XML 159 R136.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Reporting (Details)
¥ in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2017
CNY (¥)
Dec. 31, 2017
USD ($)
Dec. 31, 2016
CNY (¥)
Dec. 31, 2015
CNY (¥)
Net revenues        
Others ¥ 182,422 $ 28,038 ¥ 257,638 ¥ 294,200
Total net revenues 11,594,792 1,782,088 8,204,050 5,897,249
Cost of revenues (7,026,402) [1] (1,079,938) (5,103,430) [2] (3,579,744) [3]
Gross profit (loss) 4,568,390 702,150 3,100,620 2,317,505
Operating expenses        
Research and development expenses (781,886) [1] (120,174) (675,230) [2] (548,799) [3]
Sales and marketing expenses (691,281) [1] (106,248) (387,268) [2] (312,870) [3]
General and administrative expenses (544,641) [1] (83,710) (482,437) [2] (358,474) [3]
Goodwill impairment (2,527) [1],[4] (388) (17,665) [2],[4] (310,124) [3]
Fair value change of contingent consideration 0 0 0 [2] 292,471 [3]
Total operating expenses (2,020,335) [1] (310,520) (1,562,600) [2] (1,237,796) [3]
Gain on deconsolidation and disposal of subsidiaries 37,989 5,839 103,960 0
Other income 113,187 17,397 129,504 82,300
Operating income (loss) 2,699,231 414,866 1,771,484 1,162,009
Share-based compensation 257,661 39,602 157,286 185,372
Interest expense (32,122) (4,937) (81,085) (97,125)
Interest income 180,384 27,725 67,193 137,892
Gain on partial disposal of investments 45,861 7,049 25,061 0
Foreign currency exchange losses, net (2,176) (334) 1,158 (38,099)
Other non-operating expenses 0 0 0 (2,165)
Income (loss) before income tax expenses 2,891,178 444,369 1,783,811 1,162,512
Income tax (expenses) benefits (415,811) (63,909) (280,514) (178,327)
Income (loss) before share of income (loss) in equity method investments, net of income taxes 2,475,367 380,460 1,503,297 984,185
Share of income (loss) in equity method investments, net of income taxes 33,024 5,076 8,279 14,120
Net income (loss) 2,508,391 385,536 1,511,576 998,305
Cost of revenues [Member]        
Operating expenses        
Share-based compensation 42,759 6,572 15,894 23,963
Research and development expenses [Member]        
Operating expenses        
Share-based compensation 122,348 18,805 78,816 70,951
Sales and marketing expenses [Member]        
Operating expenses        
Share-based compensation 4,417 679 3,107 3,283
General and administrative expenses [Member]        
Operating expenses        
Share-based compensation 88,137 13,546 59,469 87,175
Live streaming [Member]        
Net revenues        
Total net revenues 10,670,954 1,640,096 7,027,227 4,539,857
Online games [Member]        
Net revenues        
Total net revenues 543,855 83,589 634,325 771,882
Membership [Member]        
Net revenues        
Total net revenues 197,561 $ 30,365 284,860 291,310
Huya [Member]        
Net revenues        
Others 74,528   4,926
Total net revenues 2,184,816   796,904 356,324
Cost of revenues (1,929,864) [1]   (1,094,644) [2] (668,493) [3]
Gross profit (loss) 254,952   (297,740) (312,169)
Operating expenses        
Research and development expenses (170,160) [1]   (188,334) [2] (152,351) [3]
Sales and marketing expenses (87,292) [1]   (68,746) [2] (48,303) [3]
General and administrative expenses (101,995) [1]   (71,325) [2] (33,318) [3]
Goodwill impairment [1]   [2] [3]
Fair value change of contingent consideration     [2] [3]
Total operating expenses (359,447) [1]   (328,405) [2] (233,972) [3]
Gain on deconsolidation and disposal of subsidiaries    
Other income 9,629  
Operating income (loss) (94,866)   (626,145) (546,141)
Interest expense  
Interest income 14,049   518
Gain on partial disposal of investments    
Foreign currency exchange losses, net  
Other non-operating expenses      
Income (loss) before income tax expenses (80,817)   (625,627) (546,141)
Income tax (expenses) benefits 0  
Income (loss) before share of income (loss) in equity method investments, net of income taxes (80,817)   (625,627) (546,141)
Share of income (loss) in equity method investments, net of income taxes (151)  
Net income (loss) (80,968)   (625,627) (546,141)
Huya [Member] | Cost of revenues [Member]        
