6-K 1 d360764d6k.htm FORM 6-K Form 6-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington D.C. 20549

 

 

FORM 6-K

 

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16 UNDER THE

SECURITIES EXCHANGE ACT OF 1934

For the month of May 2012

Commission File Number: 001-33587

 

 

PERFECT WORLD CO., LTD.

 

 

Perfect World Plaza, Building 306, 86 Beiyuan Road

Chaoyang District, Beijing 100101

People’s Republic of China

(86 10) 5780-5700

(Address of principal executive offices)

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

Form 20-F  x            Form 40-F  ¨

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):  ¨

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):  ¨

 

 

 


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

Perfect World Co., Ltd.
By:  

/s/ Kelvin Wing Kee Lau

Name:   Kelvin Wing Kee Lau
Title:   Chief Financial Officer

Date: May 30, 2012

 

2


EXHIBIT INDEX

 

     Page  

Exhibit 99.1 – Press release

     -1-   

 

3


Exhibit 99.1

 

LOGO

PERFECT WORLD ANNOUNCES FIRST QUARTER

2012 UNAUDITED FINANCIAL RESULTS

(Beijing, China – May 29, 2012) – Perfect World Co., Ltd. (NASDAQ: PWRD) (“Perfect World” or the “Company”), a leading online game developer and operator based in China, today announced its unaudited financial results for the first quarter ended March 31, 2012.

First Quarter 2012 Highlights1

 

 

Total revenues were RMB718.5 million (USD114.1 million), as compared to RMB776.4 million in 4Q11 and RMB718.5 million in 1Q11.

 

 

Gross profit was RMB591.4 million (USD93.9 million), as compared to RMB639.3 million in 4Q11 and RMB610.6 million in 1Q11.

 

 

Operating profit was RMB234.8 million (USD37.3 million), as compared to RMB220.2 million in 4Q11 and RMB288.9 million in 1Q11. Non-GAAP operating profit2 was RMB256.6 million (USD40.7 million), as compared to RMB244.0 million in 4Q11 and RMB314.6 million in 1Q11.

 

 

Net income attributable to the Company’s shareholders was RMB209.8 million (USD33.3 million), as compared to RMB260.0 million in 4Q11 and RMB263.7 million in 1Q11. Non-GAAP net income attributable to the Company’s shareholders2 was RMB231.6 million (USD36.8 million), as compared to RMB283.9 million in 4Q11 and RMB289.5 million 1Q11.

 

 

Basic and diluted earnings per American Depositary Share (“ADS”)3 were RMB4.52 (USD0.72) and RMB4.38 (USD0.69), respectively, as compared to RMB5.65 and RMB5.45, respectively, in 4Q11, and RMB5.25 and RMB4.99, respectively, in 1Q11. Non-GAAP basic and diluted earnings per ADS2 were RMB4.99 (USD0.79) and RMB4.83 (USD0.77), respectively, as compared to RMB6.17 and RMB5.94, respectively, in 4Q11, and RMB5.76 and RMB5.48, respectively, in 1Q11.

“We are pleased to announce our first quarter results,” said Mr. Michael Chi, Chairman and Chief Executive Officer of Perfect World. “While we decelerated promotional activities in the first quarter of 2012, our financial results still came in line with our previous expectations. We continued to see solid performance from some of our existing games, including our popular titles ‘Perfect World II’ and ‘Forsaken World.’”

 

1 

The U.S. dollar (USD) amounts disclosed in this press release, except for those transaction amounts that were actually settled in U.S. dollars, are presented solely for the convenience of the reader. The conversion of Renminbi (RMB) into USD in this release is based on the noon buying rate in The City of New York for cable transfers in RMB per USD as certified for customs purposes by the Federal Reserve Bank of New York as of March 30, 2012, which was RMB6.2975 to USD1.00. The percentages stated in this press release are calculated based on the RMB amounts.

 

2 

As used in this press release, non-GAAP operating profit, non-GAAP net income attributable to the Company’s shareholders and non-GAAP earnings per ADS are defined to exclude share-based compensation charge from operating profit, net income attributable to the Company’s shareholders and earnings per ADS, respectively. See “Non-GAAP Financial Measures” and “Reconciliation of GAAP and Non-GAAP Results” at the end of this press release.

