EX-99.1 2 v418400_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

YY Reports Second Quarter 2015 Unaudited Financial Results

 

2Q15 Net Revenues Up 61.4% YOY to RMB1,357.2 Million

2Q15 Net Income Up 31.0% YOY to RMB290.7Million

2Q15 Non-GAAP Net Income Up 17.0% YOY to RMB302.3 Million

 

Guangzhou, China, August 13, 2015 – YY Inc. (NASDAQ: YY) ("YY" or the "Company"), a revolutionary real-time interactive social platform, today announced its unaudited financial results for the second quarter ended June 30, 2015.

 

Second Quarter 2015 Highlights

•Net revenues increased by 61.4% to RMB1,357.2 million (US$218.9 million) from RMB841.0 million in the corresponding period of 2014.
•Net income attributable to YY Inc. increased by 31.0% to RMB290.7 million (US$46.9 million) from RMB221.9 million in the corresponding period of 2014.
•Non-GAAP net income attributable to YY Inc.1 increased by 17.0% to RMB302.3 million (US$48.8 million) from RMB258.4 million in the corresponding period of 2014.

 

Mr. David Xueling Li, Chief Executive Officer of YY, stated, “We are excited about our robust performance in the second quarter of 2015, as we continue to grow and strengthen our interactive social platform and further expand our new initiatives. Revenue growth exceeded our guidance for the quarter, driven both by the continued strong performance in the core segments and the remarkable progress in the emerging businesses. Our core online music and entertainment business, notwithstanding the increased competition in the online entertainment market, continued apace, with strong growth from Mobile YY both in terms of ARPU and paying users. Going forward, we will continue to adapt to the evolving Internet landscape in China and provide new and innovative services to our community of users.”

 

Mr. Eric He, Chief Financial Officer of YY, commented, “We continue to see strong top-line growth, driven primarily by our core online music and entertainment business and online dating. However, we expect this strong growth to be partly offset by a weaker performance in online games resulting from increased competition and widespread softness in the online gaming market. In addition, due to a continued shift in our revenue mix to businesses involving higher user-generated content and higher associated costs, which include increased revenue-sharing fees and content costs, as well as the increasing competition in a number of markets in which we operate, we expect our gross margins for the full year to be slightly lower than we have earlier anticipated. Nonetheless, we plan to mitigate the effect of this trend by continuing to improve our operational efficiency. By adapting to the ever-changing needs of our users, we will stay one step ahead of our competitors and fortify our position as the leading real-time interactive social platform in China.”

 

Second Quarter 2015 Financial Results

 

NET REVENUES

Net revenues increased by 61.4% to RMB1,357.2 million (US$218.9 million) in the second quarter of 2015 from RMB841.0 million in the corresponding period of 2014, underpinned by an increase in IVAS revenues.

 

 

1 Non-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.

 

 1 

 

  

IVAS revenues, which mainly consisted of revenues from online music and entertainment, online games, online dating, Huya broadcasting and YY's membership program, increased by 62.4% to RMB1,300.0 million (US$209.7 million) in the second quarter of 2015 from RMB800.7 million in the corresponding period of 2014. The overall increase primarily reflected an increase in the number of paying users.

 

Revenues from online music and entertainment increased by 41.5% to RMB730.7 million (US$117.9 million) in the second quarter of 2015 from RMB516.4 million in the corresponding period of 2014. This increase was driven by a year-over-year increase of 61.8% in the number of paying users to 1,825,000, but partly offset by a 12.7% decrease in average revenue per user (“ARPU”) to RMB400. The year-over-year decrease in ARPU was a result of increased mobile contribution to the total music and entertainment revenues.

 

Revenues from online games increased by 19.5% to RMB199.4 million (US$32.2 million) in the second quarter of 2015 from RMB166.9 million in the corresponding period of 2014. This increase primarily reflected a year-over-year increase in ARPU of 22.3% to RMB466 from 428,000 paying users. The number of online games operated by the Company as of June 30, 2015 was 246, from 150 as of June 30, 2014.

