Mar 20, 2015
BEIJING, March 20, 2015 /PRNewswire/ -- Cheetah Mobile Inc. (NYSE: CMCM) ("Cheetah Mobile" or the "Company"), a leading mobile Internet company that provides mission critical applications to help make the Internet and mobile experience speedier, simpler, and safer for users worldwide, today announced its unaudited financial results for the fourth quarter and fiscal year ended December 31, 2014.
Fourth Quarter 2014 Financial Highlights
Fourth Quarter 2014 Key Operating Metrics
Fiscal Year 2014 Financial Highlights
|
1 Mobile revenues included revenues from HongKong Zoom Interactive, which was acquired by Cheetah Mobile in July 2014. |
|
2 Non-GAAP net income attributable to Cheetah Mobile shareholders is a non-GAAP financial measure, which is defined as net income to Cheetah Mobile Inc. excluding share-based compensation expenses. |
Mr. Sheng Fu, Cheetah Mobile's Chief Executive Officer, stated, "2014 was a break-through year for our mobile and global businesses and we finished on a high note with our mobile monthly active users quickly approaching the impressive 400 million users mark. Led by the success of Clean Master, we have built a strong product matrix of mobile apps in 2014 with four of our apps each accumulating more than 100 million downloads on Google Play. According to App Annie, Cheetah Mobile was the No. 2 publisher for non-game apps globally on Google Play, and the No. 1 publisher in the tools category for December 2014. This success helped drive mobile revenues to increase more than six times year over year and nearly double quarter over quarter in the fourth quarter, demonstrating our significant progress in mobile monetization. In addition, since we began our overseas monetization efforts in the second quarter of 2014, our overseas revenues have increased significantly and now account for 24% of our total revenues and 63% of mobile revenues in the fourth quarter. Given these strong secular trends, mobile will remain the key growth driver for our company and will account for more than 50% of total revenues by the end of the first half 2015. Additionally, our acquisition of MobPartner, when completed, will further enhance our global mobile monetization capabilities and expand our advertising footprint globally. Going forward, we remain focused on building one of the world's leading mobile advertising platforms."
Mr. Andy Yeung, Cheetah Mobile's Chief Financial Officer, commented, "Robust mobile performance again drove our strong topline growth this quarter. Total revenues grew 119% year-over-year and 23% quarter-over-quarter to RMB588.9 million, exceeding the high end of our previous guidance. The strong ramp-up in our mobile revenues, particularly in overseas markets, clearly validates our investments in the mobile and global arenas. In 2015, we will continue to invest aggressively in our mobile business and strengthen our foundation for continued success in this rapidly developing market.
Fourth Quarter 2014 Financial Results
REVENUES
Total revenues for the fourth quarter of 2014 increased by 118.8% to RMB588.9 million (US$94.9 million) from RMB269.2 million in the prior year period. This increase was driven by organic business growth, primarily due to substantial improvements in mobile monetization.
By platform, revenues generated from our mobile business2 increased by 610.2% to RMB222.1 million (US$35.8 million) from RMB31.3 million in the prior year period. This increase was primarily due to the increased acceptance of the Company's mobile marketing services in both the domestic and overseas markets, and a rapid growth of mobile advertising market globally. This increase was also driven by the growth of the Company's mobile gaming business.
COST OF REVENUES AND GROSS PROFIT
Cost of revenues increased by 178.4% to RMB141.0 million (US$22.7 million) in the fourth quarter of 2014 from RMB50.6 million in the prior year period. The increase in cost of revenues was mainly driven by higher costs associated with the mobile game business, higher bandwidth and Internet data center (IDC) costs associated with increased user traffic, as well as higher amortization costs from acquired intangible assets.
Gross profit increased by 104.9% to RMB447.9 million (US$72.2 million) in the fourth quarter of 2014 from RMB218.5 million in the prior year period. Gross margin was 76.1% in the fourth quarter of 2014, compared to 81.2% in the prior year period.
OPERATING INCOME AND EXPENSES
Total operating expenses for the fourth quarter of 2014 increased by 133.6% to RMB393.2 million (US$63.4 million) from RMB168.3 million in the prior year period. Total non-GAAP operating expenses, which exclude share-based compensation expenses, for the fourth quarter of 2014 increased by 116.3% to RMB343.3 million (US$55.3 million) from RMB158.7 million in the prior year period.
Operating profit was RMB54.7 million (US$8.8 million) in the fourth quarter of 2014, compared to RMB50.2 million in the prior year period. Operating margin was 9.3% in the fourth quarter of 2014, compared to 18.7% in the prior year period.
Non-GAAP operating profit3 increased by 76.0% to RMB105.3 million (US$17.0 million) in the fourth quarter of 2014 from RMB59.8 million in the prior year period. Non-GAAP operating margin was 17.9% in the fourth quarter of 2014, compared to 22.2% in the prior year period.