 

3 

Each ADS represents five ordinary shares.

 

- 1 -


LOGO

 

“One of our key strengths is our diversified, well-rounded portfolio and pipeline of games. In the first quarter, we continued to build on this diversifying pipeline. We are working on a number of new MMORPGs, including the highly anticipated titles ‘Swordsman Online’ and ‘Saint Seiya Online,’ as well as a number of other different types of games such as web games. Two martial arts MMORPGs from our pipeline, ‘Heaven Sword and Dragon Saber’ and ‘Return of the Condor Heroes’ (formerly known as ‘Fantasy Condor Heroes’), are expected to be launched in the second half of this year. These two games are adapted from the highly-acclaimed Louis Cha novels of the same names, and we believe these games will provide a new-level of entertainment for die-hard martial-arts fans and gamers alike. During the quarter, we also continued to work on content enhancements for some existing games in our portfolio in order to maintain their healthy life cycles and sustainable growth.”

“In addition to our gaming portfolio and pipeline, our effective globalization strategy remains our signature strength. The subsidiaries and specialized production studios we maintain in China and overseas continue to enhance our strong R&D capabilities worldwide. Our newly-acquired U.S.-based studio, Cryptic Studios, Inc. (‘Cryptic Studios’), is developing the highly-anticipated title ‘Neverwinter’ and other projects, bringing us additional world-class titles. We also continue to strengthen our global operational capabilities through our extensive global network of subsidiaries and partners.”

“With our diversified portfolio and pipeline, strong and innovative R&D teams worldwide and extensive global operating network, we will continue to build our business to meet the increasingly high standards of today’s online gamers and generate long-term value for our shareholders.”

Mr. Kelvin Lau, Chief Financial Officer, added, “Our first quarter revenues fell within our previous guidance. As we redoubled our efforts on our upcoming new game launches and stayed more focused on content enhancements to benefit the healthy life cycles of our existing games, our first quarter top line temporarily softened from the previous quarter. Furthermore, as many players were away from their computers for the Chinese New Year and we did not have any major new launches during the quarter, we slowed down our promotional activities, which resulted in a reduction in sales and marketing expenses for the quarter.”

“Despite the first quarter being a slower season for our in-game monetization activities in some overseas markets, we still excel in overseas markets among China’s online gaming companies, driven by our successful globalization strategy. We generate over one fourth of our total revenues from overseas operations and licensing activities and maintain a coverage of over 100 countries and regions worldwide. During the quarter, our overseas subsidiaries continued to make progress. Recently, we published ‘Blacklight Retribution,’ a free-to-play first-person shooter game developed by the leading U.S.-based game developer Zombie Studios, Inc., in North America, and its French and German versions in Europe. We also launched French and German versions of ‘Star Trek Online,’ a high-quality sci-fi MMORPG developed by our renowned R&D team, Cryptic Studios, in Europe. We also progressed well in our overseas licensing activities through signing additional licensing agreement and launching several of our games through our overseas partners.”

 

- 2 -


LOGO

 

“Based on the confidence in our current business and outlook, and as an appreciation to our supporters, we distributed a cash dividend of approximately USD98 million to our shareholders in April 2012. We will continue to build our business with an unwavering commitment to creating value for our shareholders over time.”

First Quarter 2012 Financial Results

Total Revenues

Total revenues were RMB718.5 million (USD114.1 million) in 1Q12, as compared to RMB776.4 million in 4Q11 and RMB718.5 million in 1Q11.

Online game operation revenues, which include both domestic and overseas online game operations, were RMB665.1 million (USD105.6 million) in 1Q12, as compared to RMB706.9 million in 4Q11 and RMB646.2 million in 1Q11. For the Company’s overseas operations, the first quarter was a slower season for in-game monetization activities. For the Company’s domestic operations, there were no major new launches during the quarter and the Company primarily focused on its preparation for the upcoming new game launches and further content enhancements of some existing games in order to lengthen their life cycles.

The aggregate average concurrent users (ACU) for games under operation in mainland China was approximately 804,000 in 1Q12, as compared to 873,000 in 4Q11 and 905,000 in 1Q11. The decrease from 4Q11 was mainly due to adverse seasonality factors affecting user traffic in 1Q12.

