GUANGZHOU, China, Nov. 21, 2016 (GLOBE NEWSWIRE) -- YY Inc. (NASDAQ:YY) ("YY" or the "Company"), a live
streaming platform, today announced its unaudited financial results for the third quarter of 2016.
Third Quarter 2016 Highlights
- Net revenues increased by 40.3% to RMB2,089.8 million (US$313.4 million) from RMB1,490.0 million in the corresponding period
of 2015.
- Net income attributable to YY increased by 155.8% to RMB400.0 million (US$60.0 million) from RMB156.4 million in the
corresponding period of 2015.
- Non-GAAP net income attributable to YY increased by 83.7% to RMB435.6 million (US$65.3 million) from RMB237.1 million in the
corresponding period of 2015.
“We are extremely pleased to have achieved solid results this quarter with both top- and bottom-line growth
across the board,” said Mr. Zhou Chen, Chief Executive Officer of YY. “This growth was primarily driven by the robust 54.5%
year-over-year growth in our live streaming business, which was made possible through the successful execution of our business and
content strategy. Importantly, we continued to focus on the development of PUGC (Professionally-curated User Generated
Content) and PGC. In the third quarter of 2016, we launched a new relationships program and further developed our sports
content. Additionally, Huya broadcasting continues to increase its content offerings for mobile game broadcasting and broaden its
popularity. Going forward, we will continue to strengthen our content to meet the ever evolving demands of YY’s 98.0 million PC MAU
and 53.4 million mobile MAU in the third quarter of 2016. We believe in our ability to build a comprehensive content ecosystem
across our two live streaming platforms, YY Live and Huya broadcasting, and are confident that we have the right strategy in place
to further fortify our position as China’s leading interactive, live streaming platform.”
Mr. Eric He, Chief Financial Officer of YY, further commented, “For the third quarter of 2016, we continued to
see strong revenue growth as total revenues increased by 40.3% year over year to RMB2,089.8 million, primarily driven by a 63.4%
year-over-year growth in the total number of paying users to 4.6 million, as well as a solid live streaming revenues growth
of 54.5% year over year to RMB1,790.4 million. In particular, Huya broadcasting witnessed continued strong growth with a
significant 139.0% year-over-year increase in revenues. Meanwhile, in the third quarter of 2016, mobile revenues contributed 52.8%
to YY Live revenues, which demonstrated the improvement we have further made in mobilization. With these exciting growth momentum,
we are confident in our ability to maintain healthy revenue growth in the coming quarters. Going forward, we will continue to
expand our content offerings and remain agile in adopting new and innovative ideas to further differentiate the user experience on
our platform from our competitors.”
Third Quarter 2016 Financial Results
NET REVENUES1
Net revenues increased by 40.3% to RMB2,089.8 million (US$313.4 million) in the third quarter of 2016 from RMB1,490.0 million in
the corresponding period of 2015, primarily driven by the increase in live streaming revenues. Live streaming revenues, which
mainly consisted of revenues from YY Live, online dating, Huya broadcasting, PK Show, ME App, and other live streaming services,
increased by 54.5% to RMB1,790.4 million (US$268.5 million) in the third quarter of 2016 from RMB1,159.2 million in the
corresponding period of 2015. The increase in live streaming revenues was primarily driven by the growth of online dating revenues
and Huya broadcasting revenues.
Revenues from online games were RMB149.5 million (US$22.4 million) in the third quarter of 2016, as compared to
RMB168.3 million in the corresponding period of 2015, which primarily reflects the continued softness in China’s web game
market.
Revenues from membership were RMB68.8 million (US$10.3 million) in the third quarter of 2016, as compared to
RMB76.3 million in the corresponding period of 2015.
Other revenues, mainly including revenues from the Company's online education platform and online advertising
revenues, were RMB81.1 million (US$12.2 million) in the third quarter of 2016, compared with RMB86.2 million in the corresponding
period of 2015.
COST OF REVENUES AND GROSS PROFIT
Cost of revenues increased by 40.8% to RMB1,275.0 million (US$191.2 million) in the third quarter of 2016 from RMB905.5 million in
the corresponding period of 2015, primarily attributable to an increase in revenue-sharing fees and content costs to RMB967.4
million (US$145.1 million) in the third quarter of 2016 from RMB572.6 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
slightly increased to RMB149.2 million (US$22.4 million) in the third quarter of 2016 from RMB147.2 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 39.4% to RMB814.8 million (US$122.2 million) in the third quarter of 2016 from
RMB584.5 million in the corresponding period of 2015. Gross margin was 39.0% in the third quarter of 2016, as compared to 39.2% in
the corresponding period of 2015.
