XML 70 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
In Thousands, except Share data, unless otherwise specified
12 Months Ended
Dec. 31, 2014
USD ($)
Dec. 31, 2014
CNY
Dec. 31, 2013
CNY
Dec. 31, 2012
CNY
Dec. 31, 2014
Revenues
USD ($)
Dec. 31, 2014
Revenues
CNY
Dec. 31, 2013
Revenues
CNY
Dec. 31, 2012
Revenues
CNY
Dec. 31, 2014
Cost of revenues
USD ($)
Dec. 31, 2014
Cost of revenues
CNY
Dec. 31, 2013
Cost of revenues
CNY
Dec. 31, 2012
Cost of revenues
CNY
Dec. 31, 2014
Research and development
USD ($)
Dec. 31, 2014
Research and development
CNY
Dec. 31, 2013
Research and development
CNY
Dec. 31, 2012
Research and development
CNY
Dec. 31, 2014
Sales and marketing
USD ($)
Dec. 31, 2014
Sales and marketing
CNY
Dec. 31, 2013
Sales and marketing
CNY
Dec. 31, 2012
Sales and marketing
CNY
Dec. 31, 2014
General and administrative
USD ($)
Dec. 31, 2014
General and administrative
CNY
Dec. 31, 2013
General and administrative
CNY
Dec. 31, 2012
General and administrative
CNY
Dec. 31, 2012
Other income, net
CNY
Revenues(1) $ 284,237us-gaap_SalesRevenueServicesNet [1] 1,763,579us-gaap_SalesRevenueServicesNet [1] 749,911us-gaap_SalesRevenueServicesNet [1] 287,927us-gaap_SalesRevenueServicesNet [1]                                          
Cost of revenues(1) (65,018)us-gaap_CostOfServices [1] (403,412)us-gaap_CostOfServices [1] (140,526)us-gaap_CostOfServices [1] (71,560)us-gaap_CostOfServices [1]                                          
Gross profit 219,219us-gaap_GrossProfit 1,360,167us-gaap_GrossProfit 609,385us-gaap_GrossProfit 216,367us-gaap_GrossProfit                                          
Operating expenses(1)                                                  
Research and development (70,406)cmcm_ResearchAndDevelopment [1] (436,840)cmcm_ResearchAndDevelopment [1] (217,846)cmcm_ResearchAndDevelopment [1] (114,329)cmcm_ResearchAndDevelopment [1]                                          
Selling and marketing (93,577)us-gaap_SellingAndMarketingExpense [1] (580,610)us-gaap_SellingAndMarketingExpense [1] (201,504)us-gaap_SellingAndMarketingExpense [1] (57,167)us-gaap_SellingAndMarketingExpense [1]                                          
General and administrative (41,912)us-gaap_GeneralAndAdministrativeExpense [1] (260,047)us-gaap_GeneralAndAdministrativeExpense [1] (97,817)us-gaap_GeneralAndAdministrativeExpense [1] (34,408)us-gaap_GeneralAndAdministrativeExpense [1]                                          
Total operating expenses (205,895)us-gaap_OperatingExpenses [1] (1,277,497)us-gaap_OperatingExpenses [1] (517,167)us-gaap_OperatingExpenses [1] (205,904)us-gaap_OperatingExpenses [1]                                          
Operating profit 13,324us-gaap_OperatingIncomeLoss 82,670us-gaap_OperatingIncomeLoss 92,218us-gaap_OperatingIncomeLoss 10,463us-gaap_OperatingIncomeLoss                                          
Other income (expenses)                                                  
Interest income 4,548us-gaap_InvestmentIncomeInterest 28,216us-gaap_InvestmentIncomeInterest 7,077us-gaap_InvestmentIncomeInterest 3,263us-gaap_InvestmentIncomeInterest                                          
Change in fair value of redemption right granted to a non-controlling shareholder 576cmcm_Changeinfairvalueofredemptionrightgrantedtononcontrollingshareholder 3,576cmcm_Changeinfairvalueofredemptionrightgrantedtononcontrollingshareholder 11,146cmcm_Changeinfairvalueofredemptionrightgrantedtononcontrollingshareholder                                            
Changes in fair value of contingent consideration (2,216)us-gaap_BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1 (13,749)us-gaap_BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1 (1,067)us-gaap_BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1 (297)us-gaap_BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1                                          
Changes in fair value of put options granted to employees 129cmcm_ChangeInFairValueOfPutOptionsGrantedToEmployees 799cmcm_ChangeInFairValueOfPutOptionsGrantedToEmployees                                              
Foreign exchange gain, net 3us-gaap_ForeignCurrencyTransactionGainLossBeforeTax 16us-gaap_ForeignCurrencyTransactionGainLossBeforeTax 920us-gaap_ForeignCurrencyTransactionGainLossBeforeTax 47us-gaap_ForeignCurrencyTransactionGainLossBeforeTax                                          
Impairment loss of available for sale securities (1,397)cmcm_ImpairmentLossOnAvailableForSaleSecurities (8,664)cmcm_ImpairmentLossOnAvailableForSaleSecurities                                              
