XML 91 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENT OF CASH FLOWS
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
USD ($)
Dec. 31, 2014
CNY
Dec. 31, 2013
CNY
Dec. 31, 2012
CNY
Cash flows from operating activities        
Net income $ 10,784us-gaap_ProfitLoss 66,911us-gaap_ProfitLoss 62,018us-gaap_ProfitLoss 9,844us-gaap_ProfitLoss
Adjustments to reconcile net income to net cash from operating activities        
Depreciation of property and equipment 3,495us-gaap_Depreciation 21,684us-gaap_Depreciation 11,702us-gaap_Depreciation 5,575us-gaap_Depreciation
Amortization of intangible assets 9,197us-gaap_AmortizationOfIntangibleAssets 57,066us-gaap_AmortizationOfIntangibleAssets 14,178us-gaap_AmortizationOfIntangibleAssets 5,280us-gaap_AmortizationOfIntangibleAssets
Impairment loss on receivables 877cmcm_ReceivablesImpairmentCharges 5,441cmcm_ReceivablesImpairmentCharges 11,232cmcm_ReceivablesImpairmentCharges  
Impairment loss of intangible assets 1,338us-gaap_ImpairmentOfIntangibleAssetsFinitelived 8,304us-gaap_ImpairmentOfIntangibleAssetsFinitelived 0us-gaap_ImpairmentOfIntangibleAssetsFinitelived 0us-gaap_ImpairmentOfIntangibleAssetsFinitelived
Impairment loss of equity method investment 76us-gaap_EquityMethodInvestmentOtherThanTemporaryImpairment 472us-gaap_EquityMethodInvestmentOtherThanTemporaryImpairment 0us-gaap_EquityMethodInvestmentOtherThanTemporaryImpairment 0us-gaap_EquityMethodInvestmentOtherThanTemporaryImpairment
Impairment loss of an available-for-sale security 1,397us-gaap_AvailableForSaleSecuritiesGrossUnrealizedLoss 8,664us-gaap_AvailableForSaleSecuritiesGrossUnrealizedLoss 0us-gaap_AvailableForSaleSecuritiesGrossUnrealizedLoss 0us-gaap_AvailableForSaleSecuritiesGrossUnrealizedLoss
Changes in fair value of contingent consideration 2,216us-gaap_BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1 13,749us-gaap_BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1 1,067us-gaap_BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1 297us-gaap_BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1
Change in fair value of redemption right granted to a non-controlling shareholder (576)cmcm_Changeinfairvalueofredemptionrightgrantedtononcontrollingshareholder (3,576)cmcm_Changeinfairvalueofredemptionrightgrantedtononcontrollingshareholder (11,146)cmcm_Changeinfairvalueofredemptionrightgrantedtononcontrollingshareholder  
Changes in fair value of put options granted to employees (129)cmcm_ChangeInFairValueOfPutOptionsGrantedToEmployees (799)cmcm_ChangeInFairValueOfPutOptionsGrantedToEmployees    
Deemed disposal gain of intangible assets     (3,600)us-gaap_GainLossOnDispositionOfIntangibleAssets  
Deemed employee compensation attributable to redemption right granted to a non-controlling shareholder     14,697cmcm_Deemedemployeecompensationattributabletoredemptionrightgrantedtononcontrollingshareholders  
Losses on equity method investments 878us-gaap_IncomeLossFromEquityMethodInvestments 5,447us-gaap_IncomeLossFromEquityMethodInvestments 1,849us-gaap_IncomeLossFromEquityMethodInvestments 0us-gaap_IncomeLossFromEquityMethodInvestments
Gain on disposal of an available-for-sale security (317)us-gaap_AvailableForSaleSecuritiesGrossRealizedGainLossNet (1,967)us-gaap_AvailableForSaleSecuritiesGrossRealizedGainLossNet    
Deferred income tax (benefit) expenses 2,080us-gaap_DeferredIncomeTaxExpenseBenefit 12,906us-gaap_DeferredIncomeTaxExpenseBenefit 33,910us-gaap_DeferredIncomeTaxExpenseBenefit 2,402us-gaap_DeferredIncomeTaxExpenseBenefit
Share-based compensation 27,927us-gaap_ShareBasedCompensation 173,274us-gaap_ShareBasedCompensation 37,396us-gaap_ShareBasedCompensation 20,287us-gaap_ShareBasedCompensation
Adjustments to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities, Total 59,243us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities 367,576us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities 173,303us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities 43,685us-gaap_AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
Changes in operating assets and liabilities        
Accounts receivable (24,494)us-gaap_IncreaseDecreaseInAccountsReceivable (151,979)us-gaap_IncreaseDecreaseInAccountsReceivable (55,867)us-gaap_IncreaseDecreaseInAccountsReceivable (23,391)us-gaap_IncreaseDecreaseInAccountsReceivable
Prepayments and other current assets (13,778)cmcm_IncreaseDecreaseInPrepaymentsAndOtherAssetsCurrent (85,484)cmcm_IncreaseDecreaseInPrepaymentsAndOtherAssetsCurrent (45,433)cmcm_IncreaseDecreaseInPrepaymentsAndOtherAssetsCurrent (1,905)cmcm_IncreaseDecreaseInPrepaymentsAndOtherAssetsCurrent