For the fourth quarter of 2014, share-based compensation expenses were RMB50.6 million (US$8.2 million), compared to RMB9.6 million in the fourth quarter of 2013.
NET INCOME ATTRIBUTABLE TO CHEETAH MOBILE SHAREHOLDERS
Net income attributable to Cheetah Mobile shareholders increased by 23.8% to RMB32.2 million (US$5.2 million) in the fourth quarter of 2014 from RMB26.0 million in the prior year period. Net margin was 5.5% in the fourth quarter of 2014, compared to 9.7% in the prior year period.
Non-GAAP net income attributable to Cheetah Mobile shareholders increased by 132.4% to RMB82.7 million (US$13.3 million) from RMB35.6 million in the prior year period. Non-GAAP net margin4 increased to 14.1% in the fourth quarter of 2014 from 13.2% in the prior year period.
NET INCOME PER ADS
Diluted earnings per ADS in the fourth quarter of 2014 increased to RMB0.23 (US$0.04) from RMB0.21 in the prior year period.
Non-GAAP diluted earnings per ADS5 in the fourth quarter of 2014 increased to RMB0.59 (US$0.10) from RMB0.29 in the prior year period.
CASH, CASH EQUIVALENTS AND SHORT-TERM INVESTMENTS BALANCE
As of December 31, 2014, the Company had cash, cash equivalents, and short-term investments of RMB 1.6 billion (US$259.0 million).
SHARES ISSUED AND OUTSTANDING
As of December 31, 2014, the Company had a total of 1,416,602,712 Class A and Class B ordinary shares issued and outstanding. One ADS represents 10 Class A ordinary shares.
|
3 Non-GAAP operating profit is a non-GAAP financial measure, which is defined as operating profit excluding share-based compensation expenses. |
|
4 Non-GAAP net margin is a non-GAAP financial measure, which is defined as Non-GAAP net income as a percentage of total revenues. |
|
5 Non-GAAP diluted earnings per ADS in a non-GAAP financial measure, which is defined as non-GAAP net income divided by weighted average number of diluted ADS. |
Fiscal Year 2014 Results
REVENUES
Total revenues for 2014 increased by 135.2% to RMB1,763.6 million (US$284.2 million) from RMB749.9 million in 2013. This increase was primarily due to growth in our user traffic and strong demand for our advertising services on both PC and mobile platforms.
By platform, revenues generated from our mobile business increased by 741.3% to RMB465.0 million (US$74.9 million) from RMB55.3 million in 2013. This increase was primarily due to the increased acceptance of the Company's mobile marketing services and the growth of its mobile gaming services.
COST OF REVENUES AND GROSS PROFIT
Cost of revenues increased by 187.1% to RMB403.4 million (US$65.0 million) in 2014 from RMB140.5 million in the prior year period. The increase in cost of revenues was mainly driven by higher costs associated with the mobile game business, higher VAT costs, higher bandwidth and IDC costs associated with increased user traffic, and higher amortization costs from acquired intangible assets.
Gross profit increased by 123.2% to RMB1,360.2 million (US$219.2 million) in 2014 from RMB609.4 million in 2013. Gross margin was 77.1% in 2014, compared to 81.3% in 2013.
OPERATING INCOME AND EXPENSES
Total operating expenses for 2014 increased by 147.0% to RMB1,277.5 million (US$205.9 million) from RMB517.2 million in 2013. Total non-GAAP operating expenses, which exclude share-based compensation expenses, for 2014 increased by 130.4% to RMB1,105.6 million (US$178.2 million) from RMB479.8 million in 2013.
Operating profit was RMB82.7 million (US$13.3 million) in 2014, compared to RMB92.2 million in 2013. Operating margin was 4.7% in 2014, compared to 12.3% in 2013.
Non-GAAP operating profit increased by 97.5% to RMB255.9 million (US$41.2 million) in 2014 from RMB129.6 million in 2013. Non-GAAP operating margin was 14.5% in 2014, compared to 17.4% in 2013.
For 2014, share-based compensation expenses were RMB173.3 million (US$27.9 million), compared to RMB37.4 million in 2013.
NET INCOME ATTRIBUTABLE TO CHEETAH MOBILE SHAREHOLDERS
Net income attributable to Cheetah Mobile shareholders increased by 9.6% to RMB67.9 million (US$11.0 million) in 2014 from RMB62.0 million in 2013. Diluted earnings per ADS for 2014 were RMB 0.51 (US$0.08).
Non-GAAP net income attributable to Cheetah Mobile shareholders increased by 142.6% to RMB241.2 million (US$38.9 million) from RMB99.4 million in 2013. Non-GAAP diluted earnings per ADS for 2014 were RMB 1.80 (US$0.29).
