BEIJING, May 22, 2017 /PRNewswire/ -- Yirendai Ltd. (NYSE:
YRD) ("Yirendai" or the "Company"), a leading online consumer finance marketplace in China,
today announced its unaudited financial results for the quarter ended March 31, 2017.
Starting from the second quarter of 2016, the Company changed its reporting currency from the U.S. dollar ("US$") to the
Renminbi ("RMB"), to reduce the impact of increased volatility of the RMB to US$ exchange rate on the Company's reported
operating results. The aligning of the reporting currency with the underlying operations will better depict the Company's results
of operations for each period. This release contains translations of certain RMB amounts into US$ for convenience[1]. Prior
period numbers have been recast into the new reporting currency.
|
For Three Months Ended
|
in RMB million
|
March 31,
2017
|
December 31,
2016
|
March 31,
2016
|
QoQ
Change
|
YoY
Change
|
Amount of Loans Facilitated
|
6,922.7
|
6,675.2
|
3,446.5
|
3.7%
|
100.9%
|
Total Net Revenue
|
1,021.6
|
1,071.1
|
556.4
|
-4.6%
|
83.6%
|
Total Fees Billed (non-GAAP)
|
1,583.5
|
1,630.4
|
847.4
|
-2.9%
|
86.9%
|
Net Income
|
350.9
|
379.8
|
131.7
|
-7.6%
|
166.4%
|
Adjusted EBITDA (non-GAAP)
|
400.3
|
401.1
|
206.6
|
-0.2%
|
93.7%
|
In the first quarter of 2017, Yirendai facilitated RMB 6,922.7 million (US$1,005.7 million) of loans to 124,953 qualified individual borrowers on its online marketplace, representing
a 101% year-over-year growth; 69% of the borrowers were acquired from online channels; 51% of the loan volume was originated from
online channels and 99.8% of the online volume was facilitated through the Yirendai mobile application.
In the first quarter of 2017, Yirendai facilitated 192,505 investors with total investment amount of RMB 7,150.0 million (US$1,038.8 million), 100% of which was facilitated through
its online platform and 89.1% of which was facilitated through its mobile application.
For the first quarter of 2017, total net revenue was RMB 1,021.6 million (US$148.4 million), up by 84% from the same period in 2016; net income was RMB 350.9
million (US$51.0 million), representing an increase of 166% from the same period in
2016.
"Our business enjoyed strong momentum with loan origination volume growing sequentially despite the seasonally slow
Chinese New Year holiday," commented Ms. Yihan Fang, Chief Executive
Officer of Yirendai. "More importantly, loans originating from online channels exceeded 50% this quarter as we drive further
growth in our online customer acquisition channels. In addition, we continue to improve our end-to-end customer application and
credit underwriting process to increase customer acquisition efficiency leveraging our technology and data analytics
capabilities. We will continue to execute our sustainable business growth, consumer brand building and strong partnerships
strategies."
"We are pleased to deliver another quarter of strong topline and bottom-line growth," commented Mr. Dennis Cong, Chief Financial Officer of Yirendai. "At the same time, the risk performance of our loan
portfolio remained stable and well within our expectation. On the regulatory front, we continue to be in close communication with
various regulatory bodies to ensure Yirendai's registration process goes smoothly. We are committed to optimizing all aspects of
our business operations to support long-term sustainable growth and profitability."
First Quarter 2017 Financial Results
Total amount of loans facilitated in the first quarter of 2017 was RMB 6,922.7 million
(US$1,005.7 million), increased by 101% year over year from RMB 3,446.5
million in the same period of 2016, reflecting strong demand for our products and services, especially from customers
acquired from online channels. As of March 31, 2017, the Yirendai platform had facilitated
approximately RMB 39.3 billion (US$5.7 billion) in loan principal
since its inception.
Total net revenue in the first quarter of 2017 was RMB 1,021.6 million (US$148.4 million), increased by 84% from RMB 556.4 million in the same period of
2016. The increase of total net revenue was mainly attributable to the growth of loan origination volume, increased service fees
billed to investors and increased monthly fees billed to borrowers as our remaining loan balance continued to expand.
Total fees billed (non-GAAP) in the first quarter of 2017 were RMB 1,583.5 million
(US$230.1 million), increased by 87% from RMB 847.4 million in the
same period of 2016, driven by the growth of loan origination volume. Upfront fees billed to borrowers in the first
quarter of 2017 were RMB 1,334.7 million (US$193.9 million),
increased by 73% from RMB 773.3 million in the same period of 2016. Monthly fees billed to
borrowers in the first quarter of 2017 were RMB 173.1 million (US$25.1
million), increased by 172% from RMB 63.6 million in the same period of 2016. The
significant year-over-year increase in monthly fees billed to borrowers was primarily attributable to the increase in loans
generated from online channels, which features a fee collection schedule with monthly payments in addition to the upfront
portion. Service fees billed to investors in the first quarter of 2017 were RMB 177.1
million (US$25.7 million), increased by 174% from RMB 64.6
million in the same period of 2016. The significant year-over-year increase in service fees billed to investors was
primarily attributable to the increase in loan balance.
