GUANGZHOU, China, Aug. 17, 2016 (GLOBE NEWSWIRE) -- YY Inc. (NASDAQ:YY) ("YY" or the "Company"), a live streaming platform, today announced its unaudited financial results for the second quarter of 2016.
Second Quarter 2016 Highlights
- Net revenues increased by 45.9% to RMB1,980.8 million (US$298.0 million) from RMB1,357.2 million in the corresponding period of 2015.
- Net income attributable to YY increased by 18.1% to RMB343.3 million (US$51.7 million) from RMB290.7 million in the corresponding period of 2015.
- Non-GAAP net income attributable to YY increased by 27.3% to RMB384.8 million (US$57.9 million) from RMB302.3 million in the corresponding period of 2015.
Mr. David Xueling Li, Chairman of YY, stated, “We are glad to report another strong quarter of both top- and bottom-line growth across the board. This growth momentum was primarily driven by solid year-over-year user adoption of over 54.5% to 4.2 million paying users, as well as robust IVAS revenue growth of 48.7% year over year. More importantly, we continued to see steady growth in monthly active users (“MAUs”) on the YY platform increasing by over 16% year over year to 141.9 million users. Additionally, in June 2016, we revamped our online music and entertainment branding to YY Live. This rebranding effort is a key part of YY leveraging our core broadcasting technology to more broadly support the increasing popularity of mobile live-broadcasting on our online music and entertainment platform. With the new brand, we aim to further leverage the established YY brand and build an even deeper content ecosystem which will also include the development of PUGC (Professionally-curated User Generated Content). Meanwhile, we are excited to announce the promotion of Mr. Zhou Chen as YY’s new CEO as well as the promotion of Mr. Rongjie Dong to CEO of our Huya broadcasting division. We firmly believe their deep experience, creative genius and solid leadership capabilities will help to lead YY through our next phase of development. Overall, we remain confident in our ability to stay ahead of our competitors and further fortify YY’s competitive moat as a leading interactive, live streaming platform in China.
Mr. Eric He, Chief Financial Officer of YY, commented, “For the second quarter of 2016, our revenue momentum continued as total revenues increased by 45.9% year over year to RMB1.98 billion. The growth in both top and bottom line reflects the strength of our increasingly large and diverse IVAS revenue streams. Our online game broadcasting business, Huya, saw continued strong growth, with a 67.7% year-over-year increase in revenue and a 111.6% year-over-year increase in the number of paying users to 1.1 million. Our online music and entertainment business, recently upgraded to YY Live, had a 50.3% year-over-year increase in revenue and 51.4% year-over-year increase in the number of paying users. Meanwhile, our leading music and entertainment business for mobile devices continued its robust growth with a 96.7% year-over-year increase in revenue and 88.3% year-over-year increase in the number of paying users to 1.8 million. Going forward, under the leadership of our new management team, we will continue to drive top- and bottom-line growth by expanding our innovative content and service offerings in order to meet the ever-evolving demands of our massive user community."
Second Quarter 2016 Financial Results
NET REVENUES
Net revenues increased by 45.9% to RMB1,980.8 million (US$298.0 million) in the second quarter of 2016 from RMB1,357.2 million in the corresponding period of 2015, primarily driven by the increase in IVAS revenues. IVAS revenues, which mainly consisted of revenues from online music and entertainment, online dating, online games, Huya broadcasting and YY's membership program, increased by 48.7% to RMB1,933.0 million (US$290.9 million) in the second quarter of 2016 from RMB1,300.0 million in the corresponding period of 2015. The increase in IVAS revenues was primarily driven by a 54.5% year-over-year increase in the number of paying users to 4.2 million.
Revenues from online music and entertainment increased by 50.3% to RMB1,098.3 million (US$165.3 million) in the second quarter of 2016 from RMB730.7 million in the corresponding period of 2015. This increase was driven by a year-over-year increase of 51.4% in the number of paying users to 2.8 million. Moreover, the number of mobile paying users grew 88.3% year over year to 1.8 million in the second quarter of 2016.
Revenues from online dating increased by 72.3% to RMB271.1 million (US$40.8 million) in the second quarter of 2016 from RMB157.3 million in the corresponding period of 2015. This increase primarily resulted from a 35.6% year-over-year increase in the number of paying users to 316,000 and 27.1% year-over-year increase in ARPU to RMB858 in the second quarter of 2016.
Revenues from online games were RMB188.3 million (US$28.3 million) in the second quarter of 2016, as compared to RMB199.4 million in the corresponding period of 2015. This decline was primarily caused by a 29.2% year-over-year decrease in the number of paying users to 303,000, which reflects the continued softness in China’s web game market, but was partially offset by a 33.3% year-over-year increase in the average revenue per user (“ARPU”) of online games.
Other IVAS revenues, mainly including Huya broadcasting, PK Show, membership subscription fees and ME App, increased by 76.6% to RMB375.3 million (US$56.5 million) in the second quarter of 2016 from RMB212.6 million in the corresponding period of 2015. Revenues from Huya broadcasting increased by 67.7% to RMB143.1 million (US$21.5 million) in the second quarter of 2016 from RMB85.3 million in the corresponding period of 2015, primarily driven by the 111.6% year-over-year increase in the number of paying users to 1.1 million.
Other revenues, mainly including revenues from the Company's online education platform, Huanqiu Education Online, and online advertising revenues from Duowan.com, were RMB47.8 million (US$7.2 million) in the second quarter of 2016, compared with RMB57.2 million in the corresponding period of 2015.