Business Outlook
For the first quarter of 2015, the Company expects its total estimated revenues to be between RMB640 million (US$103 million) and RMB650 million (US$105 million), representing a year-over-year growth of approximately 103% to 106%. The forecast reflects the Company's current and preliminary view, which is subject to change.
Conference Call Information
Company will hold a conference call on Friday, March 20, 2015 at 8:00 am Eastern Time or 8:00 pm Beijing Time to discuss the financial results. Listeners may access the call by dialing the following numbers:
International: +1-412-902-4272
United States Toll Free: +1-888-346-8982
China Toll Free: 4001-201203
Hong Kong Toll Free: 800-905945
Conference ID: Cheetah Mobile
A live and archived webcast of the conference call will also be available at the Company's investor relations website at http://ir.cmcm.com/.
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 RMB6.2046 to US$1.00, the noon buying rate in effect on December 31, 2014 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. Such translations should not be construed as representations that RMB amounts could be converted into U.S. dollars at that rate or any other rate, or to be the amounts that would have been reported under accounting principles generally accepted in the United States of America ("U.S. GAAP").
About Cheetah Mobile Inc.
Cheetah Mobile is a leading mobile internet company with approximately 395.4 million mobile monthly active users in December 2014. Its mission critical applications, including Clean Master, CM Security, Battery Doctor and Duba Anti-virus, help make the internet and mobile experience speedier, simpler, and safer for users worldwide. Cheetah Mobile is the publisher of Clean Master, the #1 mobile app in the Google Play Tools category worldwide by monthly downloads in December 2014, according to App Annie.
The Company also provides various platform products such as Duba.com, Cheetah browser, game centers, and mobile app stores to provide multiple user traffic entry points and global content distribution channels for its business partners.
Safe Harbor Statements
This press release contains forward-looking statements. These statements, including management quotes and business outlook, 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. Such statements involve certain risks and uncertainties that could cause actual results to differ materially from those expressed or implied in the forward-looking statements. These forward-looking statements include, but are not limited to, statements about: Cheetah Mobile's growth strategies; Cheetah Mobile's ability to retain and increase its user base and expand its product and service offerings; Cheetah Mobile's ability to monetize its platform; Cheetah Mobile's future business development, financial condition and results of operations; competition from companies in a number of industries including internet companies that provide online marketing services and internet value-added services; expected changes in Cheetah Mobile's revenues and certain cost or expense items; and general economic and business condition globally and in China. Further information regarding these and other risks is included in Cheetah Mobile's filings with the U.S. Securities and Exchange Commission. Cheetah Mobile 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.
Use of Non-GAAP Financial Measures
To supplement Cheetah Mobile's consolidated financial information presented in accordance with U.S. GAAP, Cheetah Mobile uses adjusted operating profit, adjusted operating margin, adjusted net income, adjusted net margin and adjusted diluted earnings per ADS, which are non-GAAP financial measures.
Adjusted operating profit and adjusted operating margin reflects operating profit excluding share-based compensation costs. Adjusted net income is net income excluding share-based compensation costs. Adjusted net margin is adjusted net income as a percentage of total revenues. Adjusted diluted earnings per ADS is adjusted net income or loss attributable to ordinary shareholders divided by weighted average number of diluted ADS.
The Company believes that separate analysis and exclusion of the non-cash impact of share-based compensation costs adds clarity to the constituent parts of its performance from the cash perspective. 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 costs, 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. For more information on these non-GAAP financial measures, please see the table captioned "Cheetah Mobile Inc. Reconciliations of GAAP and Non-GAAP Results" at the end of this release.
Investor Relations Contact
Cheetah Mobile Inc.
Helen Jing Zhu
Tel: +86 10 6292 7779
Email: IR@cmcm.com
ICR, Inc.