OPERATING INCOME
Operating expenses for the third quarter of 2016 decreased by 6.6% to RMB375.0 million (US$56.2 million) from RMB401.3 million in
the corresponding period of 2015.
Operating income in the third quarter of 2016 increased by 136.1% to RMB472.9 million (US$70.9 million) from
RMB200.3 million in the corresponding period of 2015. Operating margin in the third quarter of 2016 increased to 22.6% from 13.4%
in the corresponding period of 2015.
Non-GAAP operating income2 increased by 80.9% to RMB508.4 million (US$76.2 million) in
the third quarter of 2016 from RMB281.0 million in the corresponding period of 2015. Non-GAAP operating
margin3 increased to 24.3% in the third quarter of 2016 from 18.9% in the corresponding period of
2015.
NET INCOME
Net income attributable to YY Inc. increased by 155.8% to RMB400.0 million (US$60.0 million) in the third quarter of 2016 from
RMB156.4 million in the corresponding period of 2015. Net margin in the third quarter of 2016 increased to 19.1% from 10.5%
in the corresponding period of 2015. Excluding the government subsidy of RMB18.7 million, net income attributable to YY Inc.
was RMB381.3 million (US$57.2 million), representing an increase of 143.8% year over year.
Non-GAAP net income attributable to YY Inc.4 increased by 83.7% to RMB435.6 million
(US$65.3 million) from RMB237.1 million in the corresponding period of 2015. Non-GAAP net
margin5 increased to 20.8% in the third quarter of 2016 from 15.9% in the corresponding period of
2015.
NET INCOME PER ADS
Diluted net income per ADS6 increased by 150.9% to RMB6.90 (US$1.03) in the third quarter of 2016 from
RMB2.75 in the corresponding period of 2015.
Non-GAAP diluted net income per ADS7 increased by 79.4% to RMB7.48 (US$1.12) in the
third quarter of 2016 from RMB4.17 in the corresponding period of 2015.
BALANCE SHEET AND CASH FLOWS
As of September 30, 2016, the Company had cash and cash equivalents of RMB746.5 million (US$111.9 million) and short-term deposits
of RMB3,631.3 million (US$544.5 million). For the third quarter of 2016, net cash from operating activities was RMB652.5 million
(US$97.8 million).
SHARES OUTSTANDING
As of September 30, 2016, the Company had a total of 1,107.3 million common shares outstanding, or the equivalent of 55.4 million
ADSs outstanding.
Business Outlook
For the fourth quarter of 2016, the Company expects its net revenues to be between RMB2.4 billion and RMB2.5 billion, representing
a year-over-year growth of approximately 26.3% to 31.6%. 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 November 21, 2016 at 8:00 am Eastern Time or 9:00 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: |
# 16894086 |
The replay will be accessible through November 29, 2016 by dialing the following numbers:
United States Toll Free: |
+1-855-452-5696 |
International: |
+61-2-9003-4211 |
Conference ID: |
# 16894086 |
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 RMB6.6685 to US$1.00, the noon buying rate in effect on September 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. 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” near the end of
this release.
1From the third quarter of 2016, the Company changed revenue segmenting to live streaming, online games,
membership and others. The Company believes this new method better captures the way it generates revenues and is more transparent
and reliable than breaking down revenues by business lines as previously presented.
2Non-GAAP operating income is a non-GAAP financial measure, which is defined as operating income excluding
share-based compensation expenses.
3Non-GAAP operating margin is a non-GAAP financial measure, which is defined as non-GAAP operating income as
a percentage of net revenues.
4Non-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.
5Non-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.
6ADS 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.
