Nov 17, 2015
BEIJING, Nov. 17, 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 quarter ended September 30, 2015.
Third Quarter 2015 Financial Highlights
[1] Overseas revenues refers to revenues generated by our operating legal entities incorporated outside China. Such revenues are primarily attributable to customers located outside China |
Third Quarter 2015 Key Operating Metrics
Mr. Sheng Fu, Cheetah Mobile's Chief Executive Officer, stated, "We are pleased to report another solid quarter. Mobile MAUs reached 567 million in September. Our total revenues also exceeded RMB 1 billion for the first time, reaching RMB 1.01 billion in the quarter. The strong result was driven by our continued success in the overseas mobile advertising business. In addition to expanding our direct sales team globally, we continue to work closely with key internet players to further enhance our monetization capability. We are delighted that we've recently reached a global strategic partnership with Yahoo, including the integration of our products with Yahoo's Gemini native advertising platform. Furthermore, Cheetah is a user- and product-focused company, first and foremost. So, it is particularly encouraging that our content-driven products, through both organic means and strategic investments, achieved some notable successes in the quarter. For example, Piano Tiles 2, a light, casual mobile game that we developed, reached the No. 1 spot in the United States and the No. 5 spot globally as the most downloaded free game on Google Play in September. Looking forward, we remain firmly committed to strengthening our foundation through high-quality content and user engagement, as well as partnerships as we continue to focus on becoming one of the leading mobile internet companies globally."
Mr. Andy Yeung, Cheetah Mobile's Chief Financial Officer, commented, "The third quarter is another record-setting quarter for Cheetah Mobile, both financially and operationally. Total revenues grew 111% year-over-year and 16% quarter-over-quarter to RMB1,009 million, driven by growing user traffic and strong demand for our mobile advertising services. Non-GAAP operating profit grew 154% year-over-year and 40% quarter-over-quarter to RMB131 million, demonstrating the operating leverage inherent in our business model. Looking ahead, we remain focused on expanding our mobile platform throughout the global markets and building a solid foundation for long-term, sustainable growth."
Third Quarter 2015 Financial Results
REVENUES
Total revenues for the third quarter of 2015 increased by 110.7% to RMB1,008.7 million (US$158.7 million) from RMB478.7 million in the prior year period. This increase was mainly driven by the Company's organic business growth, which was attributable to the Company's growing global mobile user base and substantial improvements in mobile monetization, especially in overseas markets.
By platform, revenues generated from mobile business increased by 522.0% to RMB702.7 million (US$110.6 million) from RMB113.0 million in the prior year period. This increase was primarily driven by the Company's growing global mobile user base, and the increasing popularity of the Company's mobile marketing services in overseas and domestic markets.
By region, revenues generated from overseas markets increased by 891.6% to RMB537.7 million (US$84.6 million) from RMB54.2 million in the prior year period. This increase was primarily due to continued growth of the Company's overseas mobile user base, and rapid growth of the Company's mobile advertising revenues in overseas markets.
COST OF REVENUES AND GROSS PROFIT
Cost of revenues increased by 145.2% to RMB270.4 million (US$42.5 million) in the third quarter of 2015 from RMB110.3 million in the prior year period. The increase in cost of revenues was mainly due to higher traffic acquisition costs associated with the Cheetah Mobile ad platform business, higher bandwidth and internet data center (IDC) costs associated with increased user traffic worldwide and data analytics, in addition to higher amortization costs from intangible assets resulting from acquisitions.
Gross profit increased by 100.4% to RMB738.4 million (US$116.2 million) in the third quarter of 2015 from RMB368.4 million in the prior year period. Gross margin was 73.2% in the third quarter of 2015, compared to 77.0% in the prior year period.
OPERATING INCOME AND EXPENSES
Total operating expenses for the third quarter of 2015 increased by 93.4% to RMB721.6 million (US$113.5 million) from RMB373.2 million in the prior year period. Total non-GAAP operating expenses, which exclude share-based compensation expenses, increased by 91.8% to RMB608.6 million (US$95.8 million) from RMB317.3 million in the prior year period.
Operating profit was RMB16.7 million (US$2.6 million) in the third quarter of 2015, compared to an operating loss of RMB4.8 million in the prior year period.
Non-GAAP operating profit increased by 153.5% to RMB131.4 million (US$20.7 million) in the third quarter of 2015 from RMB51.8 million in the prior year period. Non-GAAP operating margin increased to 13.0% from 10.8% in the prior year period.