 

Revenues from online dating increased by 438.0% to RMB157.3 million (US$25.4 million) in the second quarter of 2015 from RMB29.2 million in the corresponding period of 2014. This increase reflected a year-over-year increase of 161.8% in the number of paying users to 233,000 and an increase in ARPU of 105.2% to RMB675 in the second quarter of 2015.

 

Other IVAS revenues, mainly including Huya broadcasting and membership subscription fees, increased by 141.2% to RMB212.6 million (US$34.3 million) in the second quarter of 2015 from RMB88.1 million in the corresponding period of 2014. Revenues from Huya live game broadcasting increased by 174.4% to RMB85.3 million (US$13.8 million) in the second quarter of 2015 from RMB31.1 million in the corresponding period of 2014. Revenues from membership subscription fees increased by 49.3% to RMB72.5 million (US$11.7 million) in the second quarter of 2015 from RMB48.6 million in the corresponding period of 2014. This increase primarily reflected a 16.5% increase in the number of members to 1,073,000 as of June 30, 2015 from 921,000 as of June 30, 2014.

 

Other revenues, mainly including revenues from the Company's online education platform, 100 Education, and online advertising revenues from Duowan.com, increased by 41.6% to RMB57.2 million (US$9.2 million) in the second quarter of 2015 from RMB40.4 million in the corresponding period of 2014.

 

COST OF REVENUES AND GROSS PROFIT

Cost of revenues increased by 96.2% to RMB833.3 million (US$134.4 million) in the second quarter of 2015 from RMB424.8 million in the corresponding period of 2014. This increase was primarily attributable to an increase in revenue-sharing fees and content costs to RMB551.5 million (US$89.0 million) in the second quarter of 2015 from RMB256.0 million in the corresponding period of 2014. This increase in revenue-sharing fees and content costs paid to performers, channel owners and content providers was primarily due to higher levels of user engagement and spending driven by promotional activities as well as an increasing number of new, emerging business lines in different categories. In addition, bandwidth costs increased to RMB132.2 million (US$21.3 million) in the second quarter of 2015 from RMB77.3 million in the corresponding period of 2014.

 

Gross profit increased by 25.9% to RMB523.9 million (US$84.5 million) in the second quarter of 2015 from RMB416.3 million in the corresponding period of 2014. Gross margin was 38.6% in the second quarter of 2015 compared with 49.5% in the corresponding period of 2014. The decrease in gross margin year-over-year was primarily attributable to the change in the Company's business mix to include new business lines involving user-generated content, and higher revenue-sharing fees in music and entertainment, as well as increased investments in Huya broadcasting.

 

 2 

 

  

OPERATING INCOME

Operating expenses for the second quarter of 2015 increased by 38.0% to RMB247.8 million (US$40.0 million) from RMB179.5 million in the corresponding period of 2014. This increase was primarily attributable to an increase in sales and marketing expenses, particularly in relation to promotion of Mobile YY and Huya, our live game broadcasting mobile application.

 

During the second quarter of 2015, the Company conducted a periodic asset assessment on 100 Education following a departure of a number of key personnel in this business. As a result, a goodwill impairment charge of RMB110.7 million (US$17.9 million) in relation to the online English-training business that the Company acquired in December 2014 was recognized. Meanwhile, a favorable fair value adjustment of RMB111.5 million (US$18.0 million) in the earn-out provision related to the abovementioned acquisition was also recorded in the period.

 

Operating income in the second quarter of 2015 increased by 29.0% to RMB307.7 million (US$49.6 million) from RMB238.6 million in the corresponding period of 2014. Operating margin decreased to 22.7% in the second quarter of 2015 from 28.4% in the corresponding period of 2014. The decrease in operating margin was primarily due to the abovementioned decline in gross margin, which was partly offset by improved operating efficiency.

 

Non-GAAP operating income2 increased by 16.1% to RMB319.3 million (US$51.5 million) in the second quarter of 2015 from RMB275.1 million in the corresponding period of 2014. Non-GAAP operating margin3 decreased to 23.5% in the second quarter of 2015 from 32.7% in the corresponding period of 2014.