Licensing revenues were RMB49.2 million (USD7.8 million) in 1Q12, as compared to RMB65.6 million in 4Q11 and RMB63.6 million in 1Q11. The decrease from 4Q11 was mainly because the Company did not have as many new launches in overseas markets as in 4Q11.

Other revenues were RMB4.2 million (USD0.7 million) in 1Q12, as compared to RMB3.9 million in 4Q11 and RMB8.7 million in 1Q11.

Cost of Revenues

The cost of revenues was RMB127.1 million (USD20.2 million) in 1Q12, as compared to RMB137.1 million in 4Q11 and RMB107.9 million in 1Q11. The decrease from 4Q11 was mainly a result of decreases in server depreciation expenses and staff cost.

Gross Profit and Gross Margin

Gross profit was RMB591.4 million (USD93.9 million) in 1Q12, as compared to RMB639.3 million in 4Q11 and RMB610.6 million in 1Q11. Gross margin was 82.3% in 1Q12, as compared to 82.3% in 4Q11 and 85.0% in 1Q11.

 

- 3 -


LOGO

 

Operating Expenses

Operating expenses were RMB356.6 million (USD56.6 million) in 1Q12, as compared to RMB419.1 million in 4Q11 and RMB321.7 million in 1Q11. The decrease in operating expenses from 4Q11 was due to decreases in R&D expenses, sales and marketing expenses, and general and administrative expenses in 1Q12.

R&D expenses were RMB179.4 million (USD28.5 million) in 1Q12, as compared to RMB186.5 million in 4Q11 and RMB146.3 million in 1Q11. The decrease from 4Q11 was primarily due to a decrease in staff cost.

Sales and marketing expenses were RMB101.4 million (USD16.1 million) in 1Q12, as compared to RMB142.0 million in 4Q11 and RMB103.7 million in 1Q11. The decrease from 4Q11 was largely attributable to a reduction in advertising and promotional expenses. The Company slowed down promotional activities as there were no major new launches in 1Q12 and the Company primarily stayed focused on its preparation for the upcoming new game launches and further content enhancements for some existing games.

General and administrative (“G&A”) expenses were RMB75.8 million (USD12.0 million) in 1Q12, as compared to RMB90.6 million in 4Q11 and RMB71.7 million in 1Q11. The decrease from 4Q11 was mainly due to a decrease in staff cost as a special year-end bonus was recorded in G&A expenses in 4Q11.

Operating Profit

Operating profit was RMB234.8 million (USD37.3 million) in 1Q12, as compared to RMB220.2 million in 4Q11 and RMB288.9 million in 1Q11. Non-GAAP operating profit was RMB256.6 million (USD40.7 million) in 1Q12, as compared to RMB244.0 million in 4Q11 and RMB314.6 million in 1Q11.

Total Other Income

Total other income was RMB21.0 million (USD3.3 million) in 1Q12, as compared to RMB49.0 million in 4Q11 and RMB10.1 million in 1Q11. The decrease from 4Q11 was primarily due to a decrease in government grant subsidy income and the foreign exchange loss realized in 1Q12.

Income Tax Expense

Income tax expense was RMB47.8 million (USD7.6 million) in 1Q12, as compared to RMB10.7 million in 4Q11 and RMB33.7 million in 1Q11. Some of the Company’s controlled entities, qualified as software enterprises, had been entitled to a tax exemption in prior years and started to enjoy a 50% reduction of the applicable corporate income tax rate in China in 2012.

Net Income Attributable to the Company’s Shareholders

Net income attributable to the Company’s shareholders was RMB209.8 million (USD33.3 million) in 1Q12, as compared to RMB260.0 million in 4Q11 and RMB263.7 million in 1Q11. Non-GAAP net income attributable to the Company’s shareholders was RMB231.6 million (USD36.8 million) in 1Q12, as compared to RMB283.9 million in 4Q11 and RMB289.5 million in 1Q11.