Other income, net(1) 562us-gaap_OtherNonoperatingIncomeExpense 3,487us-gaap_OtherNonoperatingIncomeExpense 2,243us-gaap_OtherNonoperatingIncomeExpense 1,283us-gaap_OtherNonoperatingIncomeExpense                                          
Losses from equity method investments (878)us-gaap_IncomeLossFromEquityMethodInvestments (5,447)us-gaap_IncomeLossFromEquityMethodInvestments (1,849)us-gaap_IncomeLossFromEquityMethodInvestments 0us-gaap_IncomeLossFromEquityMethodInvestments                                          
Income before taxes 14,651us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 90,904us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 110,688us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest 14,759us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest                                          
Income tax expenses (3,867)us-gaap_IncomeTaxExpenseBenefit (23,993)us-gaap_IncomeTaxExpenseBenefit (48,670)us-gaap_IncomeTaxExpenseBenefit (4,915)us-gaap_IncomeTaxExpenseBenefit                                          
Net income 10,784us-gaap_ProfitLoss 66,911us-gaap_ProfitLoss 62,018us-gaap_ProfitLoss 9,844us-gaap_ProfitLoss                                          
Less:net loss attributable to noncontrolling interests (166)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest (1,030)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest                                              
Net income attributable to Cheetah Mobile Inc. 10,950us-gaap_NetIncomeLoss 67,941us-gaap_NetIncomeLoss 62,018us-gaap_NetIncomeLoss 9,844us-gaap_NetIncomeLoss                                          
Earnings per share                                                  
Basic $ 0.0085us-gaap_IncomeLossFromContinuingOperationsPerBasicShare 0.0527us-gaap_IncomeLossFromContinuingOperationsPerBasicShare 0.0567us-gaap_IncomeLossFromContinuingOperationsPerBasicShare 0.0097us-gaap_IncomeLossFromContinuingOperationsPerBasicShare                                          
Diluted $ 0.0082us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare 0.0506us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare 0.0538us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare 0.0094us-gaap_IncomeLossFromContinuingOperationsPerDilutedShare                                          
Earnings per ADS                                                  
Basic $ 0.0850cmcm_IncomeLossFromContinuingOperationsPerBasicAmericanDepositoryShare 0.5272cmcm_IncomeLossFromContinuingOperationsPerBasicAmericanDepositoryShare 0.5671cmcm_IncomeLossFromContinuingOperationsPerBasicAmericanDepositoryShare 0.0974cmcm_IncomeLossFromContinuingOperationsPerBasicAmericanDepositoryShare                                          
Diluted $ 0.0816cmcm_IncomeLossFromContinuingOperationsPerDilutedAmericanDepositoryShare 0.5064cmcm_IncomeLossFromContinuingOperationsPerDilutedAmericanDepositoryShare 0.5381cmcm_IncomeLossFromContinuingOperationsPerDilutedAmericanDepositoryShare 0.0940cmcm_IncomeLossFromContinuingOperationsPerDilutedAmericanDepositoryShare                                          
Weighted average number of shares used in computation of ordinary shares:                                                  
Basic     929,119,153us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 908,457,367us-gaap_WeightedAverageNumberOfSharesOutstandingBasic                                          
Diluted     1,135,982,953us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 1,046,982,205us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding                                          
Other comprehensive income (loss), net of tax                                                  
Foreign currency translation adjustments (1,121)us-gaap_OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent (6,960)us-gaap_OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent (6,087)us-gaap_OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent (260)us-gaap_OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent                                          
Unrealized gains on available-for-sale securities, net 2,920us-gaap_OtherComprehensiveIncomeAvailableforsaleSecuritiesAdjustmentNetOfTaxPortionAttributableToParent 18,119us-gaap_OtherComprehensiveIncomeAvailableforsaleSecuritiesAdjustmentNetOfTaxPortionAttributableToParent 20,929us-gaap_OtherComprehensiveIncomeAvailableforsaleSecuritiesAdjustmentNetOfTaxPortionAttributableToParent                                            
Reclassification adjustments for gains included in the consolidated statement of profit or loss (3,404)cmcm_ReclassificationAdjustmentsForGainsLossesIncludedInStatementOfProfitOrLoss (21,121)cmcm_ReclassificationAdjustmentsForGainsLossesIncludedInStatementOfProfitOrLoss                                              