COST OF REVENUES AND GROSS PROFIT
Cost of revenues increased by 45.0% to RMB1,208.3 million (US$181.8 million) in the second quarter of 2016 from RMB833.3 million in the corresponding period of 2015, primarily attributable to an increase in revenue-sharing fees and content costs to RMB893.3 million (US$134.4 million) in the second quarter of 2016 from RMB551.5 million in the corresponding period of 2015. The increase in revenue-sharing fees and content costs paid to performers, channel owners and content providers was in line with the increase in revenues and was primarily due to the higher level of user engagement and spending driven by promotional activities, as well as the Company’s investments in expanding the amount of new and innovative content it provides to users. In addition, bandwidth costs increased to RMB150.7 million (US$22.7 million) in the second quarter of 2016 from RMB132.2 million in the corresponding period of 2015, primarily reflecting the continued user base expansion and video quality improvements, but partially offset by the Company’s improved efficiency and pricing terms.
Gross profit increased by 47.4% to RMB772.4 million (US$116.2 million) in the second quarter of 2016 from RMB523.9 million in the corresponding period of 2015. Gross margin increased to 39.0% in the second quarter of 2016 from 38.6% in the corresponding period of 2015.
OPERATING INCOME
Operating expenses for the second quarter of 2016 increased by 41.7% to RMB351.1 million (US$52.8 million) from RMB247.8 million in the corresponding period of 2015. This increase was primarily attributable to the Company’s overall business expansion and its investments in providing more rich and diversified content to users.
Operating income in the second quarter of 2016 increased by 44.2% to RMB443.9 million (US$66.8 million), as compared to RMB307.7 million in the corresponding period of 2015. Operating margin in the second quarter of 2016 was 22.4%, as compared to 22.7% in the corresponding period of 2015.
Non-GAAP operating income1 increased by 52.0% to RMB485.4 million (US$73.0 million) in the second quarter of 2016 from RMB319.3 million in the corresponding period of 2015. Non-GAAP operating margin2 increased to 24.5% in the second quarter of 2016 from 23.5% in the corresponding period of 2015.
NET INCOME
Net income attributable to YY Inc. increased by 18.1% to RMB343.3 million (US$51.7 million) in the second quarter of 2016 from RMB290.7 million in the corresponding period of 2015. Net margin in the second quarter of 2016 was 17.3%, as compared to 21.4% in the corresponding period of 2015. Excluding a one-time non-operating expense of RMB23.5 million for the disposal of a subsidiary company of YY, net income attributable to YY Inc. was RMB366.8 million (US$55.2 million), representing an increase of 26.2% year over year.
Non-GAAP net income attributable to YY Inc.3 increased by 27.3% to RMB384.8 million (US$57.9 million) from RMB302.3 million in the corresponding period of 2015. Non-GAAP net margin4 was 19.4% in the second quarter of 2016, as compared to 22.3% in the corresponding period of 2015.
NET INCOME PER ADS
Diluted net income per ADS5 increased by 17.1% to RMB5.97 (US$0.90) in the second quarter of 2016 from RMB5.10 in the corresponding period of 2015.
Non-GAAP diluted net income per ADS6 increased by 25.7% to RMB6.65 (US$1.00) in the second quarter of 2016 from RMB5.29 in the corresponding period of 2015.
BALANCE SHEET AND CASH FLOWS
As of June 30, 2016, the Company had cash and cash equivalents of RMB679.1 million (US$102.2 million) and short-term deposits of RMB3,134.7 million (US$471.7 million). For the second quarter of 2016, net cash from operating activities was RMB573.8 million (US$86.3 million).
SHARES OUTSTANDING
As of June 30, 2016, the Company had a total of 1,101.9 million common shares outstanding, or the equivalent of 55.1 million ADSs outstanding.
Recent Development
On June 22, 2016, YY announced it has upgraded its online music and entertainment brand to YY Live. With the new brand, the Company will expand into pan-entertainment market and increase its focus on the increasingly popular live broadcasting segment. On the content side, YY will focus on PUGC offerings as it is expected to become one of the most important content generation models to the Company. YY will also enhance its PUGC offerings through cooperation with entertainment industry partners. The Company also announced the launch of “YY Live Broadcasting Box,” a fully HD codec live broadcasting machine.
Business Outlook
For the third quarter of 2016, the Company expects its net revenues to be between RMB2.00 billion and RMB2.10 billion, representing a year-over-year growth of approximately 34% to 41%. These forecasts reflect the Company's current and preliminary view on the market and operational conditions, which are subject to change.
Conference Call Information
The Company will hold a conference call on August 18, 2016 at 8:00 am Eastern Time or 8:00 pm Beijing Time to discuss the financial results. Participants may access the call by dialing the following numbers:
| United States: | +1-845-675-0438 | |
| International Toll Free: | +1-855-500-8701 | |
| China Domestic: | 400-1200-654 | |
| Hong Kong: | +852-3018-6776 | |
| Conference ID: | # 49135813 |
The replay will be accessible through August 26, 2016 by dialing the following numbers:
| United States Toll Free: | +1-855-452-5696 | |
| International: | +61-2-9003-4211 | |
| Conference ID: | # 49135813 |
A live and archived webcast of the conference call will also be available at the Company's investor relations website at http://investors.yy.com/.