 

- 4 -


LOGO

 

Basic and diluted earnings per ADS were RMB4.52 (USD0.72) and RMB4.38 (USD0.69), respectively, in 1Q12, as compared to RMB5.65 and RMB5.45, respectively, in 4Q11, and RMB5.25 and RMB4.99, respectively, in 1Q11. Non-GAAP basic and diluted earnings per ADS were RMB4.99 (USD0.79) and RMB4.83 (USD0.77), respectively, in 1Q12, as compared to RMB6.17 and RMB5.94, respectively, in 4Q11, and RMB5.76 and RMB5.48, respectively, in 1Q11.

Cash and Cash Equivalents

As of March 31, 2012, the Company had RMB1.4 billion (USD221.5 million) of cash and cash equivalents, as compared to RMB2.2 billion as of December 31, 2011. The decrease was mainly due to the Company’s investments in certain short-term structured deposits.

Business Outlook

Based on the Company’s current operations, total revenues for the second quarter of 2012 are expected to be between RMB647 million and RMB683 million, representing a decline from the revenues in the first quarter of 2012. In the second quarter, as part of the normal product cycle, the Company plans to continue its focus on the preparation for the upcoming new game launches and further enhancing the content of its portfolio in order to lengthen the life cycle of existing games and maintain long-term sustainable growth.

Non-GAAP Financial Measures

To supplement the financial measures prepared in accordance with generally accepted accounting principals in the United States, or GAAP, this press release presents non-GAAP operating profit, non-GAAP net income attributable to the Company’s shareholders and non-GAAP earnings per ADS by excluding share-based compensation charge from operating profit, net income attributable to the Company’s shareholders and earnings per ADS, respectively. The Company believes these non-GAAP financial measures are important to help investors understand the Company’s operating and financial performance, compare business trends among different reporting periods on a consistent basis and assess the Company’s core operating results, as they exclude certain expenses that are not expected to result in cash payments. The use of the above non-GAAP financial measures has certain limitations. Share-based compensation charge has been and will continue to be incurred and is not reflected in the presentation of the non-GAAP financial measures. It should be considered in the overall evaluation of our results. None of the non-GAAP measures is a measure of net income attributable to the Company’s shareholders, operating profit, operating performance or liquidity presented in accordance with GAAP. We compensate for these limitations by providing the relevant disclosure of our share-based compensation charge in our reconciliations to the most directly comparable GAAP financial measures, which should be considered when evaluating our performance. These non-GAAP financial measures should be considered in addition to financial measures prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, financial measures prepared in accordance with GAAP. Reconciliation of each of these non-GAAP financial measures to the most directly comparable GAAP financial measure are set forth at the end of this release.

 

- 5 -


LOGO

 

Conference Call

Perfect World will host a conference call and live webcast at 9:00pm Eastern Daylight Time on Tuesday, May 29, 2012 (9:00am Beijing time on Wednesday, May 30, 2012).

Dial-in numbers for the live conference call are as follows:

 

• U.S. Toll Free Number

   1-866-519-4004

• International Dial-in Number

   +65-6723-9381

• Mainland China Toll Free Number

   800-819-0121

• Hong Kong Toll Free Number

   80-093-0346

• U.K. Toll Free Number

   080-8234-6646
      Conference ID: PWRD   

A live and archived webcast of the conference call will be available on the Investor Relations section of Perfect World’s website at http://www.pwrd.com.

A telephone replay of the call will be available beginning two hours after the conclusion of the conference call through 11:59pm Eastern Time, June 5, 2012.

Dial-in numbers for the replay are as follows:

 

• U.S. Toll Free Number

   1-866-214-5335

• International Dial-in Number

   +61-2-8235-5000
      Conference ID: 82164777   

About Perfect World Co., Ltd. (http://www.pwrd.com)