Operating costs and expenses in the first quarter of 2017 were RMB 628.7 million
(US$91.3 million), decreased by 7% from RMB 674.3 million in the
previous quarter and compared to RMB 348.3 million in the same period of 2016. The decrease in
operating costs and expenses was mainly attributable to the decrease in sales and marketing expenses as percentage of amount of
loans facilitated in this quarter.
Sales and marketing expenses in the first quarter of 2017 were RMB 469.4 million
(US$68.2 million), decreased by 13% from RMB 538.0 million in the
previous quarter and compared to RMB 254.8 million in the same period of 2016. Sales and marketing
expenses in the first quarter of 2017 accounted for 6.8% of amount of loans facilitated, decreased from 8.1% in the previous
quarter and 7.4% in the same period of 2016. The decrease in sales and marketing expenses was attributable to both reduced
marketing activities during the Chinese New Year holiday and the gradually improved efficiency of
borrower acquisition from online sources as we drive the optimization of customer acquisition and credit underwriting
process.
Origination and servicing costs in the first quarter of 2017 were RMB 58.8 million
(US$8.5 million), compared to RMB 56.7 million in the previous
quarter and RMB 33.4 million in the same period of 2016. Origination and servicing costs in the
first quarter of 2017 accounted for 0.8% of amount of loans facilitated, the same as 0.8% in the previous quarter and decreased
from 1.0% in the same period of 2016.
General and administrative expenses in the first quarter of 2017 were RMB 100.5 million
(US$14.6 million), compared to RMB 79.7 million in the previous
quarter and RMB 60.1 million in the same period of 2016. General and administrative expenses in the
first quarter of 2017 accounted for 9.8% of total net revenue, compared to 7.4% in the previous quarter and 10.8% in the same
period of 2016. The increase in general and administrative expenses as percentage of total net revenue was primarily due to the
deferred revenue recognition impact for loans facilitated from online channels, which features a fee collection schedule with
monthly payments in addition to the upfront portion.
Income tax expense in the first quarter of 2017 was RMB 67.7 million (US$9.8 million). In the first quarter of 2017, Yi Ren Heng Ye Technology Development (Beijing) Co., Ltd., a subsidiary of the Company, enjoyed a favorable enterprise income tax rate of 12.5%
since it became qualified as a software enterprise which is confirmed by local tax bureau in Q2 2016. This makes it eligible for
an exemption of enterprise income tax for 2015 and 2016 and a favorable enterprise income tax rate of 12.5% for 2017, 2018 and
2019.
Net income in the first quarter of 2017 was RMB 350.9 million (US$51.0 million), increased by 166% from RMB 131.7 million in the same period of
2016.
Adjusted EBITDA (non-GAAP) in the first quarter of 2017 was RMB 400.3 million
(US$58.2 million), compared to RMB 401.1 million in the previous
quarter and increased by 94% from RMB 206.6 million in the same period of 2016. Adjusted EBITDA
margin[2] (non-GAAP) in the first quarter of 2017 was 39.2%, compared to 37.5% in the previous quarter and 37.1% in the same
period of 2016.
Basic income per ADS in the first quarter of 2017 was RMB 5.87 (US$0.85), compared to RMB 6.36 in the previous quarter and increased by 161%
from RMB 2.25 in the same period of 2016.
Diluted income per ADS in the first quarter of 2017 was RMB 5.81 (US$0.84), compared to RMB 6.28 in the previous quarter and increased by 158%
from RMB 2.25 in the same period of 2016.
Net cash generated from operating activities[3] in the first quarter of 2017 was RMB 564.5
million (US$82.0 million), compared to RMB 836.1 million in
the previous quarter and increased by 30% from RMB 434.3 million in the same period of 2016. The
sequential decrease in net cash generated from operating activities was primarily due to the increase in loans generated from
online channels, which feature a fee collection schedule with monthly payments in addition to the upfront portion.
As of March 31, 2017, cash and cash equivalents was RMB 864.4
million (US$ 125.6 million), compared to RMB 968.2 million as
of December 31, 2016. The decrease in cash and cash equivalents was primarily due to the Company's
increased investment in available-for-sale investments and held-to-maturity investments, to enhance its return from operating
cash. As of March 31, 2017, balance of held-to-maturity investments was RMB
494.8 million (US$71.9 million), compared to RMB 98.9 million
as of December 31, 2016. As of March 31, 2017, balance of
available-for-sale investments was RMB 1,232.3 million (US$179.0
million), compared to RMB 1,158.0 million as of December 31,
2016.
