9) |
||
|
Income from operations |
1,073.1 |
1,071.4 |
169.0 |
||
|
Interest income net with interest expense |
77.8 |
81.7 |
12.9 |
||
|
Government financial incentives |
87.3 |
96.4 |
15.2 |
||
|
Other (expense), net |
(3.8) |
(19.0) |
(3.0) |
||
|
Income before income tax expenses, equity in affiliated companies, |
1,234.4 |
1,230.5 |
194.1 |
||
|
Income tax expenses |
(258.9) |
(296.7) |
(46.8) |
||
|
Equity in loss of affiliated companies |
(4.5) |
(13.0) |
(2.1) |
||
|
Net income |
971.0 |
920.8 |
145.2 |
||
|
Net income attributable to non-controlling interests |
(10.4) |
(21.7) |
(3.4) |
||
|
Net income attributable to ordinary shareholders |
960.6 |
899.1 |
141.8 |
||
|
Earnings per ordinary share |
|||||
|
Basic |
1.69 |
1.61 |
0.25 |
||
|
Diluted |
1.69 |
1.61 |
0.25 |
||
|
Earnings per ADS |
|||||
|
Basic |
3.38 |
3.22 |
0.51 |
||
|
Diluted |
3.38 |
3.22 |
0.51 |
||
|
Weighted average ordinary shares outstanding |
|||||
|
Basic |
569,236,463 |
558,751,392 |
558,751,392 |
||
|
Diluted |
569,275,017 |
558,786,563 |
558,786,563 |
||
|
Weighted average ADS outstanding |
|||||
|
Basic |
284,618,232 |
279,375,696 |
279,375,696 |
||
|
Diluted |
284,637,509 |
279,393,282 |
279,393,282 |
||
|
|
|||||
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||
|
(in millions, except for share and per share data) |
|||||
|
Nine months ended |
|||||
|
2011 |
2012 |
||||
|
RMB |
RMB |
US$ |
|||
|
Net revenues: |
|||||
|
Online game revenues generated in |
3,713.4 |
3,344.1 |
527.4 |
||
|
Other revenues |
212.5 |
256.4 |
40.4 |
||
|
Total net revenues |
3,925.9 |
3,600.5 |
567.8 |
||
|
Cost of revenues |
(1,534.2) |
(1,337.2) |
(210.9) |
||
|
Gross profit |
2,391.7 |
2,263.3 |
356.9 |
||
|
Operating expenses: |
|||||
|
Product development |
(504.1) |
(486.6) |
(76.7) |
||
|
Sales and marketing |
(467.8) |
(438.8) |
(69.2) |
||
|
General and administrative |
(346.7) |
(266.5) |
(42.0) |
||
|
Total operating expenses |
(1,318.6) |
(1,191.9) |
(187.9) |
||
|
Income from operations |
1,073.1 |
1,071.4 |
169.0 |
||
|
Interest income net with interest expense |
77.8 |
81.7 |
12.9 |
||
|
Government financial incentives |
87.3 |
96.4 |
15.2 |
||
|
Other (expense), net |
(3.8) |
(19.0) |
(3.0) |
||
|
Income before income tax expenses, equity in affiliated |
1,234.4 |
1,230.5 |
194.1 |
||
|
Income tax expenses |
(258.9) |
(296.7) |
(46.8) |
||
|
Equity in loss of affiliated companies |
(4.5) |
(13.0) |
(2.1) |
||
|
Net income |
971.0 |
920.8 |
145.2 |
||
|
Net income attributable to non-controlling interests |
(10.4) |
(21.7) |
(3.4) |
||
|
Net income attributable to ordinary shareholders |
960.6 |
899.1 |
141.8 |
||
|
Earnings per ordinary share |
|||||
|
Basic |
1.69 |
1.61 |
0.25 |
||
|
Diluted |
1.69 |
1.61 |
0.25 |
||
|
Earnings per ADS |
|||||
|
Basic |
3.38 |
3.22 |
0.51 |
||
|
Diluted |
3.38 |
3.22 |
0.51 |
||
|
Weighted average ordinary shares outstanding |
|||||
|
Basic |
569,236,463 |
558,751,392 |
558,751,392 |
||
|
Diluted |
569,275,017 |
558,786,563 |
558,786,563 |
||
|
Weighted average ADS outstanding |
|||||
|
Basic |
284,618,232 |
279,375,696 |
279,375,696 |
||
|
Diluted |
284,637,509 |
279,393,282 |
279,393,282 |
||
|
Reconciliation from non-GAAP measures to GAAP measures |
|||||
|
Non-GAAP gross profit |
2,480.1 |
2,331.5 |
367.7 |
||
|
Intangible assets amortization arising from acquisition |
(87.7) |
(68.0) |
(10.7) |
||
|
Share-based compensation cost |
(0.7) |
(0.2) |
(0.1) |
||
|
GAAP gross profit |
2,391.7 |
2,263.3 |
356.9 |
||
|
Non-GAAP operating income |
1,285.8 |
1,208.0 |
190.5 |
||
|
Intangible assets amortization arising from acquisition |
(122.6) |
(106.3) |
(16.7) |
||
|