Perfect World Co., Ltd. (NASDAQ: PWRD) is a leading online game developer and operator based in China. Perfect World primarily develops online games based on proprietary game engines and game development platforms. Perfect World’s strong technology and creative game design capabilities, combined with extensive knowledge and experiences in the online game market, enable it to frequently and promptly introduce popular games designed to cater changing customer preferences and market trends. Perfect World’s current portfolio of self-developed online games includes massively multiplayer online role playing games (“MMORPGs”): “Perfect World,” “Legend of Martial Arts,” “Perfect World II,” “Zhu Xian,” “Chi Bi,” “Pocketpet Journey West,” “Battle of the Immortals,” “Fantasy Zhu Xian,” “Forsaken World,” “Dragon Excalibur,” “Empire of the Immortals” and “Heaven Sword and Dragon Saber;” an online casual game: “Hot Dance Party;” and a number of web games and social networking games. While a substantial portion of the revenues are generated in China, Perfect World operates its games in North America, Europe and Japan through its own subsidiaries. Perfect World’s games have also been licensed to leading game operators in a number of countries and regions in Asia, Latin America, Australia, New Zealand, and the Russian Federation and other Russian speaking territories. Perfect World plans to continue to explore new and innovative business models and remains deeply committed to maximizing shareholder value over time.

 

- 6 -


LOGO

 

Safe Harbor Statements

This press release contains forward-looking statements. These statements constitute forward-looking statements under 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 management’s quotations and “Business Outlook” contain forward-looking statements. Such statements involve certain risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Potential risks and uncertainties include, but are not limited to, Perfect World’s limited operating history, its ability to develop and operate new games that are commercially successful, the growth of the online game market and the continuing market acceptance of its games and in-game items in China and elsewhere, its ability to protect intellectual property rights, its ability to respond to competitive pressure, its ability to maintain an effective system of internal control over financial reporting, changes of the regulatory environment in China, and economic slowdown in China and/or elsewhere. Further information regarding these and other risks is included in Perfect World’s filings with the U.S. Securities and Exchange Commission, including its annual report on Form 20-F. All information provided in this press release and in the attachments is as of May 29, 2012, and Perfect World 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.

For further information, please contact

Perfect World Co., Ltd.

Vivien Wang – Vice President, Investor Relations & Corporate Communications

Joanne Deng – Investor Relations Manager

Tel: +86-10-5780-5700

Fax: +86-10-5780-5713

Email: ir@pwrd.com

http://www.pwrd.com

Christensen Investor Relations

Patty Bruner

Tel: +1-480-614-3036

Fax: +1-480-614-3033

Email: pbruner@christensenir.com

Teal Willingham

Tel: +86-10-5826-4988

Fax: +86-10-5826-4838

Email: twillingham@christensenir.com

 

- 7 -


Perfect World Co., Ltd.

Unaudited Consolidated Balance Sheets

 

     December 31,
2011
    March 31,
2012
    March 31,
2012
 
     RMB     RMB     USD  

Assets

      

Current assets

      

Cash and cash equivalents

     2,150,213,495        1,394,997,225        221,516,034   

Restricted cash

     535,500,431        1,192,318,444        189,332,028   

Short-term investments

     139,517,875        715,203,875        113,569,492   

Accounts receivable, net

     142,543,972        138,788,715        22,038,700   

Due from related parties

     40,000        —          —     

Prepayment and other assets

     94,628,466        125,715,996        19,962,842   

Deferred tax assets

     27,130,068        28,555,474        4,534,414   
  

 

 

   

 

 

   

 

 

 

Total current assets

     3,089,574,307        3,595,579,729        570,953,510   
  

 

 

   

 

 

   

 

 

 

Non current assets

      

Equity investments

     33,384,729        228,185,981        36,234,376   

Time deposits

     293,892,575        296,223,575        47,038,281   

Restricted time deposits

     125,717,425        134,408,028        21,343,077   

Property, equipment, and software, net

     1,259,850,498        1,241,641,801        197,164,240   

Construction in progress

     4,793,214        5,491,848        872,068   

Intangible assets, net

     273,193,489        260,939,359        41,435,388   

Goodwill

     466,328,513        458,153,333        72,751,621   

Due from related parties

     7,561,080        7,553,160        1,199,390   

Prepayments and other assets

     62,457,484        61,311,044        9,735,775   

Deferred tax assets

     35,235,313        35,168,515        5,584,520   
  

 

 

   

 

 

   

 

 

 

Total assets

     5,651,988,627        6,324,656,373        1,004,312,246   
  

 

 

   

 

 

   

 

 

 

Liabilities and Shareholders’ Equity

      

Current liabilities

      

