Aug 18, 2015
BEIJING, Aug. 18, 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 June 30, 2015.
Second 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. |
[2] |
Mobile revenues included revenues from Hongkong Zoom Interactive Network Marketing Technology Limited. |
Second Quarter 2015 Key Operating Metrics
Mr. Sheng Fu, Cheetah Mobile's Chief Executive Officer, stated, "The second quarter was another strong quarter for Cheetah Mobile both financially and operationally. Most importantly, we have achieved our mobile and global transformation goals with overseas revenue improving to 50% of total revenues and mobile revenue increasing to 64% of total revenues. Today, 494 million people use Cheetah apps each month worldwide, with 71% coming from overseas markets, which underpinned our robust financial performance. During the quarter, we also continued to improve our mobile and global monetization capabilities. Mobile revenues surged 634% year-over-year and overseas revenues jumped 1,832% year-over-year, which were driven by a continued ramp-up of our mobile advertising business, especially in the overseas markets. Our mobile and global monetization capabilities have benefited from our strong partnerships with key global Internet giants like Facebook, Google and Tencent. In addition, we launched Cheetah Mobile ad platform in June, further improving our mobile and global monetization capabilities."
Mr. Andy Yeung, Cheetah Mobile's Chief Financial Officer, commented, "We are pleased to report our second quarter financial results, which well exceeded our expectations. Total revenues grew 129% year-over-year and 30% quarter-over-quarter. Our accelerated growth in total revenues and mobile revenues were driven by faster-than-expected overseas monetization ramp-up. Having begun monetization in overseas markets only a year ago, our overseas revenue now accounts for 50% of total revenues and 77% of mobile revenues. We are delighted by the progress we have achieved in the global mobile Internet market. Looking ahead, we will continue to invest decisively to solidify our leading position as a global traffic platform, while further enhancing our mobile and global monetization capabilities."
Second Quarter 2015 Financial Results
REVENUES
Total revenues for the second quarter of 2015 increased by 128.9% to RMB870.5 million (US$140.4 million) from RMB380.3 million in the prior year period. This increase was driven by the Company's organic business growth, driven by substantial improvements in mobile monetization, especially in overseas markets.
By platform, revenues generated from mobile business increased by 634.0% to RMB559.6 million (US$90.3 million) from RMB76.2 million in the prior year period. This increase was primarily due to the increasing popularity of the Company's mobile marketing services in overseas and domestic markets.
By region, revenues generated from overseas markets increased by 1,832.0% to RMB431.4 million (US$69.6 million) from RMB22.3 million in the prior year period. This increase was primarily due to a significant ramp-up in mobile advertising revenues in overseas markets.
COST OF REVENUES AND GROSS PROFIT
Cost of revenues increased by 172.1% to RMB222.5 million (US$35.9 million) in the second quarter of 2015 from RMB81.8 million in the prior year period. The increase in cost of revenues was mainly due to higher traffic acquisition costs associated with our MobPartner business, higher costs associated with the mobile game business, higher bandwidth and internet data center (IDC) costs associated with increased user traffic and data analytics, as well as higher amortization costs from intangible assets resulting from acquisitions.
Gross profit increased by 117.1% to RMB648.0 million (US$104.5 million) in the second quarter of 2015 from RMB298.5 million in the prior year period. Gross margin was 74.4% in the second quarter of 2015, compared to 78.5% in the prior year period.
OPERATING INCOME AND EXPENSES
Total operating expenses for the second quarter of 2015 increased by 114.1% to RMB610.4 million (US$98.4 million) from RMB285.1 million in the prior year period. Total non-GAAP operating expenses, which exclude share-based compensation expenses, for the second quarter of 2015 increased by 138.2% to RMB555.1 million (US$89.5 million) from RMB233.1 million in the prior year period.
Operating profit increased by 179.7% to RMB37.6 million (US$6.1 million) in the second quarter of 2015 from RMB13.5 million in the prior year period. Operating margin increased to 4.3% in the second quarter of 2015 from 3.5% in the prior year period.
Non-GAAP operating profit increased by 43.0% to RMB93.6 million (US$15.1 million) in the second quarter of 2015 from RMB65.5 million in the prior year period. Non-GAAP operating margin was 10.8%, compared to 17.2% in the prior year period.
For the second quarter of 2015, share-based compensation expenses were RMB56.0 million (US$9.0 million), compared to RMB52.0 million in the second quarter of 2014.