7Non-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 |
|
September 30,
2016 |
|
September 30,
2016 |
|
|
RMB |
|
RMB |
|
US$ |
Assets |
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Cash and cash equivalents |
|
928,934 |
|
746,454 |
|
111,937 |
Short-term deposits |
|
1,894,946 |
|
3,631,269 |
|
544,541 |
Restricted short-term deposits |
|
389,221 |
|
- |
|
- |
Accounts receivable, net |
|
132,353 |
|
145,919 |
|
21,882 |
Inventory |
|
14,385 |
|
3,453 |
|
518 |
Amount due from related parties |
|
5,297 |
|
35,622 |
|
5,342 |
Prepayments and other current assets |
|
147,823 |
|
176,749 |
|
26,504 |
Deferred tax assets |
|
116,921 |
|
106,179 |
|
15,922 |
|
|
|
|
|
|
|
Total current assets |
|
3,629,880 |
|
4,845,645 |
|
726,646 |
|
|
|
|
|
|
|
Non-current assets |
|
|
|
|
|
|
Deferred tax assets |
|
3,363 |
|
5,503 |
|
825 |
Investments |
|
567,557 |
|
840,663 |
|
126,065 |
Property and equipment, net |
|
843,449 |
|
841,155 |
|
126,139 |
Land use rights, net |
|
- |
|
1,884,371 |
|
282,578 |
Intangible assets, net |
|
146,437 |
|
120,822 |
|
18,118 |
Goodwill |
|
151,638 |
|
132,311 |
|
19,841 |
Other non-current assets |
|
1,960,430 |
|
126,779 |
|
19,012 |
|
|
|
|
|
|
|
Total non-current assets |
|
3,672,874 |
|
3,951,604 |
|
592,578 |
|
|
|
|
|
|
|
Total assets |
|
7,302,754 |
|
8,797,249 |
|
1,319,224 |
|
|
|
|
|
|
|
Liabilities ,mezzanine equity and shareholders’
equity |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Convertible bonds** |
|
- |
|
2,661,536 |
|
399,121 |
Accounts payable |
|
129,819 |
|
106,025 |
|
15,899 |
Deferred revenue |
|
385,300 |
|
395,227 |
|
59,268 |
Advances from customers |
|
55,086 |
|
75,355 |
|
11,300 |
Income taxes payable |
|
107,403 |
|
108,468 |
|
16,266 |
Accrued liabilities and other current liabilities |
|
681,889 |
|
797,931 |
|
119,657 |
Amounts due to related parties |
|
24,917 |
|
36,904 |
|
5,534 |
|
|
|
|
|
|
|
Total current liabilities |
|
1,384,414 |
|
4,181,446 |
|
627,045 |
|
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
|
Convertible bonds* |
|
2,572,119 |
|
- |
|
- |
Deferred revenue |
|
20,752 |
|
26,162 |
|
3,923 |
Deferred tax liabilities |
|
16,817 |
|
14,645 |
|
2,196 |
|
|
|
|
|
|
|
Total non-current liabilities |
|
2,609,688 |
|
40,807 |
|
6,119 |
|
|
|
|
|
|
|
Total liabilities |
|
3,994,102 |
|
4,222,253 |
|
633,164 |
|
|
|
|
|
|
|
YY INC. |
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (CONTINUED) |
(All amounts in thousands, except share, ADS and per ADS data) |
|
|
|
December 31,
2015 |
|
September 30,
2016 |
|
September 30,
2016 |
|
|
RMB |
|
RMB |
|
US$ |
|
|
|
|
|
|
|
Mezzanine equity |
|
|
61,833 |
|
|
58,458 |
|
8,766 |
|
|
|
|
|
|
|
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 747,719,608 shares issued and outstanding as of December 31, 2015 and September 30, 2016,
respectively) |
|
|
43 |
|
|
43 |
|
6 |
Class B common shares (US$0.00001 par value; 1,000,000,000 and 1,000,000,000 shares
authorized, 369,557,976 and 359,557,976 shares issued and outstanding as of December 31, 2015 and September 30, 2016,
respectively) |
|
|
27 |
|
|
27 |
|
4 |
Additional paid-in capital |
|
|
2,011,799 |
|
|
2,137,287 |
|
320,505 |
Statutory reserves |
|
|
56,507 |
|
|
56,507 |
|
8,474 |
Retained earnings |
|
|
1,207,168 |
|
|
2,158,832 |
|
323,736 |
Accumulated other comprehensive (loss) income |
|
|
(36,385 |
) |
|
152,450 |
|
22,861 |
Non-controlling interests |
|
|
7,660 |
|
|
11,392 |
|
1,708 |
|
|
|
|
|
|
|
Total shareholders’ equity |
|
|
3,246,819 |
|
|
4,516,538 |
|
677,294 |
|
|
|
|
|
|
|
Total liabilities, mezzanine equity
and shareholders’ equity |
|
|
7,302,754 |
|
|
8,797,249 |
|
1,319,224 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Effectively January 2016, ASU 2015-3 issued by FASB requires entities to present the issuance costs of bonds in the
balance sheet as a direct deduction from the related bonds rather than assets. Accordingly, the Company retrospectively
reclassified RMB25.3 million of issuance cost of bonds from other non-current assets into convertible bonds as of December 31,
2015.