Due from related parties (4,948)us-gaap_IncreaseDecreaseInDueFromRelatedPartiesCurrent (30,702)us-gaap_IncreaseDecreaseInDueFromRelatedPartiesCurrent 4,630us-gaap_IncreaseDecreaseInDueFromRelatedPartiesCurrent (11,086)us-gaap_IncreaseDecreaseInDueFromRelatedPartiesCurrent
Other non-current assets (2,565)us-gaap_IncreaseDecreaseInOtherNoncurrentAssets (15,917)us-gaap_IncreaseDecreaseInOtherNoncurrentAssets (1,665)us-gaap_IncreaseDecreaseInOtherNoncurrentAssets (541)us-gaap_IncreaseDecreaseInOtherNoncurrentAssets
Accounts payable 6,182us-gaap_IncreaseDecreaseInAccountsPayableTrade 38,354us-gaap_IncreaseDecreaseInAccountsPayableTrade 12,487us-gaap_IncreaseDecreaseInAccountsPayableTrade 1,418us-gaap_IncreaseDecreaseInAccountsPayableTrade
Accrued expense and other current liabilities 36,324cmcm_IncreaseDecreaseInAccruedExpenseAndOtherLiabilitiesCurrent 225,374cmcm_IncreaseDecreaseInAccruedExpenseAndOtherLiabilitiesCurrent 97,115cmcm_IncreaseDecreaseInAccruedExpenseAndOtherLiabilitiesCurrent 38,332cmcm_IncreaseDecreaseInAccruedExpenseAndOtherLiabilitiesCurrent
Deferred revenue 4,772us-gaap_IncreaseDecreaseInBillingInExcessOfCostOfEarnings 29,608us-gaap_IncreaseDecreaseInBillingInExcessOfCostOfEarnings (4,258)us-gaap_IncreaseDecreaseInBillingInExcessOfCostOfEarnings (935)us-gaap_IncreaseDecreaseInBillingInExcessOfCostOfEarnings
Due to related parties (324)us-gaap_IncreaseDecreaseInDueToRelatedParties (2,008)us-gaap_IncreaseDecreaseInDueToRelatedParties 5,023us-gaap_IncreaseDecreaseInDueToRelatedParties (2,131)us-gaap_IncreaseDecreaseInDueToRelatedParties
Income tax payable (1,450)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable (8,995)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 11,974us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 1,560us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
Other non-current liabilities (707)us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities (4,385)us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities 872us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities 782us-gaap_IncreaseDecreaseInOtherNoncurrentLiabilities
Net Cash Provided by (Used in) Operating Activities, Continuing Operations, Total 58,255us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 361,442us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 198,181us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 45,788us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flows from investing activities        
Purchase of property and equipment (5,829)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (36,169)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (27,641)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (12,315)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Purchase of intangible assets (19,408)us-gaap_PaymentsToAcquireIntangibleAssets (120,420)us-gaap_PaymentsToAcquireIntangibleAssets (2,359)us-gaap_PaymentsToAcquireIntangibleAssets (5,547)us-gaap_PaymentsToAcquireIntangibleAssets
Purchase of cost method investments (24,386)cmcm_PaymentsToAcquireCostMethodInvestments (151,304)cmcm_PaymentsToAcquireCostMethodInvestments    
Purchase of available-for-sale securities (17,854)us-gaap_PaymentsToAcquireAvailableForSaleSecurities (110,774)us-gaap_PaymentsToAcquireAvailableForSaleSecurities (36,582)us-gaap_PaymentsToAcquireAvailableForSaleSecurities  
Purchase of equity method investments (20,265)us-gaap_PaymentsToAcquireEquityMethodInvestments (125,739)us-gaap_PaymentsToAcquireEquityMethodInvestments (4,400)us-gaap_PaymentsToAcquireEquityMethodInvestments  
Purchase of held-to-maturity investments (223,732)us-gaap_PaymentsToAcquireHeldToMaturitySecurities (1,388,167)us-gaap_PaymentsToAcquireHeldToMaturitySecurities (105,000)us-gaap_PaymentsToAcquireHeldToMaturitySecurities (95,376)us-gaap_PaymentsToAcquireHeldToMaturitySecurities
Prepayment for investment (967)cmcm_PrepaymentsMadeToAcquireInvestment (6,000)cmcm_PrepaymentsMadeToAcquireInvestment    
Prepayment for intangible assets (3,945)cmcm_PrepaymentsMadeToAcquireIntangibleAssets (24,476)cmcm_PrepaymentsMadeToAcquireIntangibleAssets    
Acquisition of business, net of cash acquired (31,460)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (195,199)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (52,785)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired  
Proceeds from disposal of property and equipment 16us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 100us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 74us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment  
Proceeds from sales of available-for-sale securities 2,752us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities 17,076us-gaap_ProceedsFromSaleOfAvailableForSaleSecurities    