Quality Assurance Program. In the first quarter of 2017, Yirendai accrued liabilities from quality assurance program of
RMB 553.8 million (US$80.5 million), which is equal to 8% of the
loans facilitated through its marketplace during the period. During the quarter, the Company released liabilities of RMB 323.3 million (US$ 47.0 million) to pay out the outstanding principal and
accrued interest of default loans. As of March 31, 2017, liabilities from quality assurance program
were RMB 1,701.5 million (US$247.2 million).
Delinquency rates. As of March 31, 2017, the delinquency rates for loans that are past
due for 15-29 days, 30-59 days and 60-89 days were 0.4%, 0.8% and 0.6%, compared to 0.4%, 0.7% and 0.6% as of December 31, 2016.
Cumulative M3+ net charge-off rates[4]. As of March 31, 2017, the cumulative M3+
net charge-off rates for Grade A, B, C and D loans originated in 2015 were 5.5%, 7.3%, 9.3% and 7.7%, respectively, compared to
5.1%, 6.6%, 8.2%, and 6.7% as of December 31, 2016. As of March 31,
2017, the cumulative M3+ net charge-off rates for Grade A, B, C and D loans originated in 2016 were 0.7%, 1.5%, 2.4% and
2.0% respectively, compared to 0.2%, 0.6%, 1.0% and 0.9% as of December 31, 2016. As the 2015 and
2016 vintage loans continue to mature, the charge off level is consistent with our risk performance expectation.
Other Operating Metrics and Business Results
- As of March 31, 2017, Yirendai had facilitated RMB 39.3 billion
(US$5.7 billion) of loans on the Yirendai online marketplace since its inception in 2012.
- As of March 31, 2017, remaining principal of performing loans totaled RMB 24.0 billion (US$3.5 billion), increased by 16% from RMB 20.8 billion as of December 31, 2016 and 118% from RMB 11.0 billion as of March 31, 2016.
- In the first quarter of 2017, the Yirendai platform facilitated loans for 124,953 borrowers, 69% of whom were acquired from
online channels.
- Total amount of loans facilitated in the first quarter of 2017 was RMB 6.9 billion
(US$1.0 billion); 51% of the loans were originated from online channel, and 99.8% of the online
volume was facilitated through Yirendai's mobile application.
- In the first quarter of 2017, the Yirendai platform facilitated loans for 192,505 investors, 100% of whom were acquired
from online channels, with annual rates of return ranging from 4.5% to 11.25%.
- In the first quarter of 2017, loans made to Grade A, B, C and D borrowers represented 3.5%, 5.8%, 7.4%, and 83.3% of the
Company's product portfolio, respectively.
Business Outlook
Based on the information available as of the date of this press release, Yirendai provides the following outlook,
which reflects the Company's current and preliminary view and is subject to change. The following outlook does not take into
consideration the impact of stock-based compensation expenses.
Second Quarter 2017
- Total loans facilitated will be in the range of RMB 7,700 million to RMB 7,900
million.
- Total net revenue will be in the range of RMB 1,070 million to RMB 1,090 million.
- Adjusted EBITDA margin (non-GAAP) will be in the range of 24% to 26%.
Full Year 2017
- Total loans facilitated will be in the range of RMB 33,000 million to RMB 35,000
million.
- Total net revenue will be in the range of RMB 4,400 million to RMB 4,600 million.
- Adjusted EBITDA margin (non-GAAP) will be in the range of 23% to 26%.
Non-GAAP Financial Measures
In evaluating the business, the Company considers and uses several non-GAAP financial measures, such as fees billed
and adjusted EBITDA as supplemental measures to review and assess operating performance. We believe that fees billed and adjusted
EBITDA provide useful information about our core operating results, enhance the overall understanding of our past performance and
prospects and allow for greater visibility with respect to key metrics used by our management in our financial and operational
decision-making. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a
substitute for the financial information prepared and presented in accordance with accounting principles generally accepted in
the United States of America ("U.S. GAAP"). The non-GAAP financial measures have limitations as
analytical tools. Other companies, including peer companies in the industry, may calculate these non-GAAP measures differently,
which may reduce their usefulness as a comparative measure. The Company compensates for these limitations by reconciling the
non-GAAP financial measures to the nearest U.S. GAAP performance measure, all of which should be considered when evaluating our
performance. See "Operating Highlights and Reconciliation of GAAP to Non-GAAP measures" at the end of this press release.