Calvin Jiang
Tel: +1 (646) 417-5395
Email: IR@cmcm.com
|
Cheetah Mobile Inc. | |||
|
Condensed Consolidated Balance Sheet | |||
|
(In '000, except for per share data) | |||
|
As of | |||
|
December 31, 2013 |
December 31, 2014 |
December 31, 2014 | |
|
RMB |
RMB |
USD | |
|
(Audited) |
(Unaudited) |
(Unaudited) | |
|
ASSETS |
|||
|
Current assets: |
|||
|
Cash and cash equivalents |
530,536 |
1,093,285 |
176,206 |
|
Short-term investments |
55,780 |
513,621 |
82,781 |
|
Accounts receivable |
100,428 |
260,347 |
41,960 |
|
Prepayments and other current assets |
63,037 |
180,029 |
29,015 |
|
Due from related parities |
12,868 |
43,570 |
7,022 |
|
Deferred tax assets |
1,913 |
2,693 |
434 |
|
Total current assets |
764,562 |
2,093,545 |
337,418 |
|
Non-current assets: |
|||
|
Property and equipment , net |
31,326 |
45,905 |
7,399 |
|
Intangible assets, net |
32,850 |
199,616 |
32,172 |
|
Goodwill |
52,819 |
261,686 |
42,177 |
|
Long-term investments |
12,054 |
338,842 |
54,612 |
|
Deferred tax assets |
7,178 |
6,384 |
1,029 |
|
Other non-current assets |
8,804 |
55,197 |
8,896 |
|
Total non-current assets |
145,031 |
907,630 |
146,285 |
|
Total assets |
909,593 |
3,001,175 |
483,703 |
|
LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS' EQUITY |
|||
|
Current liabilities: |
|||
|
Accounts payable |
23,439 |
61,793 |
9,959 |
|
Accrued expenses and other current liabilities |
181,551 |
481,694 |
77,635 |
|
Redemption right liabilities |
5,711 |
520 |
84 |
|
Deferred revenue |
7,840 |
44,180 |
7,121 |
|
Due to related parties |
31,893 |
29,885 |
4,817 |
|
Income tax payable |
13,534 |
3,584 |
578 |
|
Deferred tax liability |
- |
- |
- |
|
Total current liabilities |
263,968 |
621,656 |
100,194 |
|
Non-current liabilities: |
|||
|
Deferred revenue |
2,866 |
1,134 |
183 |
|
Deferred tax liability |
39,206 |
65,991 |
10,636 |
|
Other non-current liabilities |
9,485 |
29,525 |
4,759 |
|
Total non-current liabilities |
51,557 |
96,650 |
15,578 |
|
Total liabilities |
315,525 |
718,306 |
115,772 |
|
Commitments and contingencies |
|||
|
Mezzanine equity: |
|||
|
Series A convertible preferred shares |
119,976 |
- |
- |
|
Series B convertible preferred shares |
321,965 |
- |
- |
|
Total mezzanine equity |
441,941 |
- |
- |
|
Shareholders' equity: |
|||
|
Ordinary shares |
150 |
222 |
36 |
|
Additional paid-in capital |
63,919 |
2,059,983 |
332,007 |
|
Retained earnings |
74,819 |
142,760 |
23,009 |
|
Accumulated other comprehensive income |
13,239 |
3,373 |
544 |
|
Total Cheetah Mobile shareholders' equity |
152,127 |
2,206,338 |
355,596 |
|
Non-controlling interests |
- |
76,531 |
12,335 |
|
Total equity |
152,127 |
2,282,869 |
367,931 |
|
Total liabilities, mezzanine equity and shareholders' equity |
909,593 |
3,001,175 |
483,703 |
|
Cheetah Mobile Inc. | ||||
|
Condensed Consolidated Statements of Comprehensive Income | ||||
|
(In '000, except for per share data and number of shares and ADSs) | ||||
|
For The Three Months Ended | ||||
|
December 31, 2013 |
September 30, 2014 |
December 31, 2014 |
December 31, 2014 | |
|
RMB |
RMB |
RMB |
USD | |
|
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) | |
|
Revenues |
269,179 |
478,678 |
588,888 |
94,912 |
|
Online marketing services |
212,532 |
360,942 |
446,122 |
71,902 |
|
Internet value-added services |
42,004 |
107,331 |
136,968 |
22,075 |
|
Internet security services and others |
14,643 |
10,405 |
5,798 |
935 |
|
Cost of revenues (a) |
(50,630) |
(110,250) |
(140,973) |
(22,721) |
|
Gross profit |
218,549 |
368,428 |
447,915 |
72,191 |
|
Operating expenses: |
||||
|
Research and development (a) |
(58,214) |
(135,658) |
(120,086) |
(19,354) |
|
Selling and marketing (a) |