** Convertible bonds represent Convertible Senior Notes which may be redeemed within one year.
YY INC. |
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE
INCOME |
(All amounts in thousands, except share, ADS and per ADS data) |
|
|
|
Three Months
Ended |
|
Nine
Months Ended |
|
|
September
30,
2015 |
June
30,
2016 |
September
30,
2016 |
September
30,
2016 |
|
September
30,
2015 |
September
30,
2016 |
September
30,
2016 |
|
|
RMB |
RMB |
RMB |
US$ |
|
RMB |
RMB |
US$ |
|
|
|
|
|
|
|
|
|
|
Net revenues |
|
|
|
|
|
|
|
|
|
Live streaming |
|
|
1,159,178 |
|
|
1,661,060 |
|
|
1,790,373 |
|
|
268,482 |
|
|
|
2,974,629 |
|
|
4,809,037 |
|
|
721,157 |
|
Online Games |
|
|
168,332 |
|
|
188,261 |
|
|
149,530 |
|
|
22,423 |
|
|
|
599,484 |
|
|
508,901 |
|
|
76,314 |
|
Membership |
|
|
76,299 |
|
|
72,070 |
|
|
68,768 |
|
|
10,312 |
|
|
|
210,482 |
|
|
210,210 |
|
|
31,523 |
|
Others |
|
|
86,153 |
|
|
59,386 |
|
|
81,134 |
|
|
12,167 |
|
|
|
212,810 |
|
|
191,752 |
|
|
28,755 |
|
|
|
|
|
|
|
|
|
|
|
Total net revenue |
|
|
1,489,962 |
|
|
1,980,777 |
|
|
2,089,805 |
|
|
313,384 |
|
|
|
3,997,405 |
|
|
5,719,900 |
|
|
857,749 |
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues(1) |
|
|
(905,489 |
) |
|
(1,208,340 |
) |
|
(1,275,002 |
) |
|
(191,198 |
) |
|
|
(2,411,505 |
) |
|
(3,543,873 |
) |
|
(531,435 |
) |
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
584,473 |
|
|
772,437 |
|
|
814,803 |
|
|
122,186 |
|
|
|
1,585,900 |
|
|
2,176,027 |
|
|
326,314 |
|
|
|
|
|
|
|
|
|
|
|
Operating expenses(1) |
|
|
|
|
|
|
|
|
|
Research and development expenses |
|
|
(153,008 |
) |
|
(172,228 |
) |
|
(163,236 |
) |
|
(24,479 |
) |
|
|
(396,121 |
) |
|
(515,112 |
) |
|
(77,246 |
) |
Sales and marketing expenses |
|
|
(84,074 |
) |
|
(88,699 |
) |
|
(109,075 |
) |
|
(16,357 |
) |
|
|
(198,696 |
) |
|
(275,735 |
) |
|
(41,349 |
) |
General and administrative expenses |
|
|
(147,312 |
) |
|
(90,155 |
) |
|
(102,683 |
) |
|
(15,398 |
) |
|
|
(270,686 |
) |
|
(276,245 |
) |
|
(41,425 |
) |
Goodwill impairment |
|
|
(199,425 |
) |
|
- |
|
|
- |
|
|
- |
|
|
|
(310,124 |
) |
|
- |
|
|
- |
|
Fair value change of contingent consideration |
|
|
182,476 |
|
|
- |
|
|
- |
|
|
- |
|
|
|
292,471 |
|
|
- |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
(401,343 |
) |
|
(351,082 |
) |
|
(374,994 |
) |
|
(56,234 |
) |
|
|
(883,156 |
) |
|
(1,067,092 |
) |
|
(160,020 |
) |
|
|
|
|
|
|
|
|
|
|
Other income |
|
|
17,156 |
|
|
22,507 |
|
|
33,065 |
|
|
4,958 |
|
|
|
49,486 |
|
|
64,477 |
|
|
9,669 |
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
200,286 |
|
|
443,862 |
|
|
472,874 |
|
|
70,910 |
|
|
|
752,230 |
|
|
1,173,412 |
|
|
175,963 |
|
|
|
|
|
|
|
|
|
|
|
Foreign currency exchange (losses) gains, net |
|
|
(37,119 |
) |
|
552 |
|
|
(16 |
) |
|
(2 |
) |
|
|
(38,286 |
) |
|
773 |
|
|
116 |
|
Interest expense |
|
|
(24,983 |
) |
|
(19,576 |
) |
|
(20,357 |
) |
|
(3,053 |
) |
|
|
(65,109 |
) |
|
(60,327 |
) |
|
(9,047 |
) |
Interest income |
|
|
30,555 |
|
|
9,902 |
|
|
17,162 |
|
|
2,574 |
|
|
|
111,707 |
|
|
40,713 |
|
|
6,105 |
|
Other non-operating expense |
|
|
- |
|
|