 

NET INCOME

Net income attributable to YY Inc. increased by 31.0% to RMB290.7 million (US$46.9 million) in the second quarter of 2015 from RMB221.9 million in the corresponding period of 2014. Net margin in the second quarter of 2015 decreased to 21.4% from 26.4% in the corresponding period of 2014. Non-GAAP net income attributable to YY Inc.4 increased by 17.0% to RMB302.3 million (US$48.8 million) from RMB258.4 million in the corresponding period of 2014. Non-GAAP net margin5 decreased to 22.5% in the second quarter of 2015 compared to 30.7% in the corresponding period of 2014.

 

NET INCOME PER ADS

Diluted net income per ADS6 in the second quarter of 2015 increased by 37.5% to RMB5.10 (US$ 0.82), from RMB3.71 in the corresponding period of 2014.

 

 

2 Non-GAAP operating income is a non-GAAP financial measure, which is defined as operating income excluding share-based compensation expenses.

3 Non-GAAP operating margin is a non-GAAP financial measure, which is defined as non-GAAP operating income as a percentage of net revenues.

4 Non-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.

5 Non-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.

6 ADS 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.

 

 3 

 

  

Non-GAAP diluted net income per ADS7 in the second quarter of 2015 increased by 22.5% to RMB 5.29 (US$0.85) from RMB4.32 in the corresponding period of 2014.

 

BALANCE SHEET AND CASH FLOWS

As of June 30, 2015, the Company had cash and cash equivalents of RMB670.9 million (US$108.2 million) and short-term deposits and restricted short-term deposits of RMB3,456.4 million (US$557.5 million). For the second quarter of 2015, net cash from operating activities was RMB421.9 million (US$68.0 million).

 

SHARES OUTSTANDING

As of June 30, 2015, the Company had a total of 1,094.6 million common shares outstanding, or the equivalent of 54.7 million ADSs outstanding.

 

RECENT DEVELOPMENT

On July 9, 2015, the Company announced that it received a preliminary non-binding proposal from Mr. Jun Lei, Chairman of the Board, and Mr. David Xueling Li, CEO of the Company, proposing a “going-private” transaction to acquire all of the outstanding shares of YY for US$68.50 in cash per ADS, each representing 20 ordinary shares. On July 16, 2015, the Board of Directors formed a special committee of independent directors, comprising Mr. Peter Andrew Schloss, Mr. David Tang, and Mr. Peng Tsing Ong, to review and evaluate the proposal. On August 3, 2015, the Company announced that the special committee has retained Citigroup Global Markets Inc. as its independent financial advisor and Fenwick & West LLP as its legal counsel in regards with the evaluation process. At this time, no decisions have been made with respect to YY's response to this proposal. There can be no assurance that any definitive offer will be made, that any agreement will be executed or that the proposal or any other transaction will be approved or consummated.

 

Conference Call Information

The Company will hold a conference call on Thursday, August 13, 2015 at 9:00 pm Eastern Time or Friday August 14, 2015 at 9:00 am 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: 400-1200654
Hong Kong: +852-3018-6776
Conference ID: # 96463351

 

The replay will be accessible through August 21, 2015 by dialing the following numbers:

 

United States Toll Free: +1-855-452-5696
International: +61-2-9003-4211
Conference ID: #96463351

 

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/.

 

 

7 Non-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.

 

 4 

 

  

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 RMB6.2000 to US$1.00, the noon buying rate in effect on June 30, 2015 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 revolutionary real-time interactive social platform that engages users in real-time 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 online 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$593 million in the fiscal year 2014.