(87,012) |
(167,154) |
(184,287) |
(29,702) |
|
General and administrative (a) |
(23,095) |
(70,368) |
(88,822) |
(14,316) |
|
Total operating expenses |
(168,321) |
(373,180) |
(393,195) |
(63,372) |
|
Operating profit(loss) |
50,228 |
(4,752) |
54,720 |
8,819 |
|
Other income (expenses): |
||||
|
Interest income |
2,549 |
11,245 |
9,678 |
1,560 |
|
Changes in fair value of redemption right granted to a non-controlling shareholder |
6,593 |
1 |
(2) |
- |
|
Changes in fair value of contingent consideration |
(425) |
(1,516) |
(11,271) |
(1,817) |
|
Changes in fair value of put options granted to employees |
- |
(47) |
374 |
60 |
|
Foreign exchange gain (loss), net |
(402) |
(221) |
129 |
21 |
|
Impairment loss of available for sale investment |
- |
- |
(8,664) |
(1,397) |
|
Other income, net |
220 |
2,107 |
811 |
131 |
|
Gains (losses) from equity method investments |
721 |
(2,070) |
(524) |
(84) |
|
Income before tax |
59,484 |
4,747 |
45,251 |
7,293 |
|
Income tax benefit (expense) |
(33,490) |
(1,229) |
(13,968) |
(2,251) |
|
Net income |
25,994 |
3,518 |
31,283 |
5,042 |
|
Less: net loss attributable to non-controlling interests |
- |
(136) |
(894) |
(144) |
|
Net income attributable to Cheetah Mobile Shareholders |
25,994 |
3,654 |
32,177 |
5,186 |
|
Earnings per share |
||||
|
Basic |
0.02 |
0.00 |
0.02 |
0.00 |
|
Diluted |
0.02 |
0.00 |
0.02 |
0.00 |
|
Earnings per ADS |
||||
|
Basic |
0.22 |
0.03 |
0.24 |
0.04 |
|
Diluted |
0.21 |
0.03 |
0.23 |
0.04 |
|
Weighted average number of shares outstanding |
||||
|
Basic |
937,219,852 |
1,354,042,944 |
1,354,673,777 |
1,354,673,777 |
|
Diluted |
1,203,409,240 |
1,418,624,992 |
1,410,449,593 |
1,410,449,593 |
|
Weighted average number of ADSs used in computation |
||||
|
Basic |
93,721,985 |
135,404,294 |
135,467,378 |
135,467,378 |
|
Diluted |
120,340,924 |
141,862,499 |
141,044,959 |
141,044,959 |
|
Other comprehensive income (loss), net of tax |
||||
|
Foreign currency translation adjustments |
(3,087) |
(316) |
(9,118) |
(1,470) |
|
Unrealized gains on available-for-sale securities, net |
20,960 |
(6,387) |
17,651 |
2,845 |
|
Other comprehensive income (loss) |
17,873 |
(6,703) |
8,533 |
1,375 |
|
Total comprehensive income (loss) |
43,867 |
(3,185) |
39,816 |
6,417 |
|
Less: Total comprehensive loss attributable to non-controlling interests |
- |
(136) |
(894) |
(144) |
|
Total comprehensive income (loss) attributable to Cheetah Mobile Shareholders |
43,867 |
(3,049) |
40,710 |
6,561 |
|
(a) Share-based compensation expenses |
||||
|
(In '000) |
For The Three Months Ended | |||
|
December 31, 2013 |
September 30, 2014 |
December 31, 2014 |
December 31, 2014 | |
|
RMB |
RMB |
RMB |
USD | |
|
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) | |
|
Cost of revenues |
2 |
715 |
677 |
109 |
|
Research and development |
4,432 |
15,598 |
14,809 |
2,387 |
|
Selling and marketing |
2,399 |
2,382 |
2,249 |
362 |
|
General and administrative |
2,775 |
37,902 |
32,834 |
5,292 |
|
Total |
9,608 |
56,597 |
50,569 |
8,150 |
|
Cheetah Mobile Inc. | |||
|
Condensed Consolidated Statements of Comprehensive Income | |||
|
(In '000, except for per share data and number of shares and ADSs) | |||
|
Year Ended December 31, | |||
|
2013 |
2014 |
2014 | |
|
RMB |
RMB |
USD | |
|
(Audited) |
(Unaudited) |
(Unaudited) | |
|
Revenues |
749,911 |
1,763,579 |
284,237 |
|
Online marketing services |
612,565 |
1,322,612 |
213,166 |
|
Internet value-added services |
83,155 |
400,671 |
64,576 |
|
Internet security services and others |
54,191 |
40,296 |
6,495 |
|
Cost of revenues (a) |
(140,526) |
(403,412) |
(65,018) |
|
Gross profit |
609,385 |
1,360,167 |
219,219 |
|
Operating expenses: |
|||
|