Other comprehensive income (loss) (1,605)us-gaap_OtherComprehensiveIncomeLossNetOfTax (9,962)us-gaap_OtherComprehensiveIncomeLossNetOfTax 14,842us-gaap_OtherComprehensiveIncomeLossNetOfTax (260)us-gaap_OtherComprehensiveIncomeLossNetOfTax                                          
Total comprehensive income 9,179us-gaap_ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest 56,949us-gaap_ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest 76,860us-gaap_ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest 9,584us-gaap_ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest                                          
Less: Total comprehensive income attributable to noncontrolling interests (181)us-gaap_ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest (1,126)us-gaap_ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest                                              
Total comprehensive income attributable to Cheetah Mobile Inc. 9,360us-gaap_ComprehensiveIncomeNetOfTax 58,075us-gaap_ComprehensiveIncomeNetOfTax 76,860us-gaap_ComprehensiveIncomeNetOfTax 9,584us-gaap_ComprehensiveIncomeNetOfTax                                          
Related party transactions                                                  
Amount of transactions with related parties         $ 13,975us-gaap_RelatedPartyTransactionAmountsOfTransaction
/ us-gaap_IncomeStatementLocationAxis
= us-gaap_SalesMember
86,708us-gaap_RelatedPartyTransactionAmountsOfTransaction
/ us-gaap_IncomeStatementLocationAxis
= us-gaap_SalesMember
111,218us-gaap_RelatedPartyTransactionAmountsOfTransaction
/ us-gaap_IncomeStatementLocationAxis
= us-gaap_SalesMember
72,651us-gaap_RelatedPartyTransactionAmountsOfTransaction
/ us-gaap_IncomeStatementLocationAxis
= us-gaap_SalesMember
$ (769)us-gaap_RelatedPartyTransactionAmountsOfTransaction
/ us-gaap_IncomeStatementLocationAxis
= us-gaap_CostOfSalesMember
(4,767)us-gaap_RelatedPartyTransactionAmountsOfTransaction
/ us-gaap_IncomeStatementLocationAxis
= us-gaap_CostOfSalesMember
(9,296)us-gaap_RelatedPartyTransactionAmountsOfTransaction
/ us-gaap_IncomeStatementLocationAxis
= us-gaap_CostOfSalesMember
(11,189)us-gaap_RelatedPartyTransactionAmountsOfTransaction
/ us-gaap_IncomeStatementLocationAxis
= us-gaap_CostOfSalesMember
$ (679)us-gaap_RelatedPartyTransactionAmountsOfTransaction
/ us-gaap_IncomeStatementLocationAxis
= cmcm_ResearchAndDevelopmentMember
(4,212)us-gaap_RelatedPartyTransactionAmountsOfTransaction
/ us-gaap_IncomeStatementLocationAxis
= cmcm_ResearchAndDevelopmentMember
(4,174)us-gaap_RelatedPartyTransactionAmountsOfTransaction
/ us-gaap_IncomeStatementLocationAxis
= cmcm_ResearchAndDevelopmentMember
(4,705)us-gaap_RelatedPartyTransactionAmountsOfTransaction
/ us-gaap_IncomeStatementLocationAxis
= cmcm_ResearchAndDevelopmentMember
$ (4,501)us-gaap_RelatedPartyTransactionAmountsOfTransaction
/ us-gaap_IncomeStatementLocationAxis
= us-gaap_SellingAndMarketingExpenseMember
(27,931)us-gaap_RelatedPartyTransactionAmountsOfTransaction
/ us-gaap_IncomeStatementLocationAxis
= us-gaap_SellingAndMarketingExpenseMember
(256)us-gaap_RelatedPartyTransactionAmountsOfTransaction
/ us-gaap_IncomeStatementLocationAxis
= us-gaap_SellingAndMarketingExpenseMember
(312)us-gaap_RelatedPartyTransactionAmountsOfTransaction
/ us-gaap_IncomeStatementLocationAxis
= us-gaap_SellingAndMarketingExpenseMember
$ (831)us-gaap_RelatedPartyTransactionAmountsOfTransaction
/ us-gaap_IncomeStatementLocationAxis
= us-gaap_GeneralAndAdministrativeExpenseMember
(5,158)us-gaap_RelatedPartyTransactionAmountsOfTransaction
/ us-gaap_IncomeStatementLocationAxis
= us-gaap_GeneralAndAdministrativeExpenseMember
(2,021)us-gaap_RelatedPartyTransactionAmountsOfTransaction
/ us-gaap_IncomeStatementLocationAxis
= us-gaap_GeneralAndAdministrativeExpenseMember
(91)us-gaap_RelatedPartyTransactionAmountsOfTransaction
/ us-gaap_IncomeStatementLocationAxis
= us-gaap_GeneralAndAdministrativeExpenseMember
1,185us-gaap_RelatedPartyTransactionAmountsOfTransaction
/ us-gaap_IncomeStatementLocationAxis
= us-gaap_OtherNonoperatingIncomeExpenseMember
[1] The amount of transactions with related parties recorded in revenue, cost of revenues, operating expenses and other income, net are as follows: Years ended December 31, 201220132014 RMBRMBRMBUS$ Revenues     72,651     111,218     86,708     13,975Cost of revenues  (11,189)  (9,296)  (4,767)  (769)Research and development  (4,705)  (4,174)  (4,212)  (679)Selling and marketing  (312)  (256)  (27,931)  (4,501)General and administrative  (91)  (2,021)  (5,158)  (831)Other income, net  1,185 —   —  —Details of the related party transactions are set out in note 15(b) to the consolidated financial statements.