NET INCOME ATTRIBUTABLE TO CHEETAH MOBILE SHAREHOLDERS
Net income attributable to Cheetah Mobile shareholders increased by 347.4% to RMB60.0 million (US$9.7 million) in the second quarter of 2015 from RMB13.4 million in the prior year period. Net margin increased to 6.9% in the second quarter of 2015 from 3.5% in the prior year period.
Non-GAAP net income attributable to Cheetah Mobile shareholders increased by 77.2% to RMB116.0 million (US$18.7 million) from RMB65.4 million in the prior year period. Non-GAAP net margin was 13.3% in the second quarter of 2015, compared to 17.2% in the prior year period.
NET INCOME PER ADS
Diluted earnings per ADS in the second quarter of 2015 increased to RMB0.42 (US$0.07) from RMB0.10 in the prior year period.
Non-GAAP diluted earnings per ADS in the second quarter of 2015 increased to RMB0.81 (US$0.13) from RMB0.49 in the prior year period.
CASH AND CASH EQUIVALENTS, RESTRICTED CASH AND SHORT-TERM INVESTMENTS BALANCE
As of June 30, 2015, the Company had cash and cash equivalents, restricted cash and short-term investments of RMB1.3 billion (US$209.6 million).
SHARES ISSUED AND OUTSTANDING
As of June 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 RMB132.3 million ($21.3 million) for the second quarter of 2015, representing a 59.4% increase from the corresponding period in 2014.
Business Outlook
For the third quarter of 2015, the Company expects its estimated total revenues to be between RMB990 million (US$160 million) and RMB1,010 million (US$163 million), representing a year-over-year growth of approximately 107% to 111%. 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, August 18, 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 RMB6.2000 to US$1.00, the noon buying rate in effect on June 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. As of June 2015, Cheetah Mobile had approximately 494 million mobile monthly active users in June 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. Cheetah Mobile is the publisher of Clean Master, the #1 mobile app in the Google Play Tools category worldwide by monthly downloads in June 2015, 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 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
Email: IR@cmcm.com
ICR, Inc.
Chenjiazi Zhong
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 |
June 30, 2015 |
June 30, 2015 | |||
RMB |
RMB |
US$ | |||
(Audited) |
(Unaudited) |
(Unaudited) | |||
ASSETS |
|||||
Current assets: |
|||||
Cash and cash equivalents |
1,093,285 |
706,773 |
113,996 | ||
Restricted cash |
- |
122,192 |
19,708 | ||
Short-term investments |
513,621 |
470,322 |
75,858 | ||
Accounts receivable |
260,347 |
439,936 |
70,958 | ||
Prepayments and other current assets |
180,029 |
225,675 |
36,399 | ||
Due from related parities |
43,570 |
126,521 |
20,407 | ||
Deferred tax assets |
2,693 |
7,373 |
1,189 | ||
Total current assets |
2,093,545 |
2,098,792 |
338,515 | ||
Non-current assets: |
|||||
Property and equipment, net |
45,905 |
40,996 |
6,612 | ||
Intangible assets, net |
199,616 |
276,123 |
44,536 | ||
Goodwill |
261,686 |
574,505 |
92,662 | ||
Long-term investments |
338,842 |
792,800 |
127,871 | ||
Deferred tax assets |
6,384 |
21,471 |
3,463 | ||
Other non-current assets |
55,197 |
25,465 |
4,107 | ||
Total non-current assets |
907,630 |
1,731,360 |
279,251 | ||
Total assets |
3,001,175 |
3,830,152 |
617,766 | ||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||||
Current liabilities: |
|||||