Research and development (a) |
(217,846) |
(436,840) |
(70,406) |
|
Selling and marketing (a) |
(201,504) |
(580,610) |
(93,577) |
|
General and administrative (a) |
(97,817) |
(260,047) |
(41,912) |
|
Total operating expenses |
(517,167) |
(1,277,497) |
(205,895) |
|
Operating profit (loss) |
92,218 |
82,670 |
13,324 |
|
Other income (expenses): |
|||
|
Interest income |
7,077 |
28,216 |
4,548 |
|
Changes in fair value of redemption right granted to a non-controlling shareholder |
11,146 |
3,576 |
576 |
|
Changes in fair value of contingent consideration |
(1,067) |
(13,749) |
(2,216) |
|
Changes in fair value of put options granted to employees |
- |
799 |
129 |
|
Foreign exchange gain (loss), net |
920 |
16 |
3 |
|
Impairment loss of available for sale investment |
- |
(8,664) |
(1,397) |
|
Other income, net |
2,243 |
3,487 |
562 |
|
Losses from equity method investments |
(1,849) |
(5,447) |
(878) |
|
Income before tax |
110,688 |
90,904 |
14,651 |
|
Income tax benefit (expenses) |
(48,670) |
(23,993) |
(3,867) |
|
Net income |
62,018 |
66,911 |
10,784 |
|
Less:net loss attributable to non-controlling interests |
- |
(1,030) |
(166) |
|
Net income attributable to Cheetah Mobile Shareholders |
62,018 |
67,941 |
10,950 |
|
Earnings per share |
|||
|
Basic |
0.06 |
0.05 |
0.01 |
|
Diluted |
0.05 |
0.05 |
0.01 |
|
Earnings per ADS |
|||
|
Basic |
0.57 |
0.53 |
0.08 |
|
Diluted |
0.54 |
0.51 |
0.08 |
|
Weighted average number of shares outstanding |
|||
|
Basic |
929,119,153 |
1,210,501,020 |
1,210,501,020 |
|
Diluted |
1,135,982,953 |
1,341,732,457 |
1,341,732,457 |
|
Weighted average number of ADSs used in computation |
|||
|
Basic |
92,911,915 |
121,050,102 |
121,050,102 |
|
Diluted |
113,598,295 |
134,173,246 |
134,173,246 |
|
Other comprehensive income (loss), net of tax |
|||
|
Foreign currency translation adjustments |
(6,087) |
(6,864) |
(1,106) |
|
Unrealized losses on available-for-sale securities, net |
20,929 |
(3,002) |
(484) |
|
Other comprehensive income (loss) |
14,842 |
(9,866) |
(1,590) |
|
Total comprehensive income (loss) |
76,860 |
57,045 |
9,194 |
|
Less: Total comprehensive income attributable to non-controlling interests |
- |
(1,030) |
(166) |
|
Total comprehensive income attributable to Cheetah Mobile Shareholders |
76,860 |
58,075 |
9,360 |
|
(a) Share-based compensation expenses |
|||
|
(In '000) |
Year Ended December 31, | ||
|
2013 |
2014 |
2014 | |
|
RMB |
RMB |
USD | |
|
(Audited) |
(Unaudited) |
(Unaudited) | |
|
Cost of revenues |
10 |
1,393 |
225 |
|
Research and development |
14,520 |
51,176 |
8,248 |
|
Selling and marketing |
2,835 |
7,407 |
1,194 |
|
General and administrative |
20,031 |
113,298 |
18,260 |
|
Total |
37,396 |
173,274 |
27,927 |
|
Cheetah Mobile Inc. | |||||||||||||
|
Reconciliation of GAAP to Non-GAAP Results | |||||||||||||
|
(In '000, except for per share data) | |||||||||||||
|
For The Three Months Ended December 31, 2014 |
|||||||||||||
|
GAAP |
% of Net |
Share-based |
% of Net |
Non-GAAP |
% of Net |
Non-GAAP | |||||||
|
Result |
Revenues |
Compensation |
Revenues |
Result |
Revenues |
Result ($) | |||||||
|
Revenues |
588,888 |
- |
588,888 |
94,912 | |||||||||
|
Cost of revenues |
(140,973) |
23.9% |
677 |
0.1% |
(140,296) |
23.8% |
(22,612) | ||||||
|
Gross profit |
447,915 |
76.1% |
677 |
0.1% |
448,592 |
76.2% |
72,300 | ||||||
|
Research and development |
(120,086) |
20.4% |
14,809 |
2.5% |
(105,277) |
17.9% |
(16,968) | ||||||
|
Selling and marketing |
(184,287) |
31.3% |
2,249 |
0.4% |
(182,038) |
30.9% |
(29,339) | ||||||
|
General and administrative |
(88,822) |
15.1% |
32,834 |
5.6% |
(55,988) |
9.5% |
(9,024) | ||||||
|
Total operating expenses |
(393,195) |
66.8% |