 

Safe Harbor Statement

This announcement contains forward-looking statements. These statements are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “estimates” and similar statements. Among other things, the business outlook and quotations from management in this announcement, as well as YY's strategic and operational plans, contain forward-looking statements. YY may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (“SEC”), in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about YY’s beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: YY’s goals and strategies; YY's future business development, results of operations and financial condition; the expected growth of the online communication social platform market in China; the expectation regarding the rate at which to gain registered user accounts, active users, especially paying users; YY’s ability to monetize the user base; YY’s ability to continue attracting advertisers and offering popular online games; fluctuations in general economic and business conditions in China and assumptions underlying or related to any of the foregoing, as well as uncertainties relating to the proposed “going-private” transaction. Further information regarding these and other risks is included in YY’s filings with the SEC. All information provided in this press release and in the attachments is as of the date of this press release, and YY does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

 

 5 

 

  

Use of Non-GAAP Financial Measures

The unaudited condensed consolidated financial information is prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”), except that the consolidated statement of changes in shareholders’ equity, consolidated statements of cash flows, and the detailed notes have not been presented. YY uses non-GAAP operating income, non-GAAP operating margin, non-GAAP net income attributable to YY Inc., non-GAAP net margin, non-GAAP net income attributable to common shareholders, and basic and diluted non-GAAP net income per ADS, which are non-GAAP financial measures. Non-GAAP operating income is operating income excluding share-based compensation expenses. Non-GAAP operating margin is non-GAAP operating income as a percentage of net revenues. Non-GAAP net income attributable to YY Inc. is net income attributable to YY Inc. excluding share-based compensation expenses. Non-GAAP net margin is non-GAAP net income attributable to YY Inc. as a percentage of net revenues. Non-GAAP net income attributable to common shareholders is net income attributable to common shareholders excluding share-based compensation expenses. Basic and diluted non-GAAP net income per ADS is non-GAAP net income attributable to common shareholders divided by weighted average number of ADS used in the calculation of basic and diluted net income per ADS. The Company believes that separate analysis and exclusion of the non-cash impact of share-based compensation adds clarity to the constituent parts of its performance. The Company reviews these non-GAAP financial measures together with GAAP financial measures to obtain a better understanding of its operating performance. It uses the non-GAAP financial measure for planning, forecasting and measuring results against the forecast. The Company believes that non-GAAP financial measure is useful supplemental information for investors and analysts to assess its operating performance without the effect of non-cash share-based compensation expenses, which have been and will continue to be significant recurring expenses in its business. However, the use of non-GAAP financial measures has material limitations as an analytical tool. One of the limitations of using non-GAAP financial measures is that they do not include all items that impact the Company’s net income for the period. In addition, because non-GAAP financial measures are not measured in the same manner by all companies, they may not be comparable to other similar titled measures used by other companies. In light of the foregoing limitations, you should not consider non-GAAP financial measure in isolation from or as an alternative to the financial measure prepared in accordance with U.S. GAAP.

 

The presentation of these non-GAAP financial measures is not intended to be considered in isolation from, or as a substitute for, the financial information prepared and presented in accordance with U.S. GAAP. For more information on these non-GAAP financial measures, please see the table captioned “YY Inc. Reconciliations of GAAP and Non-GAAP Results” at the end of this release.

 

Investor Relations Contact

 

YY Inc.

Yuffie Fu

Tel: +86 (20) 2916-2000

Email:IR@YY.com

 

ICR, Inc.

Charles Eveslage

Tel: +1 (646) 915-1611

Email:IR@YY.com

 

 6 

 

  

YY INC.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(All amounts in thousands, except share, ADS and per ADS data)

 

  

December 31,

2014

  

June 30,

2015

  

June 30,

2015

 
   RMB   RMB   US$ 
Assets               
Current assets               
Cash and cash equivalents   475,028    670,893    108,209 
Short-term deposits   4,214,576    2,351,083    379,207 
Restricted short-term deposits   100,000    1,105,300    178,274 
Accounts receivable, net   257,436    160,709    25,921 
Inventory   1,445    18,816    3,035 
Amount due from related parties   61,073    115,076    18,561 
Prepayments and other current assets   204,139    194,964    31,446 
Deferred tax assets   111,436    118,094    19,047 
                