Accounts payable |
61,793 |
118,254 |
19,073 | ||
Accrued expenses and other current liabilities |
481,694 |
739,446 |
119,266 | ||
Redemption right liabilities |
520 |
170 |
27 | ||
Deferred revenue |
44,180 |
40,726 |
6,569 | ||
Due to related parties |
29,885 |
68,609 |
11,066 | ||
Income tax payable |
3,584 |
37,629 |
6,069 | ||
Deferred tax liabilities |
- |
912 |
147 | ||
Total current liabilities |
621,656 |
1,005,746 |
162,217 | ||
Non-current liabilities: |
|||||
Bank loans |
- |
10,257 |
1,654 | ||
Deferred revenue |
1,134 |
1,826 |
295 | ||
Deferred tax liabilities |
65,991 |
106,639 |
17,200 | ||
Other non-current liabilities |
29,525 |
77,511 |
12,501 | ||
Total non-current liabilities |
96,650 |
196,233 |
31,650 | ||
Total liabilities |
718,306 |
1,201,979 |
193,867 | ||
Shareholders' equity: |
|||||
Ordinary shares |
222 |
226 |
36 | ||
Additional paid-in capital |
2,059,983 |
2,257,881 |
364,174 | ||
Retained earnings |
142,760 |
233,454 |
37,654 | ||
Accumulated other comprehensive income |
3,373 |
1,154 |
187 | ||
Total Cheetah Mobile shareholders' equity |
2,206,338 |
2,492,715 |
402,051 | ||
Noncontrolling interests |
76,531 |
135,458 |
21,848 | ||
Total equity |
2,282,869 |
2,628,173 |
423,899 | ||
Total liabilities, noncontrolling interests and shareholders' equity |
3,001,175 |
3,830,152 |
617,766 | ||
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 | ||||
June 30, 2014 |
March 31, 2015 |
June 30, 2015 |
June 30, 2015 | |
RMB |
RMB |
RMB |
USD | |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) | |
Revenues |
380,301 |
672,484 |
870,544 |
140,410 |
Online marketing services |
283,356 |
559,873 |
752,416 |
121,357 |
Internet value-added services |
84,562 |
97,151 |
109,308 |
17,630 |
Internet security services and others |
12,383 |
15,460 |
8,820 |
1,423 |
Cost of revenues (a) |
(81,772) |
(145,274) |
(222,540) |
(35,893) |
Gross profit |
298,529 |
527,210 |
648,004 |
104,517 |
Operating expenses: |
||||
Research and development (a) |
(103,336) |
(128,892) |
(146,878) |
(23,690) |
Selling and marketing (a) |
(117,533) |
(249,499) |
(341,298) |
(55,048) |
General and administrative (a) |
(64,208) |
(97,729) |
(122,201) |
(19,710) |
Total operating expenses |
(285,077) |
(476,120) |
(610,377) |
(98,448) |
Operating profit |
13,452 |
51,090 |
37,627 |
6,069 |
Other income (expenses): |
||||
Interest income |
5,313 |
5,147 |
4,028 |
650 |
Changes in fair value of redemption right granted to a non-controlling shareholder |
89 |
- |
167 |
27 |
Changes in fair value of contingent consideration |
(525) |
(3,478) |
2,677 |
432 |
Changes in fair value of put options granted to employees |
140 |
- |
- |
- |
Foreign exchange gain (loss), net |
148 |
(166) |
(447) |
(72) |
Impairment loss of available-for-sale securities |
- |
(25,891) |
- |
- |
Impairment loss of goodwill |
- |
- |
(12,867) |
(2,075) |
Losses from equity method investments |
(1,306) |
(2,220) |
(7,095) |
(1,144) |
Other income, net |
300 |
10,250 |
42,031 |
6,778 |
Income before taxes |
17,611 |
34,732 |
66,121 |
10,665 |
Income tax expenses |
(4,200) |
(5,543) |
(9,677) |
(1,562) |
Net income |
13,411 |
29,189 |
56,444 |
9,103 |
Less: net loss attributable to noncontrolling interests |
- |
(1,499) |
(3,562) |
(575) |
Net income attributable to Cheetah Mobile shareholders |
13,411 |
30,688 |
60,006 |
9,678 |
Earnings per share |
||||
Basic |
0.01 |
0.02 |
0.04 |
0.01 |
Diluted |
0.01 |
0.02 |
0.04 |
0.01 |
Earnings per ADS |
||||