(23,474 |
) |
|
- |
|
|
- |
|
|
|
(2,165 |
) |
|
(23,474 |
) |
|
(3,520 |
) |
|
|
|
|
|
|
|
|
|
|
Income before income tax expenses |
|
|
168,739 |
|
|
411,266 |
|
|
469,663 |
|
|
70,429 |
|
|
|
758,377 |
|
|
1,131,097 |
|
|
169,617 |
|
|
|
|
|
|
|
|
|
|
|
Income tax expenses |
|
|
(45,862 |
) |
|
(75,179 |
) |
|
(69,909 |
) |
|
(10,483 |
) |
|
|
(126,766 |
) |
|
(194,710 |
) |
|
(29,198 |
) |
|
|
|
|
|
|
|
|
|
|
Income before share of income (loss) in equity method investments, net of
income taxes |
|
|
122,877 |
|
|
336,087 |
|
|
399,754 |
|
|
59,946 |
|
|
|
631,611 |
|
|
936,387 |
|
|
140,419 |
|
|
|
|
|
|
|
|
|
|
|
Share of income (loss) in equity method investments, net of income taxes |
|
|
3,567 |
|
|
(28 |
) |
|
(1,867 |
) |
|
(280 |
) |
|
|
10,887 |
|
|
3,879 |
|
|
582 |
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
|
126,444 |
|
|
336,059 |
|
|
397,887 |
|
|
59,666 |
|
|
|
642,498 |
|
|
940,266 |
|
|
141,001 |
|
|
|
|
|
|
|
|
|
|
|
Less: Net loss attributable to the non-controlling interest shareholders and the
mezzanine classified non-controlling interest shareholders |
|
|
(29,930 |
) |
|
(7,227 |
) |
|
(2,152 |
) |
|
(323 |
) |
|
|
(31,529 |
) |
|
(11,398 |
) |
|
(1,709 |
) |
|
|
|
|
|
|
|
|
|
|
Net income attributable to YY Inc. |
|
|
156,374 |
|
|
343,286 |
|
|
400,039 |
|
|
59,989 |
|
|
|
674,027 |
|
|
951,664 |
|
|
142,710 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
Nine Months Ended |
|
|
September
30,
2015 |
June
30,
2016 |
September
30,
2016 |
September
30,
2016 |
|
September
30,
2015 |
September
30,
2016 |
September
30,
2016 |
|
|
RMB |
RMB |
RMB |
US$ |
|
RMB |
RMB |
US$ |
|
|
|
|
|
|
|
|
|
|
Net income attributable to YY Inc. |
|
156,374 |
|
343,286 |
|
|
400,039 |
|
|
59,989 |
|
|
674,027 |
|
951,664 |
|
|
142,710 |
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income : |
|
|
|
|
|
|
|
|
|
Unrealized gain of available-for-sales securities |
|
- |
|
177,152 |
|
|
13,354 |
|
|
2,003 |
|
|
- |
|
190,506 |
|
|
28,568 |
|
Foreign currency translation adjustments, net of nil tax |
|
673 |
|
(1,459 |
) |
|
(562 |
) |
|
(84 |
) |
|
4,774 |
|
(1,671 |
) |
|
(251 |
) |
|
|
|
|
|
|
|
|
|
|
Comprehensive income attributable to YY Inc. |
|
157,047 |
|
518,979 |
|
|
412,831 |
|
|
61,908 |
|
|
678,801 |
|
1,140,499 |
|
|
171,027 |
|
|
|
|
|
|
|
|
|
|
|
Net income per ADS |
|
|
|
|
|
|
|
|
|
—Basic |
|
2.80 |
|
6.10 |
|
|
7.07 |
|
|
1.06 |
|
|
11.96 |
|
16.91 |
|
|
2.54 |
|
—Diluted |
|
2.75 |
|
5.97 |
|
|
6.90 |
|
|
1.03 |
|
|
11.68 |
|
16.64 |
|
|
2.50 |
|
Weighted average number of ADS used in calculating net income per
ADS |
|
|
|
|
|
|
|
|
|
—Basic |
|
55,918,954 |
|
56,244,094 |
|
|
56,560,174 |
|
|
56,560,174 |
|
|
56,371,472 |
|
56,290,231 |
|
|
56,290,231 |
|
—Diluted |
|
56,884,168 |
|
60,761,097 |
|
|
60,814,662 |
|
|
60,814,662 |
|
|
57,710,288 |
|
60,773,398 |
|
|
60,773,398 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Share-based compensation was allocated in cost of revenues and operating expenses as follows:
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
September
30,
2015 |
|
June
30,
2016 |
|
September