49,892 |
8.5% |
(343,303) |
58.3% |
(55,331) | ||||||
|
Operating profit |
54,720 |
9.3% |
50,569 |
8.6% |
105,289 |
17.9% |
16,969 | ||||||
|
Net income attributable to Cheetah Mobile Shareholders |
32,177 |
5.5% |
50,569 |
8.6% |
82,746 |
14.1% |
13,336 | ||||||
|
Diluted earnings per ordinary share (RMB) |
0.02 |
0.04 |
0.06 |
||||||||||
|
Diluted earnings per ADS (RMB) |
0.23 |
0.36 |
0.59 |
||||||||||
|
Diluted earnings per ADS (USD) |
0.04 |
0.06 |
0.10 |
||||||||||
|
For The Three Months Ended September 30, 2014 |
|||||||||||||
|
GAAP |
% of Net |
Share-based |
% of Net |
Non-GAAP |
% of Net |
||||||||
|
Result |
Revenues |
Compensation |
Revenues |
Result |
Revenues |
||||||||
|
Revenues |
478,678 |
- |
478,678 |
||||||||||
|
Cost of revenues |
(110,250) |
23.0% |
715 |
0.1% |
(109,535) |
22.9% |
|||||||
|
Gross profit |
368,428 |
77.0% |
715 |
0.1% |
369,143 |
77.1% |
|||||||
|
Research and development |
(135,658) |
28.3% |
15,598 |
3.2% |
(120,060) |
25.1% |
|||||||
|
Selling and marketing |
(167,154) |
34.9% |
2,382 |
0.5% |
(164,772) |
34.4% |
|||||||
|
General and administrative |
(70,368) |
14.7% |
37,902 |
7.9% |
(32,466) |
6.8% |
|||||||
|
Total operating expenses |
(373,180) |
77.9% |
55,882 |
11.6% |
(317,298) |
66.3% |
|||||||
|
Operating profit (loss) |
(4,752) |
0.9% |
56,597 |
11.7% |
51,845 |
10.8% |
|||||||
|
Net income attributable to Cheetah Mobile Shareholders |
3,654 |
0.8% |
56,597 |
11.7% |
60,251 |
12.5% |
|||||||
|
Diluted earnings per ordinary share (RMB) |
0.00 |
0.04 |
0.04 |
||||||||||
|
Diluted earnings per ADS (RMB) |
0.03 |
0.40 |
0.43 |
||||||||||
|
Diluted earnings per ADS (USD) |
0.01 |
0.06 |
0.07 |
||||||||||
|
For The Three Months Ended December 31, 2013 |
|||||||||||||
|
GAAP |
% of Net |
Share-based |
% of Net |
Non-GAAP |
% of Net |
||||||||
|
Result |
Revenues |
Compensation |
Revenues |
Result |
Revenues |
||||||||
|
Revenues |
269,179 |
- |
269,179 |
||||||||||
|
Cost of revenues |
(50,630) |
18.8% |
2 |
0.0% |
(50,628) |
18.8% |
|||||||
|
Gross profit |
218,549 |
81.2% |
2 |
0.0% |
218,551 |
81.2% |
|||||||
|
Research and development |
(58,214) |
21.6% |
4,432 |
1.6% |
(53,782) |
20.0% |
|||||||
|
Selling and marketing |
(87,012) |
32.3% |
2,399 |
0.9% |
(84,613) |
31.4% |
|||||||
|
General and administrative |
(23,095) |
8.6% |
2,775 |
1.0% |
(20,320) |
7.6% |
|||||||
|
Total operating expenses |
(168,321) |
62.5% |
9,606 |
3.5% |
(158,715) |
59.0% |
|||||||
|
Operating profit |
50,228 |
18.7% |
9,608 |
3.5% |
59,836 |
22.2% |
|||||||
|
Net income attributable to Cheetah Mobile Shareholders |
25,994 |
9.7% |
9,608 |
3.5% |
35,602 |
13.2% |
|||||||
|
Diluted earnings per ordinary share (RMB) |
0.02 |
0.01 |
0.03 |
||||||||||
|
Diluted earnings per ADS (RMB) |
0.21 |
0.08 |
0.29 |
||||||||||
|
Diluted earnings per ADS (USD) |
0.03 |
0.01 |
0.04 |
||||||||||
|
Total Cheetah Mobile shareholders' equity |
|||||||||||||
|
Cheetah Mobile Inc. | |||||||||||||
|
Reconciliation of GAAP to Non-GAAP Results | |||||||||||||
|
(In '000, except for per share data) | |||||||||||||
|
For The Year Ended December 31, 2014 | |||||||||||||
|
GAAP |
% of Net |
Share-based |
% of Net |
Non-GAAP |
% of Net |
Non-GAAP | |||||||
|
Result |
Revenues |
Compensation |
Revenues |
Result |
Revenues |
Result ($) | |||||||
|
Revenues |
1,763,579 |
- |
1,763,579 |
284,237 | |||||||||
|
Cost of revenues |
(403,412) |
22.9% |
1,393 |
0.1% |
(402,019) |
22.8% |
(64,794) | ||||||
|
Gross profit |
1,360,167 |
77.1% |
1,393 |
0.1% |
1,361,560 |
77.2% |
219,443 | ||||||
|
Research and development |
(436,840) |
24.8% |
51,176 |
2.9% |
(385,664) |
21.9% |
(62,158) | ||||||
|
Selling and marketing |
(580,610) |