Exchange Rate
This press release contains translations of certain Renminbi amounts into U.S. dollars at specified rates solely for the convenience of readers. Unless otherwise noted, all translations from Renminbi to U.S. dollars, in this press release, were made at a rate of RMB6.6459 to US$1.00, the noon buying rate in effect on June 30, 2016 in the City of New York for cable transfers in Renminbi per U.S. dollar as certified for customs purposes by the Federal Reserve Bank of New York.
About YY Inc.
YY Inc. (“YY” or the “Company”) is a live streaming platform that enables users to interact in live online group activities through voice, text and video. Launched in July 2008, YY Client, the Company’s core product, empowers users to create and organize groups of varying sizes to discover and participate in a wide range of activities, including online music and entertainment, online games, online dating, live game broadcasting and education. YY Inc. was listed on NASDAQ in November 2012 and generated revenues of US$910 million in the fiscal year 2015.
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. These forward-looking statements can be identified by terminology such as “will,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “estimates” and similar statements. Among other things, the business outlook and quotations from management in this announcement, as well as YY's strategic and operational plans, contain forward-looking statements. YY may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (“SEC”), in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about YY’s beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: YY’s goals and strategies; YY's future business development, results of operations and financial condition; the expected growth of the online communication social platform market in China; the expectation regarding the rate at which to gain registered user accounts, active users, especially paying users; YY’s ability to monetize the user base; YY’s ability to continue attracting advertisers and offering popular online games; fluctuations in general economic and business conditions in China and assumptions underlying or related to any of the foregoing, as well as uncertainties relating to the proposed “going-private” transaction. Further information regarding these and other risks is included in YY’s filings with the SEC. All information provided in this press release and in the attachments is as of the date of this press release, and YY does not undertake any obligation to update any forward-looking statement, except as required under applicable law.
Use of Non-GAAP Financial Measures
The unaudited condensed consolidated financial information is prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”), except that the consolidated statement of changes in shareholders’ equity, consolidated statements of cash flows, and the detailed notes have not been presented. YY uses non-GAAP operating income, non-GAAP operating margin, non-GAAP net income attributable to YY Inc., non-GAAP net margin, non-GAAP net income attributable to common shareholders, and basic and diluted non-GAAP net income per ADS, which are non-GAAP financial measures. Non-GAAP operating income is operating income excluding share-based compensation expenses. Non-GAAP operating margin is non-GAAP operating income as a percentage of net revenues. Non-GAAP net income attributable to YY Inc. is net income attributable to YY Inc. excluding share-based compensation expenses. Non-GAAP net margin is non-GAAP net income attributable to YY Inc. as a percentage of net revenues. Non-GAAP net income attributable to common shareholders is net income attributable to common shareholders excluding share-based compensation expenses. Basic and diluted non-GAAP net income per ADS is non-GAAP net income attributable to common shareholders divided by weighted average number of ADS used in the calculation of basic and diluted net income per ADS. The Company believes that separate analysis and exclusion of the non-cash impact of share-based compensation adds clarity to the constituent parts of its performance. The Company reviews these non-GAAP financial measures together with GAAP financial measures to obtain a better understanding of its operating performance. It uses the non-GAAP financial measure for planning, forecasting and measuring results against the forecast. The Company believes that non-GAAP financial measure is useful supplemental information for investors and analysts to assess its operating performance without the effect of non-cash share-based compensation expenses, which have been and will continue to be significant recurring expenses in its business. However, the use of non-GAAP financial measures has material limitations as an analytical tool. One of the limitations of using non-GAAP financial measures is that they do not include all items that impact the Company’s net income for the period. In addition, because non-GAAP financial measures are not measured in the same manner by all companies, they may not be comparable to other similar titled measures used by other companies. In light of the foregoing limitations, you should not consider non-GAAP financial measure in isolation from or as an alternative to the financial measure prepared in accordance with U.S. GAAP.
The presentation of these non-GAAP financial measures is not intended to be considered in isolation from, or as a substitute for, the financial information prepared and presented in accordance with U.S. GAAP. For more information on these non-GAAP financial measures, please see the table captioned “YY Inc. Reconciliations of GAAP and Non-GAAP Results” at the end of this release.
1Non-GAAP operating income is a non-GAAP financial measure, which is defined as operating income excluding share-based compensation expenses.
2Non-GAAP operating margin is a non-GAAP financial measure, which is defined as non-GAAP operating income as a percentage of net revenues.
3Non-GAAP net income attributable to YY Inc. is a non-GAAP financial measure, which is defined as net income attributable to YY Inc. excluding share-based compensation expenses.
4Non-GAAP net margin is a non-GAAP financial measure, which is defined as non-GAAP net income attributable to YY Inc. as a percentage of net revenues.
5ADS is American Depositary Share. Each ADS represents twenty Class A common shares of the Company. Diluted net income per ADS is net income attributable to common shareholders divided by weighted average number of diluted ADS.