Total current assets   5,425,133    4,734,935    763,700 
                
Non-current assets               
Deferred tax assets   1,392    1,440    232 
Investments   186,654    411,258    66,332 
Property and equipment, net   234,228    752,245    121,330 
Intangible assets, net   154,034    161,011    25,970 
Goodwill   300,382    337,071    54,366 
Other non-current assets   560,971    110,375    17,802 
                
Total non-current assets   1,437,661    1,773,400    286,032 
                
Total assets   6,862,794    6,508,335    1,049,732 
                
Liabilities and shareholders’ equity               
Current liabilities               
Accounts payable   101,525    93,095    15,015 
Deferred revenue   356,150    445,829    71,908 
Advances from customers   34,127    40,765    6,575 
Income taxes payable   89,161    91,357    14,735 
Accrued liabilities and other current liabilities   478,703    451,293    72,789 
Amounts due to related parties   30,892    60,446    9,749 
                
Total current liabilities   1,090,558    1,182,785    190,771 
                
Non-current liabilities               
Convertible debt   2,447,980    2,444,988    394,353 
Long-term payable   183,000    182,476    29,432 
Deferred revenue   24,383    17,794    2,870 
Deferred tax liabilities   26,709    25,487    4,111 
                
Total non-current liabilities   2,682,072    2,670,745    430,766 
                
Total liabilities   3,772,630    3,853,530    621,537 

 

 7 

 

 

YY INC.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (CONTINUED)

(All amounts in thousands, except share, ADS and per ADS data)

 

  

December 31,

2014 

  

June 30,

2015

  

June 30,

2015

 
   RMB   RMB   US$ 
             
Mezzanine equity   -    40,952    6,605 
                
Shareholders’ equity               
Class A common shares (US$0.00001 par value; 10,000,000,000 and 10,000,000,000 shares authorized, 706,173,568 and 687,717,628 shares issued and outstanding as of December 31, 2014 and June 30, 2015, respectively)   43    41    7 
Class B common shares (US$0.00001 par value; 1,000,000,000 and 1,000,000,000 shares authorized, 427,352,696 and 406,868,516 shares issued and outstanding as of December 31, 2014 and June 30, 2015, respectively)   30    30    5 
Additional paid-in capital   2,900,458    1,902,395    306,838 
Statutory reserves   56,469    56,469    9,108 
Retained earnings   173,963    691,616    111,551 
Accumulated other comprehensive losses   (40,799)   (36,698)   (5,919)
                
Total shareholders’ equity   3,090,164    2,613,853    421,590 
                
Total liabilities, mezzanine equity and shareholders’ equity   6,862,794    6,508,335    1,049,732 

  

 8 

 

 

YY INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

(All amounts in thousands, except share, ADS and per ADS data)

 

   Three Months Ended   Six Months Ended 
  

June 30,

2014

  

March 31,

2015

  

June 30,

2015

  

June 30,

2015

  

June 30,

2014

  

June 30,

2015

  

June 30,

2015

 
   RMB   RMB   RMB   US$   RMB   RMB   US$ 
                             
Net revenues                                   
Internet value-added service                                   
—Online music and entertainment   516,376    590,055    730,693    117,854    899,490    1,320,748    213,024 
—Online games   166,900    231,748    199,404    32,162    347,220    431,152    69,541 
—Online dating   29,248    131,836    157,348    25,379    36,575    289,184    46,643 
—Other IVAS   88,139    157,197    212,585    34,288    159,486    369,782    59,642 
Other revenues   40,375    39,426    57,151    9,218    64,594    96,577    15,577 
                                    
Total net revenue   841,038    1,150,262    1,357,181    218,901    1,507,365    2,507,443    404,427 
                                    
Cost of revenues(1)   (424,753)   (672,735)   (833,281)   (134,400)   (741,737)   (1,506,016)   (242,906)
                                    
Gross profit   416,285    477,527    523,900    84,501    765,628    1,001,427    161,521 
                                    