Basic |
0.11 |
0.23 |
0.44 |
0.07 |
Diluted |
0.10 |
0.21 |
0.42 |
0.07 |
Weighted average number of shares outstanding |
||||
Basic |
1,184,715,115 |
1,360,580,383 |
1,374,275,098 |
1,374,275,098 |
Diluted |
1,329,554,370 |
1,431,681,212 |
1,438,132,050 |
1,438,132,050 |
Weighted average number of ADSs used in computation |
||||
Basic |
118,471,512 |
136,058,038 |
137,427,510 |
137,427,510 |
Diluted |
132,955,437 |
143,168,121 |
143,813,205 |
143,813,205 |
Other comprehensive income (loss), net of tax |
||||
Foreign currency translation adjustments |
(943) |
6,715 |
(8,197) |
(1,322) |
Unrealized gains (loss) on available-for-sale |
(15,235) |
(1,064) |
7,161 |
1,155 |
Reclassification adjustments for gains included in the consolidated statement of profit or loss |
- |
(6,814) |
- |
- |
Other comprehensive loss |
(16,178) |
(1,163) |
(1,036) |
(167) |
Total comprehensive income (loss) |
(2,767) |
28,026 |
55,408 |
8,936 |
Less: Total comprehensive loss attributable to noncontrolling interests |
- |
(1,447) |
(3,594) |
(580) |
Total comprehensive income (loss) attributable to Cheetah Mobile shareholders |
(2,767) |
29,473 |
59,002 |
9,516 |
(a) Share-based compensation expenses |
||||
(In '000) |
For The Three Months Ended | |||
June 30, 2014 |
March 31, 2015 |
June 30, 2015 |
June 30, 2015 | |
RMB |
RMB |
RMB |
USD | |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) | |
Cost of revenues |
3 |
746 |
744 |
120 |
Research and development |
14,740 |
11,435 |
17,350 |
2,798 |
Selling and marketing |
1,959 |
1,808 |
3,062 |
494 |
General and administrative |
35,325 |
32,220 |
34,823 |
5,617 |
Total |
52,027 |
46,209 |
55,979 |
9,029 |
Cheetah Mobile Inc. |
|||||||||||
Reconciliation of GAAP and Non-GAAP Results |
|||||||||||
(In'000, except for per share data and percentage) |
|||||||||||
For The Three Months Ended June 30, 2015 |
|||||||||||
GAAP |
% of Net |
Share-based |
% of Net |
Non-GAAP |
% of Net |
Non-GAAP | |||||
Result |
Revenues |
Compensation |
Revenues |
Result |
Revenues |
Result ($) | |||||
Revenues |
870,544 |
870,544 |
140,410 | ||||||||
Cost of revenues |
(222,540) |
25.6% |
744 |
0.1% |
(221,796) |
25.5% |
(35,773) | ||||
Gross profit |
648,004 |
74.4% |
744 |
0.1% |
648,748 |
74.5% |
104,637 | ||||
Research and development |
(146,878) |
16.9% |
17,350 |
2.0% |
(129,528) |
14.9% |
(20,892) | ||||
Selling and marketing |
(341,298) |
39.2% |
3,062 |
0.4% |
(338,236) |
38.9% |
(54,554) | ||||
General and administrative |
(122,201) |
14.0% |
34,823 |
4.0% |
(87,378) |
10.0% |
(14,093) | ||||
Total operating expenses |
(610,377) |
70.1% |
55,235 |
6.3% |
(555,142) |
63.8% |
(89,539) | ||||
Operating profit |
37,627 |
4.3% |
55,979 |
6.4% |
93,606 |
10.8% |
15,098 | ||||
Net income attributable to Cheetah Mobile Shareholders |
60,006 |
6.9% |
55,979 |
6.4% |
115,985 |
13.3% |
18,707 | ||||
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 March 31, 2015 |
|||||||||||
GAAP |
% of Net |
Share-based |
% of Net |
Non-GAAP |
% of Net |
||||||
Result |
Revenues |
Compensation |
Revenues |
Result |
Revenues |
||||||
Revenues |
672,484 |
672,484 |
|||||||||
Cost of revenues |
(145,274) |
21.6% |
746 |
0.1% |
(144,528) |
21.5% |
|||||
Gross profit |
527,210 |
78.4% |
746 |
0.1% |
527,956 |
78.5% |
|||||
Research and development |
(128,892) |
19.2% |
11,435 |
1.7% |
(117,457) |
17.5% |
|||||
Selling and marketing |
(249,499) |
37.1% |
1,808 |
0.3% |
(247,691) |
36.8% |
|||||
General and administrative |
(97,729) |