6Non-GAAP diluted net income per ADS is a non-GAAP financial measure, which is defined as non-GAAP net income attributable to common shareholders divided by weighted average number of ADS used in the calculation of diluted net income per ADS.
| YY INC. | ||||||
| UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||
| (All amounts in thousands, except share, ADS and per ADS data) | ||||||
| December 31, 2015 | June 30, 2016 | June 30, 2016 | ||||
| RMB | RMB | US$ | ||||
| Assets | ||||||
| Current assets | ||||||
| Cash and cash equivalents | 928,934 | 679,139 | 102,189 | |||
| Short-term deposits | 1,894,946 | 3,134,711 | 471,676 | |||
| Restricted short-term deposits | 389,221 | - | - | |||
| Accounts receivable, net | 132,353 | 160,160 | 24,099 | |||
| Inventory | 14,385 | 3,357 | 505 | |||
| Amount due from related parties | 5,297 | 23,236 | 3,496 | |||
| Prepayments and other current assets | 147,823 | 178,781 | 26,901 | |||
| Deferred tax assets | 116,921 | 92,645 | 13,940 | |||
| Total current assets | 3,629,880 | 4,272,029 | 642,806 | |||
| Non-current assets | ||||||
| Deferred tax assets | 3,363 | 5,547 | 835 | |||
| Investments | 567,557 | 806,018 | 121,280 | |||
| Property and equipment, net | 843,449 | 834,632 | 125,586 | |||
| Land use rights, net | - | 1,896,348 | 285,341 | |||
| Intangible assets, net | 146,437 | 111,313 | 16,749 | |||
| Goodwill | 151,638 | 132,304 | 19,908 | |||
| Other non-current assets | 1,960,430 | 87,495 | 13,165 | |||
| Total non-current assets | 3,672,874 | 3,873,657 | 582,864 | |||
| Total assets | 7,302,754 | 8,145,686 | 1,225,670 | |||
| Liabilities ,mezzanine equity and shareholders’ equity | ||||||
| Current liabilities | ||||||
| Accounts payable | 129,819 | 122,286 | 18,400 | |||
| Deferred revenue | 385,300 | 394,680 | 59,387 | |||
| Advances from customers | 55,086 | 77,074 | 11,597 | |||
| Income taxes payable | 107,403 | 94,688 | 14,248 | |||
| Accrued liabilities and other current liabilities | 681,889 | 635,195 | 95,577 | |||
| Amounts due to related parties | 24,917 | 27,313 | 4,110 | |||
| Total current liabilities | 1,384,414 | 1,351,236 | 203,319 | |||
| Non-current liabilities | ||||||
| Convertible bonds* | 2,572,119 | 2,636,867 | 396,766 | |||
| Deferred revenue | 20,752 | 26,045 | 3,919 | |||
| Deferred tax liabilities | 16,817 | 15,162 | 2,281 | |||
| Total non-current liabilities | 2,609,688 | 2,678,074 | 402,966 | |||
| Total liabilities | 3,994,102 | 4,029,310 | 606,285 | |||
| YY INC. | ||||||||
| UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (CONTINUED) | ||||||||
| (All amounts in thousands, except share, ADS and per ADS data) | ||||||||
| December 31, 2015 | June 30, 2016 | June 30, 2016 | ||||||
| RMB | RMB | US$ | ||||||
| Mezzanine equity | 61,833 | 43,390 | 6,529 | |||||
| Shareholders’ equity | ||||||||
| Class A common shares (US$0.00001 par value; 10,000,000,000 and 10,000,000,000 shares authorized, 728,227,848 and 732,331,788 shares issued and outstanding as of December 31, 2015 and June 30, 2016, respectively) | 43 | 43 | 6 | |||||
| Class B common shares (US$0.00001 par value; 1,000,000,000 and 1,000,000,000 shares authorized, 369,557,976 and 369,557,976 shares issued and outstanding as of December 31, 2015 and June 30, 2016, respectively) | 27 | 27 | 4 | |||||
| Additional paid-in capital | 2,011,799 | 2,107,329 | 317,087 | |||||
| Statutory reserves | 56,507 | 56,507 | 8,503 | |||||
| Retained earnings | 1,207,168 | 1,758,793 | 264,643 | |||||
| Accumulated other comprehensive (losses) income | (36,385 | ) | 139,658 | 21,014 | ||||
| Non-controlling interests | 7,660 | 10,629 | 1,599 | |||||
| Total shareholders’ equity | 3,246,819 | 4,072,986 | 612,856 | |||||
| Total liabilities, mezzanine equity and shareholders’ equity | 7,302,754 | 8,145,686 | 1,225,670 | |||||
* Effectively January 2016, ASU 2015-3 issued by FASB requires entities to present the issuance costs of bonds in the balance sheet as a direct deduction from the related bonds rather than assets. Accordingly, the Company retrospectively reclassified RMB25.3 million of issuance cost of bonds from other non-current assets into convertible bonds as of December 31, 2015.