Currency Conversion
Effective April 1, 2016, the Company changed its reporting currency from US$ to RMB. The
change in reporting currency is to reduce the impact of increased volatility of the RMB to the US$ exchange rate on the Company's
reported operating results. The aligning of the reporting currency with the underlying operations will better depict the
Company's results of operations for each period. Prior to April 1, 2016, the Company reported its
annual and quarterly consolidated statement of operations, cash flow data and balance sheet in US$. In this announcement, the
unaudited financial results for the quarter ended March 31, 2017 are stated in RMB. The related
financial statements prior to April 1, 2016 have been recast to reflect RMB as the reporting
currency for comparison to the financial results for the quarter and the year ended December 31,
2016.
This announcement contains currency conversions of certain RMB amounts into US$ at specified rates solely for the convenience
of the reader. Unless otherwise noted, all translations from RMB to US$ are made at a rate of RMB 6.8832
to US$1.00, the effective noon buying rate on March 31, 2017 as set forth in the H.10
statistical release of the Federal Reserve Board.
Conference Call
Yirendai will host a conference call to discuss about its first quarter 2017 financial results at 8:00 AM
U.S. Eastern Time on May 22, 2017 , which corresponds to 8:00 PM
Beijing/Hong Kong time on the same day.
The dial-in details for the live conference call are as follows:
International:
|
1-412-902-4272
|
U.S. Toll Free:
|
1-888-346-8982
|
Hong Kong Toll Free:
|
800-905945
|
China Toll Free:
|
4001-201203
|
Conference ID:
|
Yirendai
|
A replay of the conference call will be available until May 29, 2017 by dialing:
International:
|
1-412-317-0088
|
U.S. Toll Free:
|
1-877-344-7529
|
Replay Access Code:
|
10106033
|
A live and archived webcast of the conference call will be available on Yirendai's website
at yirendai.investorroom.com.
Safe Harbor Statement
This press release contains forward-looking statements. These statements constitute "forward-looking" statements
within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in 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," "target," "confident" and similar statements.
Such statements are based upon management's current expectations and current market and operating conditions, and relate to
events that involve known or unknown risks, uncertainties and other factors, all of which are difficult to predict and many of
which are beyond Yirendai's control. Forward-looking statements involve risks, uncertainties and other factors that could cause
actual results to differ materially from those contained in any such statements. Potential risks and uncertainties include, but
are not limited to, uncertainties as to Yirendai's ability to attract and retain borrowers and investors on its marketplace, its
ability to introduce new loan products and platform enhancements, its ability to compete effectively, PRC regulations and
policies relating to the peer-to-peer lending service industry in China, general economic
conditions in China, and Yirendai's ability to meet the standards necessary to maintain listing
of its ADSs on the NYSE or other stock exchange, including its ability to cure any non-compliance with the NYSE's continued
listing criteria. Further information regarding these and other risks, uncertainties or factors is included in Yirendai's filings
with the U.S. Securities and Exchange Commission. All information provided in this press release is as of the date of this press
release, and Yirendai does not undertake any obligation to update any forward-looking statement as a result of new information,
future events or otherwise, except as required under applicable law.
About Yirendai
Yirendai Ltd. (NYSE: YRD) is a leading online consumer finance marketplace in China
connecting investors and individual borrowers. The Company provides an effective solution to address largely underserved investor
and individual borrower demand in China through an online platform that automates key aspects of
its operations to efficiently match borrowers with investors and execute loan transactions. Yirendai deploys a proprietary risk
management system, which enables the Company to effectively assess the creditworthiness of borrowers, appropriately price the
risks associated with borrowers, and offer quality loan investment opportunities to investors. Yirendai's online marketplace
provides borrowers with quick and convenient access to consumer credit at competitive prices and investors with easy and quick
access to an alternative asset class with attractive returns. For more information, please visit yirendai.investorroom.com.
For investor and media inquiries, please contact:
Yirendai
Hui (Matthew) Li
Director of Investor Relations
Email: matthewli@yirendai.com
Christensen IR
In China
Christian Arnell
Phone: +86 (0) 10-59001548
Email: carnell@christensenir.com
In U.S.
Linda Bergkamp
Phone: +1 (480) 614-3004
Email: lbergkamp@christensenir.com
[1] Unless otherwise noted, all translations from RMB to U.S. dollars are made at a rate of RMB 6.8832
to US$1.00, the effective noon buying rate on March 31, 2017 as set forth in the H.10
statistical release of the Federal Reserve Board.
[2] Adjusted EBITDA margin is a non-GAAP financial measure calculated as adjusted EBITDA divided by total net revenue.
[3] Starting from the fourth quarter of 2016, the Company early adopted ASU 2016-18, that includes restricted cash in cash and
cash equivalent balances in the statement of cash flows, and apply to all periods presented retrospectively.