30,
2016 |
|
September
30,
2016 |
|
September
30,
2015 |
|
September
30,
2016 |
|
September
30,
2016 |
|
|
RMB |
|
RMB |
|
RMB |
|
US$ |
|
RMB |
|
RMB |
|
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
8,723 |
|
141 |
|
3,701 |
|
555 |
|
15,092 |
|
12,454 |
|
1,868 |
Research and development expenses |
|
27,121 |
|
26,473 |
|
11,120 |
|
1,668 |
|
41,711 |
|
64,893 |
|
9,731 |
Sales and marketing expenses |
|
1,191 |
|
941 |
|
612 |
|
92 |
|
2,194 |
|
2,392 |
|
359 |
General and administrative expenses |
|
43,695 |
|
13,934 |
|
20,086 |
|
3,012 |
|
65,166 |
|
51,199 |
|
7,678 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YY INC. |
RECONCILIATION OF GAAP AND NON-GAAP RESULTS |
(All amounts in thousands, except share, ADS and per ADS data) |
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
September
30,
2015 |
|
June
30,
2016 |
|
September
30,
2016 |
|
September
30,
2016 |
|
September
30,
2015 |
|
September
30,
2016 |
|
September
30,
2016 |
|
|
RMB |
|
RMB |
|
RMB |
|
US$ |
|
RMB |
|
RMB |
|
US$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
200,286 |
|
443,862 |
|
472,874 |
|
70,910 |
|
752,230 |
|
1,173,412 |
|
175,963 |
Share-based compensation expenses |
|
80,730 |
|
41,489 |
|
35,519 |
|
5,326 |
|
124,163 |
|
130,938 |
|
19,636 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating income |
|
281,016 |
|
485,351 |
|
508,393 |
|
76,236 |
|
876,393 |
|
1,304,350 |
|
195,599 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to YY Inc. |
|
156,374 |
|
343,286 |
|
400,039 |
|
59,989 |
|
674,027 |
|
951,664 |
|
142,710 |
Share-based compensation expenses |
|
80,730 |
|
41,489 |
|
35,519 |
|
5,326 |
|
124,163 |
|
130,938 |
|
19,636 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income attributable to YY Inc. |
|
237,104 |
|
384,775 |
|
435,558 |
|
65,315 |
|
798,190 |
|
1,082,602 |
|
162,346 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income per ADS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—Basic |
|
4.24 |
|
6.84 |
|
7.70 |
|
1.15 |
|
14.16 |
|
19.23 |
|
2.88 |
—Diluted |
|
4.17 |
|
6.65 |
|
7.48 |
|
1.12 |
|
13.83 |
|
18.79 |
|
2.82 |
Weighted average number of ADS used in calculating Non-GAAP net
income per ADS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—Basic |
|
55,918,954 |
|
56,244,094 |
|
56,560,174 |
|
56,560,174 |
|
56,371,472 |
|
56,290,231 |
|
56,290,231 |
—Diluted |
|
56,884,168 |
|
60,761,097 |
|
60,814,662 |
|
60,814,662 |
|
57,710,288 |
|
60,773,398 |
|
60,773,398 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
YY INC. |
UNAUDITED SEGMENT REPORT |
(All amounts in thousands, except share, ADS and per ADS data) |
|
|
|
Three Months
Ended
|
|
|
September 30,
2016 |
|
|
|
|
|
YY Live |
|
Huya
broadcasting
|
|
100
Education
|
|
Total
|
|
Total |
|
|
RMB |
RMB |
RMB |
RMB |
US$ |
|
|
|
|
|
|
|
Net revenues |
|
|
|
|
|
|
Live streaming |
|
|
1,593,495 |
|
|
196,878 |
|
|
- |
|
|
1,790,373 |
|
|
268,482 |
|
Online games |
|
|
149,530 |
|
|
- |
|
|
- |
|
|
149,530 |
|
|
22,423 |
|
Membership |
|
|
68,768 |
|
|
- |
|
|
- |
|
|
68,768 |
|
|
10,312 |
|
Others |
|
|
20,240 |
|
|
- |
|
|
60,894 |