Operating expenses        
Share-based compensation 2,877   5,677 2,642
Huya [Member] | Research and development expenses [Member]        
Operating expenses        
Share-based compensation 9,174   19,538 11,759
Huya [Member] | Sales and marketing expenses [Member]        
Operating expenses        
Share-based compensation 791   326 655
Huya [Member] | General and administrative expenses [Member]        
Operating expenses        
Share-based compensation 27,266   26,557 5,425
Huya [Member] | Live streaming [Member]        
Net revenues        
Total net revenues 2,069,536   791,978 356,324
Huya [Member] | Online games [Member]        
Net revenues        
Total net revenues 32,680  
Huya [Member] | Membership [Member]        
Net revenues        
Total net revenues 8,072  
100 Education [Member]        
Net revenues        
Total net revenues     160,727 123,774
Cost of revenues     (107,972) [2] (126,614) [3]
Gross profit (loss)     52,755 (2,840)
Operating expenses        
Research and development expenses     (30,521) [2] (36,850) [3]
Sales and marketing expenses     (59,482) [2] (35,272) [3]
General and administrative expenses     (35,154) [2] (92,070) [3]
Goodwill impairment 0 [4]   (13,804) [2],[4] (182,089) [3]
Fair value change of contingent consideration     [2] 185,165 [3]
Total operating expenses     (138,961) [2] (161,116) [3]
Gain on deconsolidation and disposal of subsidiaries      
Other income    
Operating income (loss)     (86,206) (163,956)
Interest expense    
Interest income     44 133
Gain on partial disposal of investments      
Foreign currency exchange losses, net    
Other non-operating expenses      
Income (loss) before income tax expenses     (86,162) (163,823)
Income tax (expenses) benefits     14,015 14,737
Income (loss) before share of income (loss) in equity method investments, net of income taxes     (72,147) (149,086)
Share of income (loss) in equity method investments, net of income taxes     (111)
Net income (loss)     (72,258) (149,086)
100 Education [Member] | Cost of revenues [Member]        
Operating expenses        
Share-based compensation     324 389
100 Education [Member] | Research and development expenses [Member]        
Operating expenses        
Share-based compensation     6,193 6,797
100 Education [Member] | Sales and marketing expenses [Member]        
Operating expenses        
Share-based compensation    
100 Education [Member] | General and administrative expenses [Member]        
Operating expenses        
Share-based compensation     13,389 32,613
100 Education [Member] | Live streaming [Member]        
Net revenues        
Total net revenues    
100 Education [Member] | Online games [Member]        
Net revenues        
Total net revenues    
100 Education [Member] | Membership [Member]        
Net revenues        
Total net revenues    
100 Education [Member] | Others        
Net revenues        
Others     160,727 123,774
YY Live [Member]        
Net revenues        
Others 107,894   91,985 170,426
Total net revenues 9,409,976   7,246,419 5,417,151
Cost of revenues (5,096,538) [1]   (3,900,814) [2] (2,784,637) [3]
Gross profit (loss) 4,313,438   3,345,605 2,632,514
Operating expenses        
Research and development expenses (611,726) [1]   (456,375) [2] (359,598) [3]
Sales and marketing expenses (603,989) [1]   (259,040) [2] (229,295) [3]
General and administrative expenses (442,646) [1]   (375,958) [2] (233,086) [3]
Goodwill impairment (2,527) [1],[4]   (3,861) [2],[4] (128,035) [3]
Fair value change of contingent consideration     [2] 107,306 [3]
Total operating expenses (1,660,888) [1]   (1,095,234) [2] (842,708) [3]
Gain on deconsolidation and disposal of subsidiaries 37,989   103,960  
Other income 103,558   129,504 82,300
Operating income (loss) 2,794,097   2,483,835 1,872,106
Interest expense (32,122)   (81,085) (97,125)
Interest income 166,335   66,631 137,759
Gain on partial disposal of investments 45,861   25,061  
Foreign currency exchange losses, net (2,176)   1,158 (38,099)
Other non-operating expenses       (2,165)