Share-based compensation cost |
(90.1) |
(30.3) |
(4.8) |
||
|
GAAP operating income |
1,073.1 |
1,071.4 |
169.0 |
||
|
Non-GAAP net income attributable to ordinary shareholders |
1,142.0 |
1,008.6 |
159.1 |
||
|
Intangible assets amortization arising from acquisition |
(122.6) |
(106.3) |
(16.7) |
||
|
Share-based compensation cost |
(90.1) |
(30.3) |
(4.8) |
||
|
Income tax effect |
29.8 |
24.9 |
3.9 |
||
|
Intangible assets amortization of non-controlling interests |
1.5 |
2.2 |
0.3 |
||
|
GAAP net income attributable to ordinary shareholders |
960.6 |
899.1 |
141.8 |
||
|
Non-GAAP diluted earnings per share |
2.01 |
1.81 |
0.28 |
||
|
Non-GAAP expense per share |
(0.32) |
(0.20) |
(0.03) |
||
|
GAAP diluted earnings per share |
1.69 |
1.61 |
0.25 |
||
|
Non-GAAP diluted earnings per ADS |
4.02 |
3.62 |
0.57 |
||
|
Non-GAAP expense per ADS |
(0.64) |
(0.40) |
(0.06) |
||
|
GAAP diluted earnings per ADS |
3.38 |
3.22 |
0.51 |
||
|
Supplemental disclosure of intangible assets amortization arising from acquisitions included in: |
|||||
|
Cost of revenues |
(87.7) |
(68.0) |
(10.7) |
||
|
Product development |
(9.5) |
(20.6) |
(3.3) |
||
|
Sales and marketing |
(10.5) |
(7.9) |
(1.2) |
||
|
General and administrative |
(14.9) |
(9.8) |
(1.5) |
||
|
Total |
(122.6) |
(106.3) |
(16.7) |
||
|
Supplemental disclosure of share-based compensation cost included in: |
|||||
|
Cost of revenues |
(0.7) |
(0.2) |
(0.1) |
||
|
Product development |
(18.4) |
(14.9) |
(2.3) |
||
|
Sales and marketing |
(0.1) |
(0.3) |
- |
||
|
General and administrative |
(70.9) |
(14.9) |
(2.4) |
||
|
Total |
(90.1) |
(30.3) |
(4.8) |
||
|
|
||||||
|
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||
|
(in millions, except for share and per share data) |
||||||
|
Nine months ended |
||||||
|
2011 |
2012 |
|||||
|
RMB |
RMB |
US$ |
||||
|
Cash flows from operating activities: |
||||||
|
Net income |
971.0 |
920.8 |
145.2 |
|||
|
Adjustments for: |
||||||
|
Share-based compensation expenses |
90.1 |
30.3 |
4.8 |
|||
|
Depreciation and amortization |
261.3 |
207.6 |
32.7 |
|||
|
Others |
(28.0) |
56.3 |
8.9 |
|||
|
Changes in assets and liabilities, net of acquisitions: |
||||||
|
Prepayments and licensing fee and royalty |
(315.1) |
9.6 |
1.5 |
|||
|
Others |
4.7 |
(51.8) |
(8.1) |
|||
|
Net cash provided by operating activities |
984.0 |
1,172.8 |
185.0 |
|||
|
Cash flows from investing activities: |
||||||
|
Purchase of property, equipment and intangible assets |
(100.5) |
(49.8) |
(7.9) |
|||
|
Acquisition (net of cash acquired) and equity investment |
(9.9) |
(42.6) |
(6.7) |
|||
|
Changes of short-term investments and time deposit with maturity over one year |
(264.4) |
(127.5) |
(20.1) |
|||
|
Increase in loan receivable |
(383.0) |
(1,059.0) |
(167.0) |
|||
|
Others |
(24.2) |
(7.8) |
(1.2) |
|||
|
Net cash used in investing activities |
(782.0) |
(1,286.7) |
(202.9) |
|||
|
Cash flows from financing activities: |
||||||
|
Repurchase of common stock |
- |
(170.5) |
(26.9) |
|||
|
Proceeds from loan borrowed |
940.4 |
3,523.8 |
555.7 |
|||
|
Repayment of loans |
(907.3) |
(1,403.5) |
(221.3) |
|||
|
Dividends paid to the company shareholders |
- |
(1,809.3) |
(285.3) |
|||
|
Others |
(400.2) |
(243.9) |
(38.5) |
|||
|
Net cash used in financing activities |
(367.1) |
(103.4) |
(16.3) |
|||
|
Effect of exchange rate changes on cash |
(18.6) |
7.4 |
1.1 |
|||
|
Net decrease in cash and cash equivalents |
(183.7) |
(209.9) |
(33.1) |
|||
|
Cash and cash equivalents, beginning of period |
1,571.8 |
1,835.5 |
289.5 |
|||
|
Cash and cash equivalents, end of period |
1,388.1 |
1,625.6 |
256.4 |
|||
SOURCE
News Provided by Acquire Media