For the third quarter of 2015, share-based compensation expenses were RMB114.7 million (US$18.0 million), compared to RMB56.6 million in the third quarter of 2014.
NET INCOME ATTRIBUTABLE TO CHEETAH MOBILE SHAREHOLDERS
Net income attributable to Cheetah Mobile shareholders increased by 687.2% to RMB28.8 million (US$4.5 million) in the third quarter of 2015 from RMB3.7 million in the prior year period.
Non-GAAP net income attributable to Cheetah Mobile shareholders increased by 138.1% to RMB143.4 million (US$22.6 million) from RMB60.3 million in the prior year period. Non-GAAP net margin increased to 14.2% in the third quarter of 2015 from 12.6% in the prior year period.
NET INCOME PER ADS
Diluted earnings per ADS in the third quarter of 2015 increased by 566.7% to RMB0.20 (US$0.03) from RMB0.03 in the prior year period.
Non-GAAP diluted earnings per ADS in the third quarter of 2015 increased by 132.6% to RMB1.00 (US$0.16) from RMB0.43 in the prior year period.
CASH AND CASH EQUIVALENTS, RESTRICTED CASH AND SHORT-TERM INVESTMENTS BALANCE
As of September 30, 2015, the Company had cash and cash equivalents, restricted cash and short-term investments of RMB1.373 billion (US$216.1 million).
SHARES ISSUED AND OUTSTANDING
As of September 30, 2015, the Company had a total of 1,423,901,876 Class A and Class B ordinary shares issued and outstanding. One ADS represents 10 Class A ordinary shares.
ADJUSTED EBITDA
Adjusted EBITDA (non-GAAP) was RMB168.8 million ($26.6 million) for the third quarter of 2015, representing a 116.7% increase from the corresponding period in 2014.
Business Outlook
For the fourth quarter of 2015, the Company expects its estimated total revenues to be between RMB1,110 million (US$175 million) and RMB1,160 million (US$183 million), representing a year-over-year growth of approximately 88% to 97%. 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 Tuesday, November 17, 2015 at 8:00 am Eastern Time or 9:00 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 RMB6.3556 to US$1.00, the noon buying rate in effect on September 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. 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. The Company aims to provide the best apps for mobile users worldwide, while building a leading global mobile ad platform for advertisers. Cheetah Mobile had approximately 567 million global mobile monthly active users in September 2015. 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.
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 the following non-GAAP financial measures:
The Company believes that separate analysis and exclusion of share-based compensation expenses and the use of Adjusted EBITDA add 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 measures for planning, forecasting and measuring results against the forecast. The Company believes that non-GAAP financial measures are useful supplemental information for investors and analysts to assess its operating performance without the effect of 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 similarly 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 tables captioned "Cheetah Mobile Inc. Reconciliations of GAAP and Non-GAAP Results" and "Cheetah Mobile Inc. Reconciliation of Net Income Attributable to Cheetah Mobile Shareholders to Adjusted EBITDA (Non-GAAP)" at the end of this release.
Investor Relations Contact
Cheetah Mobile Inc.
Helen Jing Zhu
Tel: +86 10 6292 7779 ext. 66085
Email: IR@cmcm.com
ICR, Inc.
Vera Tang
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, 2014 |
September 30, 2015 |
September 30, 2015 | |||
RMB |
RMB |
USD | |||
(Audited) |
(Unaudited) |
(Unaudited) | |||
ASSETS |
|||||
Current assets: |
|||||
Cash and cash equivalents |