|
|
81,134 |
|
|
12,167 |
|
|
|
|
|
|
|
|
Total net revenue |
|
|
1,832,033 |
|
|
196,878 |
|
|
60,894 |
|
|
2,089,805 |
|
|
313,384 |
|
|
|
|
|
|
|
|
Cost of revenues(1) |
|
|
(972,553 |
) |
|
(269,407 |
) |
|
(33,042 |
) |
|
(1,275,002 |
) |
|
(191,198 |
) |
|
|
|
|
|
|
|
Gross profit (loss) |
|
|
859,480 |
|
|
(72,529 |
) |
|
27,852 |
|
|
814,803 |
|
|
122,186 |
|
|
|
|
|
|
|
|
Operating expenses(1) |
|
|
|
|
|
|
Research and development expenses |
|
|
(125,637 |
) |
|
(31,409 |
) |
|
(6,190 |
) |
|
(163,236 |
) |
|
(24,479 |
) |
Sales and marketing expenses |
|
|
(80,373 |
) |
|
(10,174 |
) |
|
(18,528 |
) |
|
(109,075 |
) |
|
(16,357 |
) |
General and administrative expenses |
|
|
(70,514 |
) |
|
(11,557 |
) |
|
(20,612 |
) |
|
(102,683 |
) |
|
(15,398 |
) |
|
|
|
|
|
|
|
Total operating expenses |
|
|
(276,524 |
) |
|
(53,140 |
) |
|
(45,330 |
) |
|
(374,994 |
) |
|
(56,234 |
) |
Other income |
|
|
33,065 |
|
|
- |
|
|
- |
|
|
33,065 |
|
|
4,958 |
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
616,021 |
|
|
(125,669 |
) |
|
(17,478 |
) |
|
472,874 |
|
|
70,910 |
|
|
|
|
|
|
|
|
(1) Share-based compensation was allocated in cost of revenues and operating expenses as follows:
|
|
Three Months Ended |
|
|
September
30, 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
YY Live |
|
Huya broadcasting |
|
100 Education |
|
Total |
|
Total |
|
|
RMB |
|
RMB |
|
RMB |
|
RMB |
|
US$ |
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
2,726 |
|
934 |
|
41 |
|
3,701 |
|
555 |
Research and development expenses |
|
7,985 |
|
2,357 |
|
778 |
|
11,120 |
|
1,668 |
Sales and marketing expenses |
|
586 |
|
26 |
|
- |
|
612 |
|
92 |
General and administrative expenses |
|
4,383 |
|
2,229 |
|
13,474 |
|
20,086 |
|
3,012 |
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
September 30,
2016 |
|
|
|
|
|
|
|
|
|
|
|
YY Live |
|
Huya
broadcasting
|
|
100
Education
|
|
Total |
|
Total |
|
|
RMB |
RMB |
RMB |
|
RMB |
|
US$ |
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
616,021 |
|
(125,669 |
) |
|
(17,478 |
) |
|
472,874 |
|
70,910 |
Share-based compensation expenses |
|
15,680 |
|
5,546 |
|
|
14,293 |
|
|
35,519 |
|
5,327 |
|
|
|
|
|
|
|
|
|
Non-GAAP operating income
(loss) |
|
631,701 |
|
(120,123 |
) |
|
(3,185 |
) |
|
508,393 |
|
76,237 |
|
|
|
|
|
|
|
|
|
YY INC. |
UNAUDITED SEGMENT REPORT |
(All amounts in thousands, except share, ADS and per ADS data) |
|
|
|
Three Months
Ended |
|
|
June 30,
2016 |
|
|
|
|
|
YY Live |
|
Huya
broadcasting
|
|
100
Education
|
|
Total
|
|
Total
|
|
|
RMB |
RMB |
RMB |
RMB |
US$ |
|
|
|
|
|
|
|
Net revenues |
|
|
|
|
|
|
Live streaming |
|
|
1,517,983 |
|
|
143,077 |
|
|
- |
|
|
1,661,060 |
|
|
249,938 |
|
Online games |
|
|
188,261 |
|
|
- |
|
|
- |
|
|
188,261 |
|
|
28,327 |
|
Membership |
|
|
72,070 |
|
|
- |
|
|
- |
|
|
72,070 |
|
|
10,844 |
|
Others |
|
|
28,749 |
|
|
- |
|
|
30,637 |
|
|
59,386 |
|
|
8,935 |
|
|
|
|
|
|
|
|
Total net revenue |
|
|
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 Live |
|
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 Live |
|
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 |