Operating expenses(1)                                   
Research and development expenses   (107,454)   (122,988)   (120,125)   (19,375)   (189,164)   (243,113)   (39,212)
Sales and marketing expenses   (13,634)   (51,543)   (63,079)   (10,174)   (20,198)   (114,622)   (18,487)
General and administrative expenses   (58,405)   (59,531)   (63,843)   (10,297)   (115,356)   (123,374)   (19,899)
Goodwill impairment   -    -    (110,699)   (17,855)   -    (110,699)   (17,855)
Fair value change of contingent consideration   -    -    109,995    17,741    -    109,995    17,741 
                                    
Total operating expenses   (179,493)   (234,062)   (247,751)   (39,960)   (324,718)   (481,813)   (77,712)
                                    
Other income   1,836    760    31,570    5,092    2,719    32,330    5,215 
                                    
Operating income   238,628    244,225    307,719    49,633    443,629    551,944    89,024 
                                    
Foreign currency exchange (losses) gains, net   (6,001)   (5,084)   3,917    632    (14,684)   (1,167)   (188)
Interest expense   (18,003)   (18,185)   (21,941)   (3,539)   (19,382)   (40,126)   (6,472)
Interest income   43,643    47,268    33,884    5,465    66,767    81,152    13,089 
Other non-operating income   -    (2,165)   -    -    -    (2,165)   (349)
                                    
Income before income tax expenses   258,267    266,059    323,579    52,191    476,330    589,638    95,104 
                                    
Income tax expenses   (37,356)   (44,474)   (36,430)   (5,876)   (71,057)   (80,904)   (13,049)
                                    
Income before share of  income in equity method investments, net of income taxes   220,911    221,585    287,149    46,315    405,273    508,734    82,055 
                                    
Share of  income in equity method investments, net of income taxes   960    5,001    2,319    374    165    7,320    1,181 
                                    
Net income   221,871    226,586    289,468    46,689    405,438    516,054    83,236 
                                    
Less: Net loss attributable to mezzanine classified non-controlling interest   -    (376)   (1,223)   (197)   -    (1,599)   (258)
                                    
Net income attributable to YY Inc.   221,871    226,962    290,691    46,886    405,438    517,653    83,494 

 

 9 

 

 

YY INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (CONTINUED)

(All amounts in thousands, except share, ADS and per ADS data)

 

   Three Months Ended   Six Months Ended 
  

June 30,

2014

  

March 31,

2015

  

June 30,

2015

  

June 30,

2015

  

June 30,

2014

  

June 30,

2015

  

June 30,

2015

 
   RMB   RMB   RMB   US$   RMB   RMB   US$ 
                             
Net income attributable to YY Inc.   221,871    226,962    290,691    46,886    405,438    517,653    83,494 
                                    
Other comprehensive income :                                   
Foreign currency translation adjustments, net of nil tax   1    4,071    30    5    9,484    4,101    661 
                                    
Comprehensive income attributable to YY Inc.   221,872    231,033    290,721    46,891    414,922    521,754    84,155 
                                    
Net income per ADS                                   
—Basic   3.87    3.94    5.23    0.84    7.08    9.15    1.48 
—Diluted   3.71    3.83    5.10    0.82    6.77    8.91    1.44 
Weighted average number of ADS used in calculating net income per ADS                                   
—Basic   57,387,988    57,532,882    55,629,042    55,629,042    57,270,119    56,603,338    56,603,338 
—Diluted   59,854,610    59,291,664    60,544,579    60,544,579    59,858,441    58,106,597    58,106,597 

 

(1)Share-based compensation was allocated in cost of revenues and operating expenses as follows:

 

   Three Months Ended   Six Months Ended 
  

June 30,

2014

  

March 31,

2015

  

June 30,

2015

  

June 30,

2015

  

June 30,

2014

  

June 30,

2015

  

June 30,

2015

 
   RMB   RMB   RMB   US$   RMB   RMB   US$ 
                             
Cost of revenues   4,691    4,432    1,937    312    7,099    6,369    1,027 
Research and development expenses   15,339    11,940    2,650    427    24,218    14,590    2,353 
Sales and marketing expenses   656    743    260    42    993    1,003    162 
General and administrative expenses   15,803    14,729    6,742    1,087    28,217    21,471    3,463 

 

 10 

 

 

YY INC.