| YY INC. | |||||||||||||||||||||||
| UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME | |||||||||||||||||||||||
| (All amounts in thousands, except share, ADS and per ADS data) | |||||||||||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||||||||||
| June 30, 2015 | March 31, 2016 | June 30, 2016 | June 30, 2016 | June 30, 2015 | June 30, 2016 | June 30, 2016 | |||||||||||||||||
| RMB | RMB | RMB | US$ | RMB | RMB | US$ | |||||||||||||||||
| Net revenues | |||||||||||||||||||||||
| Internet value-added service | |||||||||||||||||||||||
| —Online music and entertainment | 730,693 | 919,084 | 1,098,311 | 165,261 | 1,320,748 | 2,017,395 | 303,555 | ||||||||||||||||
| —Online dating | 157,348 | 211,226 | 271,116 | 40,794 | 289,184 | 482,342 | 72,577 | ||||||||||||||||
| —Online games | 199,404 | 171,110 | 188,261 | 28,327 | 431,152 | 359,371 | 54,074 | ||||||||||||||||
| —Other IVAS | 212,585 | 310,428 | 375,321 | 56,474 | 369,782 | 685,749 | 103,184 | ||||||||||||||||
| Other revenues | 57,151 | 37,470 | 47,768 | 7,188 | 96,577 | 85,238 | 12,826 | ||||||||||||||||
| Total net revenue | 1,357,181 | 1,649,318 | 1,980,777 | 298,044 | 2,507,443 | 3,630,095 | 546,216 | ||||||||||||||||
| Cost of revenues(1) | (833,281 | ) | (1,060,531 | ) | (1,208,340 | ) | (181,817 | ) | (1,506,016 | ) | (2,268,871 | ) | (341,394 | ) | |||||||||
| Gross profit | 523,900 | 588,787 | 772,437 | 116,227 | 1,001,427 | 1,361,224 | 204,822 | ||||||||||||||||
| Operating expenses(1) | |||||||||||||||||||||||
| Research and development expenses | (120,125 | ) | (179,648 | ) | (172,228 | ) | (25,915 | ) | (243,113 | ) | (351,876 | ) | (52,946 | ) | |||||||||
| Sales and marketing expenses | (63,079 | ) | (77,961 | ) | (88,699 | ) | (13,346 | ) | (114,622 | ) | (166,660 | ) | (25,077 | ) | |||||||||
| General and administrative expenses | (63,843 | ) | (83,407 | ) | (90,155 | ) | (13,566 | ) | (123,374 | ) | (173,562 | ) | (26,116 | ) | |||||||||
| Goodwill impairment | (110,699 | ) | - | - | - | (110,699 | ) | - | - | ||||||||||||||
| Fair value change of contingent consideration | 109,995 | - | - | - | 109,995 | - | - | ||||||||||||||||
| Total operating expenses | (247,751 | ) | (341,016 | ) | (351,082 | ) | (52,827 | ) | (481,813 | ) | (692,098 | ) | (104,139 | ) | |||||||||
| Other income | 31,570 | 8,905 | 22,507 | 3,387 | 32,330 | 31,412 | 4,727 | ||||||||||||||||
| Operating income | 307,719 | 256,676 | 443,862 | 66,787 | 551,944 | 700,538 | 105,410 | ||||||||||||||||
| Foreign currency exchange gains (losses), net | 3,917 | 237 | 552 | 83 | (1,167 | ) | 789 | 119 | |||||||||||||||
| Interest expense | (21,941 | ) | (20,394 | ) | (19,576 | ) | (2,946 | ) | (40,126 | ) | (39,970 | ) | (6,014 | ) | |||||||||
| Interest income | 33,884 | 13,649 | 9,902 | 1,490 | 81,152 | 23,551 | 3,544 | ||||||||||||||||
| Other non-operating expense | - | - | (23,474 | ) | (3,532 | ) | (2,165 | ) | (23,474 | ) | (3,532 | ) | |||||||||||
| Income before income tax expenses | 323,579 | 250,168 | 411,266 | 61,882 | 589,638 | 661,434 | 99,527 | ||||||||||||||||
| Income tax expenses | (36,430 | ) | (49,622 | ) | (75,179 | ) | (11,312 | ) | (80,904 | ) | (124,801 | ) | (18,779 | ) | |||||||||
| Income before share of income (loss) in equity method investments, net of income taxes | 287,149 | 200,546 | 336,087 | 50,570 | 508,734 | 536,633 | 80,748 | ||||||||||||||||
| Share of income (loss) in equity method investments, net of income taxes | 2,319 | 5,774 | (28 | ) | (4 | ) | 7,320 | 5,746 | 865 | ||||||||||||||
| Net Income | 289,468 | 206,320 | 336,059 | 50,566 | 516,054 | 542,379 | 81,613 | ||||||||||||||||
| Less: Net loss attributable to the non-controlling interest shareholders and the mezzanine classified non-controlling interest shareholders | (1,223 | ) | (2,019 | ) | (7,227 | ) | (1,087 | ) | (1,599 | ) | (9,246 | ) | (1,391 | ) | |||||||||
| Net income attributable to YY Inc. | 290,691 | 208,339 | 343,286 | 51,653 | 517,653 | 551,625 | 83,004 | ||||||||||||||||
| YY INC. | ||||||||||||||||||
| UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (CONTINUED) | ||||||||||||||||||
| (All amounts in thousands, except share, ADS and per ADS data) | ||||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||
| June 30, 2015 | March 31, 2016 | June 30, 2016 | June 30, 2016 | June 30, 2015 | June 30, 2016 | June 30, 2016 | ||||||||||||
| RMB | RMB | RMB | US$ | RMB | RMB | US$ | ||||||||||||