Accounts payable

     89,123,596        65,387,697        10,383,117   

Short-term bank loans

     560,780,100        1,158,151,200        183,906,503   

Dividend payable

     —          616,684,559        97,925,297   

Advances from customers

     95,921,079        90,109,107        14,308,711   

Salary and welfare payable

     204,976,567        90,908,920        14,435,716   

Taxes payable

     43,236,335        48,709,770        7,734,779   

Accrued expenses and other liabilities

     68,663,124        69,720,363        11,071,118   

Due to related parties

     155,000        310,000        49,226   

Deferred revenues

     461,921,174        490,252,227        77,848,706   

Deferred tax liabilities

     106,933,061        52,232,721        8,294,199   

Deferred government grants

     579,526        579,526        92,025   
  

 

 

   

 

 

   

 

 

 

Total current liabilities

     1,632,289,562        2,683,046,090        426,049,397   

Deferred revenues

     17,481,338        12,887,390        2,046,430   

Deferred tax liabilities

     8,005,954        8,000,368        1,270,404   

Other long-term liabilities

     8,803,103        —          —     
  

 

 

   

 

 

   

 

 

 

Total liabilities

     1,666,579,957        2,703,933,848        429,366,231   
  

 

 

   

 

 

   

 

 

 

Shareholders’ Equity

      

Ordinary shares (US$0.0001 par value, 10,000,000,000 shares authorized, 29,671,195 Class A ordinary shares issued and outstanding, 201,238,020 Class B ordinary shares issued and outstanding as of December 31, 2011; 10,000,000,000 shares authorized, 29,671,195 Class A ordinary shares issued and outstanding, 207,484,500 Class B ordinary shares issued and outstanding as of March 31, 2012)

     186,948        190,882        30,311   

Additional paid-in capital

     212,421,037        265,118,574        42,099,019   

Statutory reserves

     268,014,793        270,581,391        42,966,477   

Accumulated other comprehensive loss

     (60,430,695     (69,338,746     (11,010,519

Retained earnings

     3,538,087,071        3,128,790,166        496,830,515   
  

 

 

   

 

 

   

 

 

 

Total Perfect World Shareholders’ Equity

     3,958,279,154        3,595,342,267        570,915,803   

Non-controlling interests

     27,129,516        25,380,258        4,030,212   
  

 

 

   

 

 

   

 

 

 

Total Shareholders’ Equity

     3,985,408,670        3,620,722,525        574,946,015   
  

 

 

   

 

 

   

 

 

 

Total Liabilities and Shareholders’ Equity

     5,651,988,627        6,324,656,373        1,004,312,246   
  

 

 

   

 

 

   

 

 

 


Perfect World Co., Ltd.

Unaudited Consolidated Statements of Operations

 

     Three months ended  
     March 31,
2011
    December 31,
2011
    March 31,
2012
    March 31,
2012
 
     RMB     RMB     RMB     USD  

Revenues

        

Online game operation revenues

     646,197,034        706,928,792        665,107,654        105,614,554   

Licensing revenues

     63,608,088        65,602,278        49,176,306        7,808,862   

Other revenues

     8,736,930        3,856,156        4,185,651        664,653   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Revenues

     718,542,052        776,387,226        718,469,611        114,088,069   

Cost of revenues

     (107,930,985     (137,087,329     (127,094,533     (20,181,744
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     610,611,067        639,299,897        591,375,078        93,906,325   

Operating expenses

        

Research and development expenses

     (146,258,245     (186,483,272     (179,352,350     (28,479,929

Sales and marketing expenses

     (103,705,026     (142,022,371     (101,365,434     (16,096,139

General and administrative expenses

     (71,746,858     (90,617,974     (75,845,841     (12,043,802
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     (321,710,129     (419,123,617     (356,563,625     (56,619,870
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating profit

     288,900,938        220,176,280        234,811,453        37,286,455   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income / (expenses)

        

Share of loss from equity investments

     (266,569     (341,956     (4,874,875     (774,097

Interest income

     12,092,431        23,418,520        25,186,496        3,999,444   

Interest expense

     —          (4,329,191     (4,304,723     (683,561

Others, net

     (1,695,024     30,228,833        4,993,894        792,996   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other income