|
|
September 30,
2015 |
|
|
|
|
|
YY Live |
|
Huya
broadcasting
|
|
100 Education |
|
Total
|
|
Total
|
|
|
RMB |
RMB |
RMB |
RMB |
US$ |
|
|
|
|
|
|
|
Net revenues |
|
|
|
|
|
|
Live streaming |
|
|
1,076,801 |
|
|
82,377 |
|
|
- |
|
|
1,159,178 |
|
|
182,387 |
|
Online games |
|
|
168,332 |
|
|
- |
|
|
- |
|
|
168,332 |
|
|
26,486 |
|
Membership |
|
|
76,299 |
|
|
- |
|
|
- |
|
|
76,299 |
|
|
12,005 |
|
Others |
|
|
46,489 |
|
|
- |
|
|
39,664 |
|
|
86,153 |
|
|
13,556 |
|
|
|
|
|
|
|
|
Total net revenue |
|
|
1,367,921 |
|
|
82,377 |
|
|
39,664 |
|
|
1,489,962 |
|
|
234,434 |
|
|
|
|
|
|
|
|
Cost of revenues(1) |
|
|
(695,373 |
) |
|
(171,212 |
) |
|
(38,904 |
) |
|
(905,489 |
) |
|
(142,471 |
) |
|
|
|
|
|
|
|
Gross profit (loss) |
|
|
672,548 |
|
|
(88,835 |
) |
|
760 |
|
|
584,473 |
|
|
91,963 |
|
|
|
|
|
|
|
|
Operating expenses(1) |
|
|
|
|
|
|
Research and development expenses |
|
|
(123,378 |
) |
|
(18,233 |
) |
|
(11,397 |
) |
|
(153,008 |
) |
|
(24,075 |
) |
Sales and marketing expenses |
|
|
(62,754 |
) |
|
(8,788 |
) |
|
(12,532 |
) |
|
(84,074 |
) |
|
(13,228 |
) |
General and administrative expenses |
|
|
(72,254 |
) |
|
(6,021 |
) |
|
(69,037 |
) |
|
(147,312 |
) |
|
(23,178 |
) |
Goodwill impairment |
|
|
(128,034 |
) |
|
- |
|
|
(71,391 |
) |
|
(199,425 |
) |
|
(31,378 |
) |
Fair value changes of contingent consideration |
|
|
108,858 |
|
|
- |
|
|
73,618 |
|
|
182,476 |
|
|
28,711 |
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
(277,562 |
) |
|
(33,042 |
) |
|
(90,739 |
) |
|
(401,343 |
) |
|
(63,148 |
) |
Other income |
|
|
17,156 |
|
|
- |
|
|
- |
|
|
17,156 |
|
|
2,699 |
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
412,142 |
|
|
(121,877 |
) |
|
(89,979 |
) |
|
200,286 |
|
|
31,514 |
|
|
|
|
|
|
|
|
(1) Share-based compensation was allocated in cost of revenues and operating expenses as follows:
|
|
Three Months Ended |
|
|
September
30, 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
YY Live |
|
Huya broadcasting |
|
100 Education |
|
Total |
|
Total |
|
|
RMB |
|
RMB |
|
RMB |
|
RMB |
|
US$ |
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
8,194 |
|
367 |
|
162 |
|
8,723 |
|
1,372 |
Research and development expenses |
|
23,065 |
|
1,559 |
|
2,497 |
|
27,121 |
|
4,267 |
Sales and marketing expenses |
|
1,189 |
|
2 |
|
- |
|
1,191 |
|
187 |
General and administrative expenses |
|
15,381 |
|
130 |
|
28,184 |
|
43,695 |
|
6,875 |
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 |
|
|
September 30,
2015 |
|
|
|
|
|
|
|
|
|
|
|
YY Live |
|
Huya
broadcasting
|
|
100
Education
|
|
Total |
|
Total |
|
|
RMB |
RMB |
RMB |
|
RMB |
|
US$ |
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
412,142 |
|
(121,877 |
) |
|
(89,979 |
) |
|
200,286 |
|
31,514 |
Share-based compensation expenses |
|
47,829 |
|
2,058 |
|
|
30,843 |
|
|
80,730 |
|
12,701 |
|
|
|
|
|
|
|
|
|
Non-GAAP operating income (loss) |
|
459,971 |
|
(119,819 |
) |
|
(59,136 |
) |
|
281,016 |
|
44,215 |
Investor Relations Contact YY Inc. Yuffie Fu Tel: +86 (20) 8212-0000 Email:IR@YY.com ICR, Inc. Jessie Fan Tel: +1 (646) 915-1611 Email:IR@YY.com