1,093,285 |
815,463 |
128,306 | ||
Restricted cash |
- |
127,397 |
20,045 | ||
Short-term investments |
513,621 |
430,379 |
67,717 | ||
Accounts receivable |
260,347 |
551,897 |
86,836 | ||
Prepayments and other current assets |
180,029 |
411,563 |
64,756 | ||
Due from related parities |
43,570 |
132,707 |
20,880 | ||
Deferred tax assets |
2,693 |
3,827 |
602 | ||
Total current assets |
2,093,545 |
2,473,233 |
389,142 | ||
Non-current assets: |
|||||
Property and equipment, net |
45,905 |
76,552 |
12,045 | ||
Intangible assets, net |
199,616 |
252,307 |
39,698 | ||
Goodwill |
261,686 |
613,558 |
96,538 | ||
Long-term investments |
338,842 |
857,887 |
134,981 | ||
Deferred tax assets |
6,384 |
39,534 |
6,220 | ||
Other non-current assets |
55,197 |
23,831 |
3,751 | ||
Total non-current assets |
907,630 |
1,863,669 |
293,233 | ||
Total assets |
3,001,175 |
4,336,902 |
682,375 | ||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||
Current liabilities: |
|||||
Accounts payable |
61,793 |
117,070 |
18,420 | ||
Accrued expenses and other current liabilities |
481,694 |
1,008,658 |
158,704 | ||
Redemption right liabilities |
520 |
558 |
88 | ||
Deferred revenue |
44,180 |
49,202 |
7,742 | ||
Due to related parties |
29,885 |
53,035 |
8,345 | ||
Income tax payable |
3,584 |
61,019 |
9,601 | ||
Deferred tax liabilities |
- |
693 |
109 | ||
Total current liabilities |
621,656 |
1,290,235 |
203,009 | ||
Non-current liabilities: |
|||||
Bank loans |
- |
10,736 |
1,689 | ||
Deferred revenue |
1,134 |
4,473 |
704 | ||
Deferred tax liabilities |
65,991 |
102,115 |
16,067 | ||
Other non-current liabilities |
29,525 |
80,959 |
12,737 | ||
Total non-current liabilities |
96,650 |
198,283 |
31,197 | ||
Total liabilities |
718,306 |
1,488,518 |
234,206 | ||
Shareholders' equity: |
|||||
Ordinary shares |
222 |
226 |
36 | ||
Additional paid-in capital |
2,059,983 |
2,369,481 |
372,817 | ||
Retained earnings |
142,760 |
262,217 |
41,258 | ||
Accumulated other comprehensive income |
3,373 |
79,066 |
12,440 | ||
Total Cheetah Mobile shareholders' equity |
2,206,338 |
2,710,990 |
426,551 | ||
Noncontrolling interests |
76,531 |
137,394 |
21,618 | ||
Total equity |
2,282,869 |
2,848,384 |
448,169 | ||
Total liabilities, noncontrolling interests and shareholders' equity |
3,001,175 |
4,336,902 |
682,375 | ||
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 |
|||||
September 30, 2014 |
June 30, 2015 |
September 30, 2015 |
September 30, 2015 |
||
RMB |
RMB |
RMB |
USD |
||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
||
Revenues |
478,678 |
870,544 |
1,008,744 |
158,717 |
|
Online marketing services |
360,942 |
752,416 |
900,484 |
141,684 |
|
Internet value-added services |
107,331 |
109,308 |
99,516 |
15,658 |
|
Internet security services and others |
10,405 |
8,820 |
8,744 |
1,375 |
|
Cost of revenues (a) |
(110,250) |
(222,540) |
(270,375) |
(42,541) |
|
Gross profit |
368,428 |
648,004 |
738,369 |
116,176 |
|
Operating expenses: |
|||||
Research and development (a) |
(135,658) |
(146,878) |
(203,100) |
(31,956) |
|
Selling and marketing (a) |
(167,154) |
(341,298) |
(382,622) |
(60,202) |
|
General and administrative (a) |
(70,368) |
(122,201) |
(135,917) |
(21,386) |
|
Total operating expenses |
(373,180) |
(610,377) |
(721,639) |
(113,544) |
|
Operating (loss) profit |
(4,752) |
37,627 |
16,730 |
2,632 |
|
Other income: |
|||||
Interest income |
11,245 |
4,028 |
2,555 |
402 |
|
Changes in fair value of redemption right granted to a non-controlling shareholder |
1 |
167 |
(167) |
(26) |
|
Changes in fair value of contingent consideration |
(1,516) |
2,677 |
(1,286) |
(202) |
|
Changes in fair value of put options granted to employees |
(47) |
- |
(46) |
(7) |
|