[4] Starting from the fourth quarter of 2016, the Company adjusted the calculation of M3+ net charge-off rate to better
reflect the performance of loans. The related numbers reported in prior periods have been adjusted for comparison to the numbers
as of December 31, 2016. The adjusted "M3+ net charge-off rate," with respect to loans facilitated
during a specified time period, which we refer to as a vintage, is defined as the difference between (i) the total balance of
outstanding principal of loans that become over three months delinquent during a specified period and (ii) the total amount of
recovered past due payments of principal and accrued interest in the same period with respect to all loans in the same vintage
that have ever become over three months delinquent, divided by (iii) the total initial principal of the loans facilitated in such
vintage.
Unaudited Condensed Consolidated Statements of Operations
|
(in thousands, except for share, per share and per ADS data, and
percentages)
|
|
For the Three Months Ended
|
|
March 31, 2016
|
|
June 30,
2016
|
|
September 30, 2016
|
|
December 31, 2016
|
|
March 31, 2017
|
|
March 31, 2017
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
USD
|
Net revenue:
|
|
|
|
|
|
|
|
|
|
|
|
Loan facilitation services
|
535,087
|
|
713,383
|
|
848,322
|
|
1,036,630
|
|
976,398
|
|
141,852
|
Post-origination services
|
18,397
|
|
17,232
|
|
23,487
|
|
25,039
|
|
33,312
|
|
4,840
|
Others
|
2,895
|
|
3,176
|
|
4,902
|
|
9,441
|
|
11,889
|
|
1,727
|
Total net revenue
|
556,379
|
|
733,791
|
|
876,711
|
|
1,071,110
|
|
1,021,599
|
|
148,419
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
254,836
|
|
355,246
|
|
423,003
|
|
537,953
|
|
469,380
|
|
68,192
|
Origination and servicing
|
33,359
|
|
42,535
|
|
47,514
|
|
56,668
|
|
58,784
|
|
8,540
|
General and administrative
|
60,106
|
|
73,330
|
|
188,961
|
|
79,714
|
|
100,498
|
|
14,600
|
Total operating costs and expenses
|
348,301
|
|
471,111
|
|
659,478
|
|
674,335
|
|
628,662
|
|
91,332
|
Interest income
|
5,034
|
|
7,253
|
|
9,778
|
|
14,778
|
|
24,149
|
|
3,508
|
Fair value adjustments related to Consolidated ABFE
|
(3,395)
|
|
(118)
|
|
(14,935)
|
|
(1,287)
|
|
1,355
|
|
197
|
Non-operating income, net
|
-
|
|
91
|
|
259
|
|
225
|
|
207
|
|
30
|
Income before provision for income taxes
|
209,717
|
|
269,906
|
|
212,335
|
|
410,491
|
|
418,648
|
|
60,822
|
Income tax expense/(benefit)
|
78,001
|
|
9,286
|
|
(131,946)
|
|
30,710
|
|
67,747
|
|
9,842
|
Net income
|
131,716
|
|
260,620
|
|
344,281
|
|
379,781
|
|
350,901
|
|
50,980
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of ordinary shares outstanding, basic
|
117,000,000
|
|
117,000,000
|
|
119,441,029
|
|
119,493,662
|
|
119,560,832
|
|
119,560,832
|
Basic income per share
|
1.1258
|
|
2.2275
|
|
2.8824
|
|
3.1783
|
|
2.9349
|
|
0.4264
|
Basic income per ADS
|
2.2516
|
|
4.4550
|
|
5.7648
|
|
6.3566
|
|
5.8698
|
|
0.8528
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of ordinary shares outstanding, diluted
|
117,000,000
|
|
117,000,000
|
|
120,861,971
|
|
120,859,390
|
|
120,842,350
|
|