| Net income attributable to YY Inc. | 290,691 | 208,339 | 343,286 | 51,653 | 517,653 | 551,625 | 83,004 | |||||||||||
| Other comprehensive income: | ||||||||||||||||||
| Unrealized gain of available-for-sales securities | - | - | 177,152 | 26,656 | - | 177,152 | 26,656 | |||||||||||
| Foreign currency translation adjustments, net of nil tax | 30 | 350 | (1,459 | ) | (220 | ) | 4,101 | (1,109 | ) | (167 | ) | |||||||
| Comprehensive income attributable to YY Inc. | 290,721 | 208,689 | 518,979 | 78,089 | 521,754 | 727,668 | 109,493 | |||||||||||
| Net income per ADS | ||||||||||||||||||
| —Basic | 5.23 | 3.72 | 6.10 | 0.92 | 9.15 | 9.82 | 1.48 | |||||||||||
| —Diluted | 5.10 | 3.65 | 5.97 | 0.90 | 8.91 | 9.65 | 1.45 | |||||||||||
| Weighted average number of ADS used in calculating net income per ADS | ||||||||||||||||||
| —Basic | 55,629,042 | 56,063,449 | 56,244,094 | 56,244,094 | 56,603,338 | 56,153,766 | 56,153,766 | |||||||||||
| —Diluted | 60,544,579 | 57,137,915 | 60,761,097 | 60,761,097 | 58,106,597 | 57,141,627 | 57,141,627 | |||||||||||
(1) Share-based compensation was allocated in cost of revenues and operating expenses as follows:
| Three Months Ended | Six Months Ended | ||||||||
| June 30, 2015 | March 31, 2016 | June 30, 2016 | June 30, 2016 | June 30, 2015 | June 30, 2016 | June 30, 2016 | |||
| RMB | RMB | RMB | US$ | RMB | RMB | US$ | |||
| Cost of revenues | 1,937 | 8,612 | 141 | 21 | 6,369 | 8,753 | 1,317 | ||
| Research and development expenses | 2,650 | 27,300 | 26,473 | 3,983 | 14,590 | 53,773 | 8,091 | ||
| Sales and marketing expenses | 260 | 839 | 941 | 142 | 1,003 | 1,780 | 268 | ||
| General and administrative expenses | 6,742 | 17,179 | 13,934 | 2,097 | 21,471 | 31,113 | 4,682 | ||
| YY INC. | ||||||||||||||
| RECONCILIATION OF GAAP AND NON-GAAP RESULTS | ||||||||||||||
| (All amounts in thousands, except share, ADS and per ADS data) | ||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||
| June 30, 2015 | March 31, 2016 | June 30, 2016 | June 30, 2016 | June 30, 2015 | June 30, 2016 | June 30, 2016 | ||||||||
| RMB | RMB | RMB | US$ | RMB | RMB | US$ | ||||||||
| Operating income | 307,719 | 256,676 | 443,862 | 66,787 | 551,944 | 700,538 | 105,410 | |||||||
| Share-based compensation expenses | 11,589 | 53,930 | 41,489 | 6,243 | 43,433 | 95,419 | 14,358 | |||||||
| Non-GAAP operating income | 319,308 | 310,606 | 485,351 | 73,030 | 595,377 | 795,957 | 119,768 | |||||||
| Net income attributable to YY Inc. | 290,691 | 208,339 | 343,286 | 51,653 | 517,653 | 551,625 | 83,004 | |||||||
| Share-based compensation expenses | 11,589 | 53,930 | 41,489 | 6,243 | 43,433 | 95,419 | 14,358 | |||||||
| Non-GAAP net income attributable to YY Inc. | 302,280 | 262,269 | 384,775 | 57,896 | 561,086 | 647,044 | 97,362 | |||||||
| Non-GAAP net income per ADS | ||||||||||||||
| —Basic | 5.43 | 4.68 | 6.84 | 1.03 | 9.91 | 11.52 | 1.73 | |||||||
| —Diluted | 5.29 | 4.59 | 6.65 | 1.00 | 9.66 | 11.32 | 1.70 | |||||||
| Weighted average number of ADS used in calculating Non-GAAP net income per ADS | ||||||||||||||
| —Basic | 55,629,042 | 56,063,449 | 56,244,094 | 56,244,094 | 56,603,338 | 56,153,766 | 56,153,766 | |||||||
| —Diluted | 60,544,579 | 57,137,915 | 60,761,097 | 60,761,097 | 58,106,597 | 57,141,627 | 57,141,627 | |||||||
| YY INC. | |||||||||||||||||||
| UNAUDITED SEGMENT REPORT | |||||||||||||||||||
| (All amounts in thousands, except share, ADS and per ADS data) | |||||||||||||||||||
| Three Months Ended | |||||||||||||||||||
| June 30, 2016 | |||||||||||||||||||
| YY IVAS | Others | YY IVAS and others | Huya broadcasting | 100 Education | Total | Total | |||||||||||||
| RMB | RMB | RMB | RMB | RMB | RMB | US$ | |||||||||||||
| Net revenues | |||||||||||||||||||
| Internet value-added service | |||||||||||||||||||
| —Online music and entertainment | 1,098,311 | - | 1,098,311 | - | - | 1,098,311 | 165,261 | ||||||||||||
| —Online dating | 271,116 | - | 271,116 | - | - | 271,116 | 40,794 | ||||||||||||
| —Online games | 188,261 | - | 188,261 | - | - | 188,261 | 28,327 | ||||||||||||
| —Other IVAS | 232,244 | - | 232,244 | 143,077 | - | 375,321 | 56,474 | ||||||||||||
| Other revenues | - | 17,131 | 17,131 | - | 30,637 | 47,768 | 7,188 | ||||||||||||
| Total net revenue | 1,789,932 | 17,131 | 1,807,063 | 143,077 | 30,637 | 1,980,777 | 298,044 | ||||||||||||