Foreign exchange loss, net |
(221) |
(447) |
(1,081) |
(170) |
|
Impairment loss of goodwill |
- |
(12,867) |
- |
- |
|
Losses from equity method investments |
(2,070) |
(7,095) |
(5,813) |
(915) |
|
Other income, net |
2,107 |
42,031 |
32,935 |
5,182 |
|
Income before taxes |
4,747 |
66,121 |
43,827 |
6,896 |
|
Income tax expenses |
(1,229) |
(9,677) |
(14,009) |
(2,204) |
|
Net income |
3,518 |
56,444 |
29,818 |
4,692 |
|
Less: net (loss) income attributable to noncontrolling interests |
(136) |
(3,562) |
1,055 |
166 |
|
Net income attributable to Cheetah Mobile shareholders |
3,654 |
60,006 |
28,763 |
4,526 |
|
Earnings per share |
|||||
Basic |
0.00 |
0.04 |
0.02 |
0.00 |
|
Diluted |
0.00 |
0.04 |
0.02 |
0.00 |
|
Earnings per ADS |
|||||
Basic |
0.03 |
0.44 |
0.21 |
0.03 |
|
Diluted |
0.03 |
0.42 |
0.20 |
0.03 |
|
Weighted average number of shares outstanding |
|||||
Basic |
1,354,042,944 |
1,374,275,098 |
1,383,355,451 |
1,383,355,451 |
|
Diluted |
1,418,624,992 |
1,438,132,050 |
1,434,461,272 |
1,434,461,272 |
|
Weighted average number of ADSs used in computation |
|||||
Basic |
135,404,294 |
137,427,510 |
138,335,545 |
138,335,545 |
|
Diluted |
141,862,499 |
143,813,205 |
143,446,127 |
143,446,127 |
|
Other comprehensive (loss) income, net of tax |
|||||
Foreign currency translation adjustments |
(316) |
(8,197) |
77,782 |
12,237 |
|
Unrealized (loss) gain on available-for-sale |
(6,387) |
7,161 |
413 |
65 |
|
Other comprehensive (loss) income, net of tax |
(6,703) |
(1,036) |
78,195 |
12,302 |
|
Total comprehensive (loss) income |
(3,185) |
55,408 |
108,013 |
16,994 |
|
Less: Total comprehensive (loss) gain attributable to noncontrolling interests |
(136) |
(3,594) |
1,338 |
210 |
|
Total comprehensive (loss) income attributable to Cheetah Mobile shareholders |
(3,049) |
59,002 |
106,675 |
16,784 |
|
(a) Share-based compensation expenses |
|||||
(In '000) |
For The Three Months Ended |
||||
September 30, 2014 |
June 30, 2015 |
September 30, 2015 |
September 30, 2015 |
||
RMB |
RMB |
RMB |
USD |
||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
||
Cost of revenues |
715 |
744 |
1,656 |
261 |
|
Research and development |
15,598 |
17,350 |
65,141 |
10,249 |
|
Selling and marketing |
2,382 |
3,062 |
7,448 |
1,172 |
|
General and administrative |
37,902 |
34,823 |
40,435 |
6,362 |
|
Total |
56,597 |
55,979 |
114,680 |
18,044 |
|
Cheetah Mobile Inc. |
||||||||||||||||
Reconciliation of GAAP and Non-GAAP Results | ||||||||||||||||
(In'000, except for per share data and percentage) | ||||||||||||||||
For The Three Months Ended September 30, 2015 |
||||||||||||||||
GAAP |
% of Net |
Share-based |
% of Net |
Non-GAAP |
% of Net |
Non-GAAP |
||||||||||
Result |
Revenues |
Compensation |
Revenues |
Result |
Revenues |
Result($) |
||||||||||
Revenues |
1,008,744 |
1,008,744 |
158,717 |
|||||||||||||
Cost of revenues |
(270,375) |
26.8% |
1,656 |
0.2% |
(268,719) |
26.6% |
(42,280) |
|||||||||
Gross profit |
738,369 |
73.2% |
1,656 |
0.2% |
740,025 |
73.4% |
116,437 |
|||||||||
Research and development |
(203,100) |
20.1% |
65,141 |
6.5% |
(137,959) |
13.7% |
(21,707) |
|||||||||
Selling and marketing |
(382,622) |
37.9% |
7,448 |
0.7% |
(375,174) |
37.2% |
(59,030) |
|||||||||
General and administrative |
(135,917) |
13.5% |
40,435 |
4.0% |
(95,482) |
9.5% |
(15,023) |
|||||||||
Total operating expenses |
(721,639) |
71.5% |
113,024 |
11.2% |
(608,615) |
60.3% |
(95,760) |
|||||||||
Operating profit |
16,730 |
1.7% |
114,680 |
11.4% |
131,410 |
13.0% |
20,677 |
|||||||||
Net income attributable to Cheetah Mobile Shareholders |
28,763 |
2.9% |
114,680 |
11.4% |
143,443 |
14.2% |
22,570 |
|||||||||
Diluted earnings per ordinary share (RMB) |
0.02 |
0.08 |
0.10 |
|||||||||||||