Income (loss) before income tax expenses 2,971,995   2,495,600 1,872,476
Income tax (expenses) benefits (415,811)   (294,529) (193,064)
Income (loss) before share of income (loss) in equity method investments, net of income taxes 2,556,184   2,201,071 1,679,412
Share of income (loss) in equity method investments, net of income taxes 33,175   8,390 14,120
Net income (loss) 2,589,359   2,209,461 1,693,532
YY Live [Member] | Cost of revenues [Member]        
Operating expenses        
Share-based compensation 39,882   9,893 20,932
YY Live [Member] | Research and development expenses [Member]        
Operating expenses        
Share-based compensation 113,174   53,085 52,395
YY Live [Member] | Sales and marketing expenses [Member]        
Operating expenses        
Share-based compensation 3,626   2,781 2,628
YY Live [Member] | General and administrative expenses [Member]        
Operating expenses        
Share-based compensation 60,871   19,523 49,137
YY Live [Member] | Live streaming [Member]        
Net revenues        
Total net revenues 8,601,418   6,235,249 4,183,533
YY Live [Member] | Online games [Member]        
Net revenues        
Total net revenues 511,175   634,325 771,882
YY Live [Member] | Membership [Member]        
Net revenues        
Total net revenues ¥ 189,489   ¥ 284,860 ¥ 291,310
[1] Share based compensation was allocated in cost of revenues and operating expenses as follows: YY Live Huya broadcasting Total RMB RMB RMB Cost of revenues 39,882 2,877 42,759 Research and development expenses 113,174 9,174 122,348 Sales and marketing expenses 3,626 791 4,417 General and administrative expenses 60,871 27,266 88,137 Share based compensation expenses 217,553 40,108 257,661
[2] Share based compensation was allocated in cost of revenues and operating expenses as follows: YY Live Huya broadcasting 100 Education Total RMB RMB RMB RMB Cost of revenues 9,893 5,677 324 15,894 Research and development expenses 53,085 19,538 6,193 78,816 Sales and marketing expenses 2,781 326 - 3,107 General and administrative expenses 19,523 26,557 13,389 59,469 Share based compensation expenses 85,282 52,098 19,906 157,286
[3] Share based compensation was allocated in cost of revenues and operating expenses as follows: YY Live Huya broadcasting 100 Education Total RMB RMB RMB RMB Cost of revenues 20,932 2,642 389 23,963 Research and development expenses 52,395 11,759 6,797 70,951 Sales and marketing expenses 2,628 655 - 3,283 General and administrative expenses 49,137 5,425 32,613 87,175 Share based compensation expenses 125,092 20,481 39,799 185,372
[4] The Group performs its annual goodwill impairment test of each reporting unit as of October 1, or more frequently, if certain events or circumstances warrant. Events or changes in circumstances which might indicate potential impairment in goodwill include the entity-specific factors, including, but not limited to, stock price volatility, market capitalization relative to net book value, and projected revenue, market growth and operating results.In December 2016, the Group has identified impairment indicator for 100-Online Education Technology (Beijing) Co., Ltd.(“100-Online”) as well as impairment indicator for Bilin Online. Based on the results of the impairment assessment, an impairment charge of RMB13,804 for 100-Online and an impairment charge of RMB3,861 for Bilin Online were recognized, respectively.In December 2017, the Group has identified impairment indicator for Guangzhou Zhuque Information Technology Co., Ltd. (“Zhuque”). Based on the results of the impairment assessment, an impairment charge of RMB2,527 for Zhuque was recognized.The above goodwill impairment assessments on 100-Online, Bilin Online and Zhuque adopted the income approach and considered a combination of factors, including, but not limited to, market conditions, expected future cash flows, growth rates and discount rates, which required the Group to make certain estimates and assumptions regarding industry economic factors and future profitability of the business.