| Cost of revenues(1) | (965,291 | ) | (216,606 | ) | (26,443 | ) | (1,208,340 | ) | (181,817 | ) | |||||||||
| Gross profit (loss) | 841,772 | (73,529 | ) | 4,194 | 772,437 | 116,227 | |||||||||||||
| Operating expenses(1) | |||||||||||||||||||
| Research and development expenses | (130,170 | ) | (33,811 | ) | (8,247 | ) | (172,228 | ) | (25,915 | ) | |||||||||
| Sales and marketing expenses | (63,038 | ) | (12,247 | ) | (13,414 | ) | (88,699 | ) | (13,346 | ) | |||||||||
| General and administrative expenses | (76,169 | ) | (11,115 | ) | (2,871 | ) | (90,155 | ) | (13,566 | ) | |||||||||
| Total operating expenses | (269,377 | ) | (57,173 | ) | (24,532 | ) | (351,082 | ) | (52,827 | ) | |||||||||
| Other income | 22,507 | - | - | 22,507 | 3,387 | ||||||||||||||
| Operating income (loss) | 594,902 | (130,702 | ) | (20,338 | ) | 443,862 | 66,787 | ||||||||||||
(1) Share-based compensation was allocated in cost of revenues and operating expenses as follows:
| Three Months Ended | ||||||||||||
| June 30, 2016 | ||||||||||||
| YY IVAS and others | Huya broadcasting | 100 Education | Total | Total | ||||||||
| RMB | RMB | RMB | RMB | US$ | ||||||||
| Cost of revenues | (1,432 | ) | 1,441 | 132 | 141 | 21 | ||||||
| Research and development expenses | 17,976 | 6,501 | 1,996 | 26,473 | 3,983 | |||||||
| Sales and marketing expenses | 729 | 212 | - | 941 | 142 | |||||||
| General and administrative expenses | 10,227 | 3,807 | (100 | ) | 13,934 | 2,097 | ||||||
| YY INC. | |||||||||||||
| RECONCILIATION OF GAAP AND NON-GAAP RESULTS OF UNAUDITED SEGMENT REPORT | |||||||||||||
| (All amounts in thousands, except share, ADS and per ADS data) | |||||||||||||
| Three Months Ended | |||||||||||||
| June 30, 2016 | |||||||||||||
| YY IVAS and others | Huya broadcasting | 100 Education | Total | Total | |||||||||
| RMB | RMB | RMB | RMB | US$ | |||||||||
| Operating income (loss) | 594,902 | (130,702 | ) | (20,338 | ) | 443,862 | 66,787 | ||||||
| Share-based compensation expenses | 27,500 | 11,961 | 2,028 | 41,489 | 6,243 | ||||||||
| Non-GAAP operating income (loss) | 622,402 | (118,741 | ) | (18,310 | ) | 485,351 | 73,030 | ||||||
| YY INC. | |||||||||||||||||||||||||
| UNAUDITED SEGMENT REPORT | |||||||||||||||||||||||||
| (All amounts in thousands, except share, ADS and per ADS data) | |||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||
| March 31, 2016 | |||||||||||||||||||||||||
| YY IVAS | Others | YY IVAS and others | Huya broadcasting | 100 Education | Total | Total | |||||||||||||||||||
| RMB | RMB | RMB | RMB | RMB | RMB | US$ | |||||||||||||||||||
| Net revenues | |||||||||||||||||||||||||
| Internet value-added service | |||||||||||||||||||||||||
| —Online music and entertainment | 919,084 | - | 919,084 | - | - | 919,084 | 142,538 | ||||||||||||||||||
| —Online dating | 211,226 | - | 211,226 | - | - | 211,226 | 32,758 | ||||||||||||||||||
| —Online games | 171,110 | - | 171,110 | - | - | 171,110 | 26,537 | ||||||||||||||||||
| —Other IVAS | 192,754 | - | 192,754 | 117,674 | - | 310,428 | 48,143 | ||||||||||||||||||
| Other revenues | - | 16,282 | 16,282 | - | 21,188 | 37,470 | 5,811 | ||||||||||||||||||
| Total net revenue | 1,494,174 | 16,282 | 1,510,456 | 117,674 | 21,188 | 1,649,318 | 255,787 | ||||||||||||||||||
| Cost of revenues(1) | (844,273 | ) | (193,066 | ) | (23,192 | ) | (1,060,531 | ) | (164,474 | ) | |||||||||||||||
| Gross profit (loss) | 666,183 | (75,392 | ) | (2,004 | ) | 588,787 | 91,313 | ||||||||||||||||||
| Operating expenses(1) | |||||||||||||||||||||||||
| Research and development expenses | (143,351 | ) | (24,257 | ) | (12,040 | ) | (179,648 | ) | (27,861 | ) | |||||||||||||||
| Sales and marketing expenses | (52,558 | ) | (10,788 | ) | (14,615 | ) | (77,961 | ) | (12,091 | ) | |||||||||||||||
| General and administrative expenses | (68,658 | ) | (11,333 | ) | (3,416 | ) | (83,407 | ) | (12,935 | ) | |||||||||||||||
| Total operating expenses | (264,567 | ) | (46,378 | ) | (30,071 | ) | (341,016 | ) | (52,887 | ) | |||||||||||||||
| Other income | 8,905 | - | - | 8,905 | 1,381 | ||||||||||||||||||||
| Operating income (loss) | 410,521 | (121,770 | ) | (32,075 | ) | 256,676 | 39,807 | ||||||||||||||||||
(2) Share-based compensation was allocated in cost of revenues and operating expenses as follows:
| Three Months Ended | ||||||||||
| March 31, 2016 | ||||||||||
| YY IVAS and others | Huya broadcasting | 100 Education | Total | Total | ||||||