120,842,350
|
Diluted income per share
|
1.1258
|
|
2.2275
|
|
2.8485
|
|
3.1423
|
|
2.9038
|
|
0.4219
|
Diluted income per ADS
|
2.2516
|
|
4.4550
|
|
5.6970
|
|
6.2846
|
|
5.8076
|
|
0.8438
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
1,109,991
|
|
1,336,329
|
|
1,106,262
|
|
968,225
|
|
864,361
|
|
125,575
|
Restricted cash
|
650,167
|
|
792,637
|
|
974,345
|
|
1,218,286
|
|
1,410,348
|
|
204,897
|
Loans at fair value
|
199,358
|
|
175,614
|
|
367,949
|
|
371,033
|
|
319,984
|
|
46,488
|
Held-to-maturity investments
|
32,500
|
|
2,500
|
|
172,500
|
|
98,917
|
|
494,847
|
|
71,892
|
Available-for-sale investments
|
-
|
|
-
|
|
298,000
|
|
1,158,000
|
|
1,232,260
|
|
179,024
|
Other assets
|
643,207
|
|
734,263
|
|
1,111,946
|
|
968,927
|
|
1,055,039
|
|
153,278
|
Total assets
|
2,635,223
|
|
3,041,343
|
|
4,031,002
|
|
4,783,388
|
|
5,376,839
|
|
781,154
|
Liabilities from quality assurance program
|
720,861
|
|
928,166
|
|
1,238,689
|
|
1,471,000
|
|
1,701,519
|
|
247,199
|
Payable to investors at fair value
|
257,354
|
|
166,193
|
|
355,340
|
|
418,686
|
|
380,048
|
|
55,214
|
Other liabilities
|
550,242
|
|
566,865
|
|
695,907
|
|
753,783
|
|
806,609
|
|
117,185
|
Total liabilities
|
1,528,457
|
|
1,661,224
|
|
2,289,936
|
|
2,643,469
|
|
2,888,176
|
|
419,598
|
Total equity
|
1,106,766
|
|
1,380,119
|
|
1,741,066
|
|
2,139,919
|
|
2,488,663
|
|
361,556
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited Condensed Consolidated Cash Flow Data
|
|
|
|
|
|
|
|
|
|
|
|
Net cash generated from operating activities
|
434,323
|
|
392,474
|
|
450,583
|
|
836,055
|
|
564,504
|
|
82,012
|
Net cash provided by/(used in) investing activities
|
14,052
|
|
51,515
|
|
(679,486)
|
|
(807,744)
|
|
(427,686)
|
|
(62,135)
|
Net cash (used in)/provided by financing activities
|
(16,409)
|
|
(87,914)
|
|
179,221
|
|
60,400
|
|
(44,841)
|
|
(6,515)
|
Effect of foreign exchange rate changes
|
(1,893)
|
|
12,733
|
|
1,323
|
|
17,193
|
|
(3,779)
|
|
(549)
|
Net increase/(decrease) in cash and cash equivalents
|
430,073
|
|
368,808
|
|
(48,359)
|
|
105,904
|
|
88,198
|
|
12,813
|
Cash, cash equivalents and restricted cash, beginning of period
|
1,330,085
|
|
1,760,158
|
|
2,128,966
|
|
2,080,607
|
|
2,186,511
|
|
317,659
|
Cash, cash equivalents and restricted cash, end of period
|
1,760,158
|
|
2,128,966
|
|
2,080,607
|
|
2,186,511
|
|
2,274,709
|
|
330,472
|
Operating Highlights and Reconciliation of GAAP to Non-GAAP
Measures
|
(in thousands, except for number of borrowers, number of investors
and percentages)
|
|
For the Three Months Ended
|
|
March 31, 2016
|
|
June 30,
2016
|
|
September 30, 2016
|
|
December 31, 2016
|
|
March 31, 2017
|
|
March 31, 2017
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
USD
|
Operating Highlights:
|
|
|
|
|
|
|
|
|
|
|
|
Amount of loans facilitated
|
3,446,516
|
|
4,538,687
|
|
5,617,485
|
|
6,675,240
|
|
6,922,678
|
|
1,005,735
|
Loans generated from online
channels
|
1,175,382
|
|
1,832,078
|
|
2,275,473
|
|
2,462,791
|
|
3,515,727
|
|
510,769
|
Loans generated from offline
channels
|
2,271,134
|
|
2,706,609
|
|
3,342,012