14.5% |
32,220 |
4.8% |
(65,509) |
9.7% |
|||||
Total operating expenses |
(476,120) |
70.8% |
45,463 |
6.8% |
(430,657) |
64.0% |
|||||
Operating profit |
51,090 |
7.6% |
46,209 |
6.9% |
97,299 |
14.5% |
|||||
Net income attributable to Cheetah Mobile Shareholders |
30,688 |
4.6% |
46,209 |
6.9% |
76,897 |
11.4% |
|||||
Diluted earnings per ordinary share (RMB) |
0.02 |
0.03 |
0.05 |
||||||||
Diluted earnings per ADS (RMB) |
0.21 |
0.33 |
0.54 |
||||||||
Diluted earnings per ADS (USD) |
0.03 |
0.06 |
0.09 |
||||||||
For The Three Months Ended June 30, 2014 |
|||||||||||
GAAP |
% of Net |
Share-based |
% of Net |
Non-GAAP |
% of Net |
||||||
Result |
Revenues |
Compensation |
Revenues |
Result |
Revenues |
||||||
Revenues |
380,301 |
380,301 |
|||||||||
Cost of revenues |
(81,772) |
21.5% |
3 |
0.0% |
(81,769) |
21.5% |
|||||
Gross profit |
298,529 |
78.5% |
3 |
0.0% |
298,532 |
78.5% |
|||||
Research and development |
(103,336) |
27.2% |
14,740 |
3.9% |
(88,596) |
23.3% |
|||||
Selling and marketing |
(117,533) |
30.9% |
1,959 |
0.5% |
(115,574) |
30.4% |
|||||
General and administrative |
(64,208) |
16.9% |
35,325 |
9.3% |
(28,883) |
7.6% |
|||||
Total operating expenses |
(285,077) |
75.0% |
52,024 |
13.7% |
(233,053) |
61.3% |
|||||
Operating profit |
13,452 |
3.5% |
52,027 |
13.7% |
65,479 |
17.2% |
|||||
Net income attributable to Cheetah Mobile Shareholders |
13,411 |
3.5% |
52,027 |
13.7% |
65,438 |
17.2% |
|||||
Diluted earnings per ordinary share (RMB) |
0.01 |
0.04 |
0.05 |
||||||||
Diluted earnings per ADS (RMB) |
0.10 |
0.39 |
0.49 |
||||||||
Diluted earnings per ADS (USD) |
0.02 |
0.06 |
0.08 |
Cheetah Mobile Inc. |
||||
Reconciliation from Net Income Attributable to Cheetah Mobile Shareholders to Adjusted EBITDA (Non-GAAP) | ||||
(In '000) |
||||
For The Three Months Ended | ||||
June 30, 2014 |
March 31, 2015 |
June 30, 2015 |
June 30, 2015 | |
RMB |
RMB |
RMB |
USD | |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) | |
Net income attributable to Cheetah Mobile shareholders |
13,411 |
30,688 |
60,006 |
9,678 |
Add: |
||||
Income tax expense |
4,200 |
5,543 |
9,677 |
1,562 |
Interest expense (income), net |
(5,313) |
(5,147) |
(4,028) |
(650) |
Depreciation and amortization |
17,489 |
32,034 |
38,677 |
6,238 |
Net loss attributable to noncontrolling interests |
- |
(1,499) |
(3,562) |
(575) |
Other non-operating expense (income), net |
1,154 |
21,505 |
(24,466) |
(3,946) |
Share-based compensation |
52,027 |
46,209 |
55,979 |
9,029 |
Adjusted EBITDA |
82,968 |
129,333 |
132,283 |
21,336 |
Cheetah Mobile Inc. |
||||
Revenues Generated from PC-based and Mobile-based Applications and Services | ||||
(In '000) |
||||
For The Three Months Ended | ||||
June 30, 2014 |
March 31, 2015 |
June 30, 2015 |
June 30, 2015 | |
RMB |
RMB |
RMB |
USD | |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) | |
PC |
304,065 |
305,105 |
310,966 |
50,155 |
Mobile |
76,236 |
367,379 |
559,578 |
90,255 |
Total |
380,301 |
672,484 |
870,544 |
140,410 |
Cheetah Mobile Inc. |
||||
Revenues Generated from Domestic and Overseas Markets | ||||
(In '000) |
||||
For The Three Months Ended | ||||
June 30, 2014 |
March 31, 2015 |
June 30, 2015 |
June 30, 2015 | |
RMB |
RMB |
RMB |
USD | |
(Unaudited) |
(Unaudited) |
(Unaudited) |
(Unaudited) | |
Domestic revenues |
357,974 |
416,253 |
439,190 |
70,837 |
Overseas revenues |
22,327 |
256,231 |
431,354 |
69,573 |
Total |
380,301 |
672,484 |
870,544 |
140,410 |
SOURCE Cheetah Mobile