| RMB | RMB | RMB | RMB | US$ | ||||||
| Cost of revenues | 7,802 | 723 | 87 | 8,612 | 1,336 | |||||
| Research and development expenses | 22,008 | 2,876 | 2,416 | 27,300 | 4,234 | |||||
| Sales and marketing expenses | 803 | 36 | - | 839 | 130 | |||||
| General and administrative expenses | 13,015 | 4,157 | 7 | 17,179 | 2,664 | |||||
| YY INC. | |||||||||||||||||
| RECONCILIATION OF GAAP AND NON-GAAP RESULTS OF UNAUDITED SEGMENT REPORT | |||||||||||||||||
| (All amounts in thousands, except share, ADS and per ADS data) | |||||||||||||||||
| Three Months Ended | |||||||||||||||||
| March 31, 2016 | |||||||||||||||||
| YY IVAS and others | Huya broadcasting | 100 Education | Total | Total | |||||||||||||
| RMB | RMB | RMB | RMB | US$ | |||||||||||||
| Operating income (loss) | 410,521 | (121,770 | ) | (32,075 | ) | 256,676 | 39,807 | ||||||||||
| Share-based compensation expenses | 43,628 | 7,792 | 2,510 | 53,930 | 8,364 | ||||||||||||
| Non-GAAP operating income (loss) | 454,149 | (113,978 | ) | (29,565 | ) | 310,606 | 48,171 | ||||||||||
| YY INC. | |||||||||||||||||||
| UNAUDITED SEGMENT REPORT | |||||||||||||||||||
| (All amounts in thousands, except share, ADS and per ADS data) | |||||||||||||||||||
| Three Months Ended | |||||||||||||||||||
| June 30, 2015 | |||||||||||||||||||
| YY IVAS | Others | YY IVAS and others | Huya broadcasting | 100 Education | Total | Total | |||||||||||||
| RMB | RMB | RMB | RMB | RMB | RMB | US$ | |||||||||||||
| Net revenues | |||||||||||||||||||
| Internet value-added service | |||||||||||||||||||
| —Online music and entertainment | 730,693 | - | 730,693 | - | - | 730,693 | 117,854 | ||||||||||||
| —Online dating | 157,348 | - | 157,348 | - | - | 157,348 | 25,379 | ||||||||||||
| —Online games | 199,404 | - | 199,404 | - | - | 199,404 | 32,162 | ||||||||||||
| —Other IVAS | 127,260 | - | 127,260 | 85,325 | - | 212,585 | 34,288 | ||||||||||||
| Other revenues | - | 31,977 | 31,977 | 25,174 | 57,151 | 9,218 | |||||||||||||
| Total net revenue | 1,214,705 | 31,977 | 1,246,682 | 85,325 | 25,174 | 1,357,181 | 218,901 | ||||||||||||
| Cost of revenues(1) | (646,399 | ) | (157,638 | ) | (29,244 | ) | (833,281 | ) | (134,400 | ) | |||||||||
| Gross profit (loss) | 600,283 | (72,313 | ) | (4,070 | ) | 523,900 | 84,501 | ||||||||||||
| Operating expenses(1) | |||||||||||||||||||
| Research and development expenses | (97,301 | ) | (14,644 | ) | (8,180 | ) | (120,125 | ) | (19,375 | ) | |||||||||
| Sales and marketing expenses | (51,623 | ) | (2,460 | ) | (8,996 | ) | (63,079 | ) | (10,174 | ) | |||||||||
| General and administrative expenses | (47,546 | ) | (4,372 | ) | (11,925 | ) | (63,843 | ) | (10,297 | ) | |||||||||
| Goodwill impairment | - | - | (110,699 | ) | (110,699 | ) | (17,855 | ) | |||||||||||
| Fair value change of contingent consideration | (1,552 | ) | - | 111,547 | 109,995 | 17,741 | |||||||||||||
| Total operating expenses | (198,022 | ) | (21,476 | ) | (28,253 | ) | (247,751 | ) | (39,960 | ) | |||||||||
| Other income | 31,570 | - | - | 31,570 | 5,092 | ||||||||||||||
| Operating income (loss) | 433,831 | (93,789 | ) | (32,323 | ) | 307,719 | 49,633 | ||||||||||||
(3) Share-based compensation was allocated in cost of revenues and operating expenses as follows:
| Three Months Ended | ||||||||||||
| June 30, 2015 | ||||||||||||
| YY IVAS and others | Huya broadcasting | 100 Education | Total | Total | ||||||||
| RMB | RMB | RMB | RMB | US$ | ||||||||
| Cost of revenues | 1,935 | (22 | ) | 24 | 1,937 | 312 | ||||||
| Research and development expenses | 2,051 | 10 | 589 | 2,650 | 427 | |||||||
| Sales and marketing expenses | 263 | (3 | ) | - | 260 | 42 | ||||||
| General and administrative expenses | 6,565 | 195 | (18 | ) | 6,742 | 1,087 | ||||||
| YY INC. | |||||||||||||
| RECONCILIATION OF GAAP AND NON-GAAP RESULTS OF UNAUDITED SEGMENT REPORT | |||||||||||||
| (All amounts in thousands, except share, ADS and per ADS data) | |||||||||||||
| Three Months Ended | |||||||||||||
| June 30, 2015 | |||||||||||||
| YY IVAS and others | Huya broadcasting | 100 Education | Total | Total | |||||||||
| RMB | RMB | RMB | RMB | US$ | |||||||||
| Operating income (loss) | 433,831 | (93,789 | ) | (32,323 | ) | 307,719 | 49,633 | ||||||
| Share-based compensation expenses | 10,814 | 180 | 595 | 11,589 | 1,868 | ||||||||
| Non-GAAP operating income (loss) | 444,645 | (93,609 | ) | (31,728 | ) | 319,308 | 51,501 | ||||||