Diluted earnings per ADS (RMB) |
0.20 |
0.80 |
1.00 |
|||||||||||||
Diluted earnings per ADS (USD) |
0.03 |
0.13 |
0.16 |
|||||||||||||
For The Three Months Ended June 30, 2015 |
||||||||||||||||
GAAP |
% of Net |
Share-based |
% of Net |
Non-GAAP |
% of Net |
|||||||||||
Result |
Revenues |
Compensation |
Revenues |
Result |
Revenues |
|||||||||||
Revenues |
870,544 |
870,544 |
||||||||||||||
Cost of revenues |
(222,540) |
25.6% |
744 |
0.1% |
(221,796) |
25.5% |
||||||||||
Gross profit |
648,004 |
74.4% |
744 |
0.1% |
648,748 |
74.5% |
||||||||||
Research and development |
(146,878) |
16.9% |
17,350 |
2.0% |
(129,528) |
14.9% |
||||||||||
Selling and marketing |
(341,298) |
39.2% |
3,062 |
0.4% |
(338,236) |
38.9% |
||||||||||
General and administrative |
(122,201) |
14.0% |
34,823 |
4.0% |
(87,378) |
10.0% |
||||||||||
Total operating expenses |
(610,377) |
70.1% |
55,235 |
6.3% |
(555,142) |
63.8% |
||||||||||
Operating profit |
37,627 |
4.3% |
55,979 |
6.4% |
93,606 |
10.8% |
||||||||||
Net income attributable to Cheetah Mobile Shareholders |
60,006 |
6.9% |
55,979 |
6.4% |
115,985 |
13.3% |
||||||||||
Diluted earnings per ordinary share (RMB) |
0.04 |
0.04 |
0.08 |
|||||||||||||
Diluted earnings per ADS (RMB) |
0.42 |
0.39 |
0.81 |
|||||||||||||
Diluted earnings per ADS (USD) |
0.07 |
0.06 |
0.13 |
|||||||||||||
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 |
3.3% |
(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) |
78.0% |
55,882 |
11.7% |
(317,298) |
66.3% |
||||||||||
Operating (loss) profit |
(4,752) |
-1.0% |
56,597 |
11.8% |
51,845 |
10.8% |
||||||||||
Net income attributable to Cheetah Mobile Shareholders |
3,654 |
0.8% |
56,597 |
11.8% |
60,251 |
12.6% |
||||||||||
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 |
Cheetah Mobile Inc. | ||||
Reconciliation from Net Income Attributable to Cheetah Mobile Shareholders to Adjusted EBITDA (Non-GAAP) | ||||
(In '000) | ||||
For The Three Months Ended | ||||
September 30, 2014 |
June 30, 2015 |
September 30, 2015 |
September 30, 2015 | |
RMB |
RMB |
RMB |
USD | |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) | |
Net income attributable to Cheetah Mobile shareholders |
3,654 |
60,006 |
28,763 |
4,526 |
Add: |
||||
Income tax expense |
1,229 |
9,677 |
14,009 |
2,204 |
Interest income |
(11,245) |
(4,028) |
(2,555) |
(402) |
Depreciation and amortization |
26,048 |
38,677 |
37,365 |
5,879 |
Net (loss) income attributable to noncontrolling interests |
(136) |
(3,562) |
1,055 |
166 |
Other non-operating expense (income), net |
1,746 |
(24,466) |
(24,542) |
(3,862) |
Share-based compensation |
56,597 |
55,979 |
114,680 |
18,044 |
Adjusted EBITDA |
77,893 |
132,283 |
168,775 |
26,555 |
Cheetah Mobile Inc. | |||||||
Revenues Generated from PC-based and Mobile-based Applications and Services | |||||||
(In '000) | |||||||
For The Three Months Ended |
|||||||
September 30, 2014 |
June 30, 2015 |
September 30, 2015 |
September 30, 2015 |
||||
RMB |
RMB |
RMB |
USD |
||||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
||||
PC |
365,710 |
310,966 |
306,092 |
48,161 |
|||
Mobile |
112,968 |
559,578 |
702,652 |
110,556 |
|||
Total |
478,678 |
870,544 |
1,008,744 |
158,717 |
|||
Cheetah Mobile Inc. | |||||||
Revenues Generated from Domestic and Overseas Markets | |||||||
(In '000) | |||||||
For The Three Months Ended |
|||||||
September 30, 2014 |
June 30, 2015 |
September 30, 2015 |
September 30, 2015 |
||||
RMB |
RMB |
RMB |
USD |
||||
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) |
||||
Domestic revenues |
424,452 |
439,190 |
471,038 |
74,114 |
|||
Overseas revenues |
54,226 |
431,354 |
537,706 |
84,603 |
|||
Total |
478,678 |
870,544 |
1,008,744 |
158,717 |
|||
SOURCE Cheetah Mobile