RECONCILIATION OF GAAP AND NON-GAAP RESULTS

(All amounts in thousands, except share, ADS and per ADS data)

 

   Three Months Ended   Six Months Ended 
  

June 30,

2014

  

March 31,

2015

  

June 30,

2015

  

June 30,

2015

  

June 30,

2014

  

June 30,

2015

  

June 30,

2015

 
   RMB   RMB   RMB   US$   RMB   RMB   US$ 
                             
Operating income   238,628    244,225    307,719    49,633    443,629    551,944    89,024 
Share-based compensation expenses   36,489    31,844    11,589    1,868    60,527    43,433    7,005 
                                    
Non-GAAP operating income   275,117    276,069    319,308    51,501    504,156    595,377    96,029 
                                    
Net income attributable to YY Inc.   221,871    226,962    290,691    46,886    405,438    517,653    83,494 
Share-based compensation expenses   36,489    31,844    11,589    1,868    60,527    43,433    7,005 
                                    
Non-GAAP net income attributable to YY Inc.   258,360    258,806    302,280    48,754    465,965    561,086    90,499 
                                    
Non-GAAP net income per ADS                                   
—Basic   4.50    4.50    5.43    0.88    8.14    9.91    1.60 
—Diluted   4.32    4.36    5.29    0.85    7.78    9.66    1.56 
Weighted average number of ADS used in calculating Non-GAAP  net income per ADS                                   
—Basic   57,387,988    57,532,882    55,629,042    55,629,042    57,270,119    56,603,338    56,603,338 
—Diluted   59,854,610    59,291,664    60,544,579    60,544,579    59,858,441    58,106,597    58,106,597 

 

 11 

 

 

YY INC.

UNAUDITED SEGMENT REPORT

(All amounts in thousands, except share, ADS and per ADS data)

 

   Three Months Ended 
   June 30, 2015 
   YY IVAS   Others   YY IVAS
and others		   Huya
broadcasting		   100
Education		   Total   Total 
   RMB   RMB   RMB   RMB   RMB   RMB   US$ 
                             
Net revenues                                   
Internet value-added service                                   
—Online music and entertainment   730,693    -    730,693    -    -    730,693    117,854 
—Online games   199,404    -    199,404    -    -    199,404    32,162 
—Online dating   157,348    -    157,348    -    -    157,348    25,379 
—Other IVAS   127,260    -    127,260    85,325    -    212,585    34,288 
Other revenues   -    31,977    31,977         25,174    57,151    9,218 
                                    
Total net revenue   1,214,705    31,977    1,246,682    85,325    25,174    1,357,181    218,901 
                                    
Cost of revenues(1)             (646,399)   (157,638)   (29,244)   (833,281)   (134,400)
                                    
Gross profit (loss)             600,283    (72,313)   (4,070)   523,900    84,501 
                                    
Operating expenses(1)                                   
                                    
Research and development expenses             (97,301)   (14,644)   (8,180)   (120,125)   (19,375)
Sales and marketing expenses             (51,623)   (2,460)   (8,996)   (63,079)   (10,174)
General and administrative expenses             (47,546)   (4,372)   (11,925)   (63,843)   (10,297)
Goodwill impairment             -    -    (110,699)   (110,699)   (17,855)
Fair value change of contingent consideration             (1,552)   -    111,547    109,995    17,741 
                                    
Total operating expenses             (198,022)   (21,476)   (28,253)   (247,751)   (39,960)
Other income             31,570    -    -    31,570    5,092 
                                    
Operating income (loss)             433,831    (93,789)   (32,323)   307,719    49,633 

 

(1)Share-based compensation was allocated in cost of revenues and operating expenses as follows:

 

   Three Months Ended 
   June 30, 2015 
   YY IVAS and
others		  

Huya

broadcasting

   100
Education		   Total   Total 
   RMB   RMB   RMB   RMB   US$ 
                     
Cost of revenues   1,935    (22)   24    1,937    312 
Research and development expenses   2,051    10    589    2,650    427 
Sales and marketing expenses   263    (3)   -    260    42 
General and administrative expenses   6,565    195    (18)   6,742    1,087 

 

 12 

 

 

YY INC.