32.9% |
7,407 |
0.4% |
(573,203) |
32.5% |
(92,384) | ||||||
|
General and administrative |
(260,047) |
14.7% |
113,298 |
6.4% |
(146,749) |
8.3% |
(23,652) | ||||||
|
Total operating expenses |
(1,277,497) |
72.4% |
171,881 |
9.7% |
(1,105,616) |
62.7% |
(178,194) | ||||||
|
Operating profit |
82,670 |
4.7% |
173,274 |
9.8% |
255,944 |
14.5% |
41,249 | ||||||
|
Net income attributable to Cheetah Mobile Shareholders |
67,941 |
3.9% |
173,274 |
9.8% |
241,215 |
13.7% |
38,877 | ||||||
|
Diluted earnings per ordinary share (RMB) |
0.05 |
0.13 |
0.18 |
||||||||||
|
Diluted earnings per ADS (RMB) |
0.51 |
1.29 |
1.80 |
||||||||||
|
Diluted earnings per ADS (USD) |
0.08 |
0.21 |
0.29 |
||||||||||
|
For The Year Ended December 31, 2013 |
|||||||||||||
|
GAAP |
% of Net |
Share-based |
% of Net |
Non-GAAP |
% of Net |
Non-GAAP | |||||||
|
Result |
Revenues |
Compensation |
Revenues |
Result |
Revenues |
Result ($) | |||||||
|
Revenues |
749,911 |
- |
749,911 |
120,864 | |||||||||
|
Cost of revenues |
(140,526) |
18.7% |
10 |
0.0% |
(140,516) |
18.7% |
(22,647) | ||||||
|
Gross profit |
609,385 |
81.3% |
10 |
0.0% |
609,395 |
81.3% |
98,217 | ||||||
|
Research and development |
(217,846) |
29.0% |
14,520 |
1.9% |
(203,326) |
27.1% |
(32,770) | ||||||
|
Selling and marketing |
(201,504) |
26.9% |
2,835 |
0.4% |
(198,669) |
26.5% |
(32,020) | ||||||
|
General and administrative |
(97,817) |
13.0% |
20,031 |
2.7% |
(77,786) |
10.3% |
(12,537) | ||||||
|
Total operating expenses |
(517,167) |
68.9% |
37,386 |
5.0% |
(479,781) |
63.9% |
(77,327) | ||||||
|
Operating profit |
92,218 |
12.4% |
37,396 |
5.0% |
129,614 |
17.4% |
20,890 | ||||||
|
Net income attributable to Cheetah Mobile Shareholders |
62,018 |
8.3% |
37,396 |
5.0% |
99,414 |
13.3% |
16,023 | ||||||
|
Diluted earnings per ordinary share (RMB) |
0.05 |
0.03 |
0.08 |
||||||||||
|
Diluted earnings per ADS (RMB) |
0.54 |
0.33 |
0.87 |
||||||||||
|
Diluted earnings per ADS (USD) |
0.09 |
0.05 |
0.14 |
||||||||||
|
Cheetah Mobile Inc. | ||||
|
Revenues Generated from PC-based and Mobile-based Applications and Services | ||||
|
(In '000, except for per share data) | ||||
|
For The Three Months Ended | ||||
|
December 31, 2013 |
September 30, 2014 |
December 31, 2014 |
December 31, 2014 | |
|
RMB |
RMB |
RMB |
USD | |
|
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) | |
|
PC |
237,906 |
365,710 |
366,777 |
59,114 |
|
Mobile |
31,273 |
112,968 |
222,111 |
35,798 |
|
Total |
269,179 |
478,678 |
588,888 |
94,912 |
|
For The Year Ended December 31, |
||||
|
2013 |
2014 |
2014 |
||
|
RMB |
RMB |
USD |
||
|
(Unaudited) |
(Unaudited) |
(Unaudited) |
||
|
PC |
694,640 |
1,298,561 |
209,290 |
|
|
Mobile |
55,271 |
465,018 |
74,947 |
|
|
Total |
749,911 |
1,763,579 |
284,237 |
|
|
Cheetah Mobile Inc. | ||||
|
(In '000, except for per share data) | ||||
|
For The Three Months Ended | ||||
|
December 31, 2013 |
September 30, 2014 |
December 31, 2014 |
December 31, 2014 | |
|
RMB |
RMB |
RMB |
USD | |
|
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) | |
|
Domestic revenues |
263,410 |
424,452 |
449,819 |
72,498 |
|
Overseas revenues |
5,769 |
54,226 |
139,069 |
22,414 |
|
Total |
269,179 |
478,678 |
588,888 |
94,912 |
|
For The Year Ended December 31, |
||||
|
2013 |
2014 |
2014 |
||
|
RMB |
RMB |
USD |
||
|
(Unaudited) |
(Unaudited) |
(Unaudited) |
||
|
Domestic revenues |
739,412 |
1,541,699 |
248,476 |
|
|
Overseas revenues |
10,499 |
221,880 |
35,761 |
|
|
Total |
749,911 |
1,763,579 |
284,237 |
|
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/cheetah-mobile-announces-fourth-quarter-and-fiscal-year-2014-unaudited-financial-results-300053589.html
SOURCE Cheetah Mobile, Inc.