Maturity of held-to-maturity investments 154,698us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities 959,837us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities 145,376us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities 71,000us-gaap_ProceedsFromMaturitiesPrepaymentsAndCallsOfHeldToMaturitySecurities
Entrusted loan to a third party       (8,000)us-gaap_PaymentsToAcquireNotesReceivable
Entrusted loan to an investor of an equity investee     (14,000)us-gaap_OriginationOfNotesReceivableFromRelatedParties  
Repayment of entrusted loans from a third party 161us-gaap_ProceedsFromCollectionOfNotesReceivable 1,000us-gaap_ProceedsFromCollectionOfNotesReceivable   2,000us-gaap_ProceedsFromCollectionOfNotesReceivable
Repayment of entrusted loans from an investor of an equity investee 796us-gaap_RepaymentOfNotesReceivableFromRelatedParties 4,940us-gaap_RepaymentOfNotesReceivableFromRelatedParties 5,060us-gaap_RepaymentOfNotesReceivableFromRelatedParties  
Repayment of loans to investors of an equity investee     (5,530)us-gaap_PaymentsForAdvanceToAffiliate  
Settlement of contingent consideration     (3,000)cmcm_PaymentsToSettlementOfContingentConsideration (3,000)cmcm_PaymentsToSettlementOfContingentConsideration
Net Cash Used in Investing Activities (189,423)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (1,175,295)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (100,787)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (51,238)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities        
Proceeds from issuance of ordinary shares       628us-gaap_ProceedsFromIssuanceOfCommonStock
Proceeds from the initial public offering ("IPO") and concurrent private placement, net of issuance cost of RMB16,429 (US$2,468) 227,117cmcm_ProceedsFromIssuanceOfInitialPublicOfferAndIssuanceOfPrivatePlacement 1,409,177cmcm_ProceedsFromIssuanceOfInitialPublicOfferAndIssuanceOfPrivatePlacement    
Proceeds from exercise of restricted shares with an option feature   2us-gaap_ProceedsFromStockOptionsExercised    
Capital contribution from a noncontrolling interest shareholder 1,088cmcm_CapitalContributionFromNoncontrollingInterestShareholders 6,750cmcm_CapitalContributionFromNoncontrollingInterestShareholders    
Distribution to a shareholder due to common control acquisition (4,960)us-gaap_PaymentsOfDividendsCommonStock (30,775)us-gaap_PaymentsOfDividendsCommonStock (17,693)us-gaap_PaymentsOfDividendsCommonStock  
Settlement of contingent consideration (687)cmcm_SettlementOfContingentConsiderationRelatingToFinancingActivities (4,265)cmcm_SettlementOfContingentConsiderationRelatingToFinancingActivities    
Net Cash Provided by financing activities 222,558us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 1,380,889us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 304,272us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 628us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Effect of exchange rate changes on cash (691)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations (4,287)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations (5,506)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations (151)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
Net increase (decrease) in cash and cash equivalents 90,699us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 562,749us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 396,160us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (4,973)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of year 85,507us-gaap_CashAndCashEquivalentsAtCarryingValue 530,536us-gaap_CashAndCashEquivalentsAtCarryingValue 134,376us-gaap_CashAndCashEquivalentsAtCarryingValue 139,349us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of year 176,206us-gaap_CashAndCashEquivalentsAtCarryingValue 1,093,285us-gaap_CashAndCashEquivalentsAtCarryingValue 530,536us-gaap_CashAndCashEquivalentsAtCarryingValue 134,376us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosures        
Income taxes paid (3,288)us-gaap_IncomeTaxesPaidNet (20,410)us-gaap_IncomeTaxesPaidNet (3,329)us-gaap_IncomeTaxesPaidNet (173)us-gaap_IncomeTaxesPaidNet
Non-cash investing and financing activities:        
Capital injections to an equity investee by intangible assets     3,600us-gaap_ContributionOfProperty  
Acquisition of fixed assets included in accrued expenses and other current liabilities 122cmcm_AcquisitionOfPropertyIncludedInAccruedExpensesAndOtherCurrentLiabilities 755cmcm_AcquisitionOfPropertyIncludedInAccruedExpensesAndOtherCurrentLiabilities    
Non-cash acquisition of an equity method investment $ 806cmcm_NonCashAcquisitionOfEquityMethodInvestment 5,000cmcm_NonCashAcquisitionOfEquityMethodInvestment