RECONCILIATION OF GAAP AND NON-GAAP RESULTS OF UNAUDITED SEGMENT REPORT

(All amounts in thousands, except share, ADS and per ADS data)

 

   Three Months Ended 
   June 30, 2015 
   YY IVAS
and others		  

Huya
broadcasting

   100
Education		   Total   Total 
   RMB   RMB   RMB   RMB   US$ 
                     
Operating income (loss)   433,831    (93,789)   (32,323)   307,719    49,633 
Share-based compensation expenses   10,814    180    595    11,589    1,868 
                          
Non-GAAP operating income (loss)   444,645    (93,609)   (31,728)   319,308    51,501 

 

 13 

 

 

YY INC.

UNAUDITED SEGMENT REPORT

(All amounts in thousands, except share, ADS and per ADS data)

 

   Three Months Ended 
   March 31, 2015 
   YY IVAS   Others   YY IVAS
and others		   Huya
broadcasting		   100
Education		   Total   Total 
   RMB   RMB   RMB   RMB   RMB   RMB   US$ 
                             
Net revenues                                   
Internet value-added service                                   
—Online music and entertainment   590,055    -    590,055    -    -    590,055    95,186 
—Online games   231,748    -    231,748    -    -    231,748    37,385 
—Online dating   131,836    -    131,836    -    -    131,836    21,267 
—Other IVAS   102,221    -    102,221    54,976    -    157,197    25,358 
Other revenues   -    16,844    16,844    -    22,582    39,426    6,360 
                                    
Total net revenue   1,055,860    16,844    1,072,704    54,976    22,582    1,150,262    185,556 
                                    
Cost of revenues(1)             (525,338)   (122,919)   (24,478)   (672,735)   (108,523)
                                    
Gross profit (loss)             547,366    (67,943)   (1,896)   477,527    77,033 
                                    
Operating expenses(1)                                   
                                    
Research and development expenses             (100,402)   (13,530)   (9,056)   (122,988)   (19,840)
Sales and marketing expenses             (44,560)   (2,006)   (4,977)   (51,543)   (8,315)
General and administrative expenses             (48,889)   (8,550)   (2,092)   (59,531)   (9,603)
                                    
Total operating expenses             (193,851)   (24,086)   (16,125)   (234,062)   (37,758)
Other income             760    -    -    760    123 
                                    
Operating income (loss)             354,275    (92,029)   (18,021)   244,225    39,398 

 

(1)Share-based compensation was allocated in cost of revenues and operating expenses as follows:

 

   Three Months Ended 
   March 31, 2015 
  

YY IVAS and
others

  

Huya
broadcasting

   100
Education		   Total   Total 
   RMB   RMB   RMB   RMB   US$ 
                     
Cost of revenues   3,844    513    75    4,432    715 
Research and development expenses   9,911    939    1,090    11,940    1,926 
Sales and marketing expenses   729    14    -    743    120 
General and administrative expenses   11,884    2,831    14    14,729    2,376 

 

 14 

 

 

YY INC.

RECONCILIATION OF GAAP AND NON-GAAP RESULTS OF UNAUDITED SEGMENT REPORT

(All amounts in thousands, except share, ADS and per ADS data)

 

   Three Months Ended 
   March 31, 2015 
  

YY IVAS
and others

  

Huya
broadcasting

   100
Education		   Total   Total 
   RMB   RMB   RMB   RMB   US$ 
                     
Operating income (loss)   354,275    (92,029)   (18,021)   244,225    39,398 
Share-based compensation expenses   26,368    4,297    1,179    31,844    5,137 
                          
Non-GAAP operating income (loss)   380,643    (87,732)   (16,842)   276,069    44,535 

 

 15