|
|
4,212,449
|
|
3,406,951
|
|
494,966
|
Fees billed
|
847,413
|
|
1,110,849
|
|
1,322,598
|
|
1,630,358
|
|
1,583,537
|
|
230,058
|
Remaining principal of performing loans
|
11,026,236
|
|
13,771,180
|
|
17,028,346
|
|
20,780,617
|
|
24,037,078
|
|
3,492,137
|
Remaining principal of performing loans covered by quality assurance
program
|
9,986,485
|
|
12,963,604
|
|
16,204,583
|
|
20,103,043
|
|
23,524,227
|
|
3,417,629
|
Number of borrowers
|
50,542
|
|
68,882
|
|
92,479
|
|
110,785
|
|
124,953
|
|
124,953
|
Borrowers from online
channels
|
27,902
|
|
40,033
|
|
54,585
|
|
63,010
|
|
86,095
|
|
86,095
|
Borrowers from offline
channels
|
22,640
|
|
28,849
|
|
37,894
|
|
47,775
|
|
38,858
|
|
38,858
|
Number of investors
|
212,318
|
|
206,706
|
|
177,499
|
|
194,505
|
|
192,505
|
|
192,505
|
Investors from online
channels
|
212,318
|
|
206,706
|
|
177,499
|
|
194,505
|
|
192,505
|
|
192,505
|
Investors from offline
channels
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
Adjusted EBITDA
|
206,613
|
|
264,962
|
|
220,716
|
|
401,146
|
|
400,297
|
|
58,157
|
Adjusted EBITDA margin
|
37.1%
|
|
36.1%
|
|
25.2%
|
|
37.5%
|
|
39.2%
|
|
39.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Revenues
|
|
|
|
|
|
|
|
|
|
|
|
Fees billed:
|
|
|
|
|
|
|
|
|
|
|
|
Transaction fees billed to
borrowers
|
836,896
|
|
1,095,749
|
|
1,298,247
|
|
1,599,674
|
|
1,507,754
|
|
219,048
|
Upfront
fees billed to borrowers
|
773,292
|
|
1,016,393
|
|
1,192,449
|
|
1,468,330
|
|
1,334,688
|
|
193,905
|
Monthly
fees billed to borrowers
|
63,604
|
|
79,356
|
|
105,798
|
|
131,344
|
|
173,066
|
|
25,143
|
Service fees billed to
investors
|
64,552
|
|
88,068
|
|
110,943
|
|
135,747
|
|
177,132
|
|
25,734
|
Others
|
3,069
|
|
3,366
|
|
5,196
|
|
10,007
|
|
12,602
|
|
1,831
|
Value-added tax
|
(57,104)
|
|
(76,334)
|
|
(91,788)
|
|
(115,070)
|
|
(113,951)
|
|
(16,555)
|
Total fees billed
|
847,413
|
|
1,110,849
|
|
1,322,598
|
|
1,630,358
|
|
1,583,537
|
|
230,058
|
Stand-ready liabilities
associated with
quality assurance program
|
(275,721)
|
|
(363,095)
|
|
(430,569)
|
|
(528,852)
|
|
(553,816)
|
|
(80,459)
|
Deferred
revenue
|
(20,366)
|
|
(15,857)
|
|
(16,553)
|
|
(18,545)
|
|
(9,662)
|
|
(1,404)
|
Cash incentives
|
(11,707)
|
|
(19,556)
|
|
(24,074)
|
|
(42,836)
|
|
(30,355)
|
|
(4,410)
|
Value-added tax
|
16,760
|
|
21,450
|
|
25,309
|
|
30,985
|
|
31,895
|
|
4,634
|
Net revenues
|
556,379
|
|
733,791
|
|
876,711
|
|
1,071,110
|
|
1,021,599
|
|
148,419
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
131,716
|
|
260,620
|
|
344,281
|
|
379,781
|
|
350,901
|
|
50,980
|
Interest income
|
(5,034)
|
|
(7,253)
|
|
(9,778)
|
|
(14,778)
|
|
(24,149)
|
|
(3,508)
|
Income tax expense
|
78,001
|
|
9,286
|
|
(131,946)
|
|
30,710
|
|
67,747
|
|
9,842
|
Depreciation and amortization
|
1,930
|
|
2,309
|
|
2,816
|
|
3,554
|
|
4,176
|
|
607
|
Share-based compensation
|
-
|
|
-
|
|
15,343
|
|
1,879
|
|
1,622
|
|
236
|
Adjusted EBITDA
|
206,613
|
|
264,962
|
|
220,716
|
|
401,146
|
|
400,297
|
|
58,157
|
Delinquency Rates
|
|
|
Delinquent for
|
|
|
15-29 days
|
|
30-59 days
|
|
60-89 days