     10,130,838        48,976,206        21,000,792        3,334,782   
  

 

 

   

 

 

   

 

 

   

 

 

 

Profit before tax

     299,031,776        269,152,486        255,812,245        40,621,237   

Income tax expense

     (33,667,091     (10,657,559     (47,793,602     (7,589,298
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations, net of tax

     265,364,685        258,494,927        208,018,643        33,031,939   
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from discontinued operations, net of tax

     (1,550,386     —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income

     263,814,299        258,494,927        208,018,643        33,031,939   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (income) / loss attributable to the non-controlling interests

     (84,266     1,526,359        1,818,039        288,692   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to the Company’s shareholders

     263,730,033        260,021,286        209,836,682        33,320,631   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings per share, basic

        

Continuing operations

     1.06        1.13        0.90        0.14   

Discontinued operations

     (0.01     0.00        0.00        0.00   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total earnings per share, basic

     1.05        1.13        0.90        0.14   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings per share, diluted

        

Continuing operations

     1.01        1.09        0.88        0.14   

Discontinued operations

     (0.01     0.00        0.00        0.00   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total earnings per share, diluted

     1.00        1.09        0.88        0.14   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings per ADS, basic

        

Continuing operations

     5.28        5.65        4.52        0.72   

Discontinued operations

     (0.03     0.00        0.00        0.00   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total earnings per ADS, basic

     5.25        5.65        4.52        0.72   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings per ADS, diluted

        

Continuing operations

     5.02        5.45        4.38        0.69   

Discontinued operations

     (0.03     0.00        0.00        0.00   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total earnings per ADS, diluted

     4.99        5.45        4.38        0.69   
  

 

 

   

 

 

   

 

 

   

 

 

 

Shares used in calculating basic net earnings per share

     251,064,517        230,210,827        231,891,308        231,891,308   

Shares used in calculating diluted net earnings per share

     264,139,903        238,748,799        239,767,544        239,767,544   

Amount attributable to the Company’s shareholders:

        

Income from continuing operations, net of tax

     265,129,709        260,021,286        209,836,682        33,320,631   

Loss from discontinued operations, net of tax

     (1,399,676     —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     263,730,033        260,021,286        209,836,682        33,320,631   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total share-based compensation cost included in:

        

Cost of revenues

     (1,533,490     (1,508,310     (1,550,317     (246,180

Research and development expenses

     (11,144,185     (11,607,745     (11,243,450     (1,785,383

Sales and marketing expenses

     (3,558,980     (3,628,054     (2,336,895     (371,083

General and administrative expenses

     (9,504,533     (7,101,620     (6,668,486     (1,058,910


Perfect World Co., Ltd.

Reconciliation of GAAP and Non-GAAP Results

 

     Three months ended  
     March 31,
2011
     December 31,
2011
     March 31,
2012
     March 31,
2012
 
     RMB      RMB      RMB      USD  

GAAP operating profit

     288,900,938         220,176,280         234,811,453         37,286,455   

Share based compensation charge

     25,741,188         23,845,729         21,799,148         3,461,556   
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP operating profit

     314,642,126         244,022,009         256,610,601         40,748,011   
  

 

 

    

 

 

    

 

 

    

 

 

 

GAAP net income attributable to the Company’s shareholders

     263,730,033         260,021,286         209,836,682         33,320,631   

Share based compensation charge

     25,741,188         23,845,729         21,799,148         3,461,556   
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP net income attributable to the Company’s shareholders

     289,471,221         283,867,015         231,635,830         36,782,187   
  

 

 

    

 

 

    

 

 

    

 

 

 

GAAP net earnings per ADS

           

• Basic

     5.25         5.65         4.52         0.72   

• Diluted

     4.99         5.45         4.38         0.69   

Non-GAAP net earnings per ADS

           

• Basic

     5.76         6.17         4.99         0.79   

• Diluted

     5.48         5.94         4.83         0.77   

ADSs used in calculating net earnings per ADS

           

• Basic

     50,212,903         46,042,165         46,378,262         46,378,262   

• Diluted

     52,827,981         47,749,760         47,953,509         47,953,509