|
All Loans
|
|
|
|
|
|
|
December 31, 2013
|
|
0.2%
|
|
0.4%
|
|
0.3%
|
December 31, 2014
|
|
0.3%
|
|
0.2%
|
|
0.2%
|
December 31, 2015
|
|
0.4%
|
|
0.5%
|
|
0.4%
|
December 31, 2016
|
|
0.4%
|
|
0.7%
|
|
0.6%
|
March 31, 2017
|
|
0.4%
|
|
0.8%
|
|
0.6%
|
|
|
|
|
|
|
|
Online Channels
|
|
|
|
|
|
|
December 31, 2013
|
|
0.1%
|
|
0.9%
|
|
0.3%
|
December 31, 2014
|
|
0.4%
|
|
0.3%
|
|
0.2%
|
December 31, 2015
|
|
0.6%
|
|
0.8%
|
|
0.6%
|
December 31, 2016
|
|
0.6%
|
|
1.0%
|
|
0.8%
|
March 31, 2017
|
|
0.5%
|
|
1.0%
|
|
0.8%
|
|
|
|
|
|
|
|
Offline Channels
|
|
|
|
|
|
|
December 31, 2013
|
|
0.3%
|
|
0.2%
|
|
0.2%
|
December 31, 2014
|
|
0.3%
|
|
0.2%
|
|
0.2%
|
December 31, 2015
|
|
0.3%
|
|
0.4%
|
|
0.3%
|
December 31, 2016
|
|
0.4%
|
|
0.6%
|
|
0.4%
|
March 31, 2017
|
|
0.4%
|
|
0.6%
|
|
0.5%
|
Net Charge-Off Rate
|
Loan
issued
period
|
|
Loan grade
|
|
Amount of loans
facilitated during the
period
|
|
Accumulated M3+ Net
Charge-Off as of March 31,
2017
|
|
Total Net Charge-Off
Rate as of March 31,
2017
|
|
|
|
|
(in RMB thousands)
|
|
(in RMB thousands)
|
|
|
2014
|
|
A
|
|
1,917,542
|
|
93,895
|
|
4.9%
|
|
|
B
|
|
303,030
|
|
19,883
|
|
6.6%
|
|
|
C
|
|
-
|
|
-
|
|
-
|
|
|
D
|
|
7,989
|
|
501
|
|
6.3%
|
|
|
Total
|
|
2,228,561
|
|
114,279
|
|
5.1%
|
2015
|
|
A
|
|
873,995
|
|
48,054
|
|
5.5%
|
|
|
B
|
|
419,630
|
|
30,477
|
|
7.3%
|
|
|
C
|
|
557,414
|
|
52,040
|
|
9.3%
|
|
|
D
|
|
7,706,575
|
|
591,279
|
|
7.7%
|
|
|
Total
|
|
9,557,614
|
|
721,850
|
|
7.6%
|
2016
|
|
A
|
|
1,109,094
|
|
7,418
|
|
0.7%
|
|
|
B
|
|
745,508
|
|
11,189
|
|
1.5%
|
|
|
C
|
|
1,398,721
|
|
34,263
|
|
2.4%
|
|
|
D
|
|
16,919,079
|
|
342,364
|
|
2.0%
|
|
|
Total
|
|
20,172,402
|
|
395,233
|
|
2.0%
|
M3+ Net Charge-Off Rate
|
Loan issued period
|
|
Month on Book
|
|
|
4
|
7
|
10
|
13
|
16
|
19
|
22
|
25
|
28
|
31
|
34
|
2013Q1
|
|
1.9%
|
3.2%
|
3.1%
|
2.3%
|
2.0%
|
0.9%
|
0.5%
|
0.5%
|
0.4%
|
0.4%
|
0.4%
|
2013Q2
|
|
1.8%
|
3.6%
|
4.5%
|
5.9%
|
6.4%
|
7.4%
|
6.1%
|
7.0%
|
7.5%
|
7.5%
|
7.8%
|
2013Q3
|
|
0.5%
|
2.8%
|
4.2%
|
5.5%
|
6.1%
|
6.5%
|
7.1%
|
7.1%
|
7.0%
|
6.9%
|
6.9%
|
2013Q4
|
|
0.7%
|
3.4%
|
4.8%
|
6.2%
|
6.8%
|
7.5%
|
8.3%
|
8.3%
|
8.2%
|
8.5%
|
8.3%
|
2014Q1
|
|
1.0%
|
4.2%
|
6.1%
|
7.0%
|
8.4%
|
9.3%
|
9.8%
|
9.7%
|
9.9%
|
9.8%
|
9.5%
|
2014Q2
|
|
0.5%
|
1.8%
|
2.6%
|
3.8%
|
4.3%
|
4.6%
|
4.6%
|
4.7%
|
4.7%
|
4.7%
|
4.8%
|
2014Q3
|
|
0.2%
|
0.8%
|
2.0%
|
2.8%
|
3.3%
|
3.7%
|
4.0%
|
4.2%
|
4.2%
|
4.1%
|
|
2014Q4
|
|
0.3%
|
1.5%
|
2.7%
|
3.5%
|
4.1%
|
4.6%
|
5.1%
|
5.2%
|
5.2%
|
|
|
2015Q1
|
|
0.6%
|
2.7%
|
4.4%
|
5.8%
|
7.1%
|
8.2%
|
9.1%
|
9.5%
|
|
|
|
2015Q2
|
|
0.5%
|
2.1%
|
3.7%
|
5.3%
|
6.6%
|
7.7%
|
8.6%
|
|
|
|
|
2015Q3
|
|
0.2%
|
1.6%
|
3.4%
|
4.9%
|
6.4%
|
7.3%
|
|
|
|
|
|
2015Q4
|
|
0.2%
|
1.6%
|
3.2%
|
4.9%
|
6.2%
|
|
|
|
|
|
|
2016Q1
|
|
0.2%
|
1.3%
|
2.9%
|
4.2%
|
|
|
|
|
|
|
|
2016Q2
|
|
0.2%
|
1.7%
|
3.4%
|
|
|
|
|
|
|
|
|
2016Q3
|
|
0.1%
|
1.6%
|
|
|
|
|
|
|
|
|
|
2016Q4
|
|
0.2%
|
|
|
|
|
|
|
|
|
|
|
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/yirendai-reports-first-quarter-2017-financial-results-300461212.html
SOURCE Yirendai Ltd.