| | ||||||||||||||||||||||||
Title of each class of securities to be registered(1)
|
| |
Amount to be
registered(1)(2) |
| |
Proposed maximum
offering price per share(3) |
| |
Proposed maximum
aggregate offering price(3) |
| |
Amount of
registration fee(3) |
| ||||||||||||
Class A common shares, par value US$0.00001 per share
|
| | | | 132,250,000 | | | | | US$ | 3.9045 | | | | | US$ | 516,370,125 | | | | | US$ | 59,847.30 | | |
|
| | |
Per ADS
|
| |
Total
|
| ||||||
Public offering price
|
| | | US$ | [•] | | | | | US$ | [•] | | |
Underwriting discounts and commissions
|
| | | US$ | [•] | | | | | US$ | [•] | | |
Proceeds to us (before expenses)
|
| | | US$ | [•] | | | | | US$ | [•] | | |
| Credit Suisse | | |
Goldman Sachs (Asia) L.L.C.
|
| |
China Renaissance
|
|
| | | | | S-1 | | | |
| | | | | S-2 | | | |
| | | | | S-4 | | | |
| | | | | S-12 | | | |
| | | | | S-14 | | | |
| | | | | S-18 | | | |
| | | | | S-66 | | | |
| | | | | S-67 | | | |
| | | | | S-78 | | | |
| | | | | S-79 | | | |
| | | | | S-80 | | | |
| | | | | S-82 | | | |
| | | | | S-83 | | | |
| | | | | S-84 | | | |
| | | | | S-90 | | | |
| | | | | S-95 | | | |
| | | | | S-95 | | | |
| | | | | S-95 | | | |
| | | | | S-96 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 15 | | | |
| | | | 25 | | | |
| | | | 27 | | | |
| | | | 27 | | | |
| | | | 28 | | | |
| | | | 31 | | | |
| | | | 31 | | | |
| | | | 31 | | | |
| | | | 32 | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
||||||||||||||||||||||||||||||||||||
| | |
2014
|
| |
2015
|
| |
2016
|
| |
2016
|
| |
2017
|
|||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
|||||||||||||||||||||
| | |
(in thousands except for number of shares, per share and per ADS data)
|
|||||||||||||||||||||||||||||||||||||||
Selected Consolidation
Statements of Operations and Comprehensive Income Data: |
| | | | | | | | ||||||||||||||||||||||||||||||||||
Net revenues:(1) | | | | | | | | | ||||||||||||||||||||||||||||||||||
Live streaming
|
| | | | 2,475,379 | | | | | | 4,539,857 | | | | | | 7,027,227 | | | | | | 1,012,131 | | | | | | 3,018,664 | | | | | | 4,430,824 | | | | | | 653,581 | |
Online games
|
| | | | 811,699 | | | | | | 771,882 | | | | | | 634,325 | | | | | | 91,362 | | | | | | 359,371 | | | | | | 293,707 | | | | | | 43,324 | |
Membership
|
| | | | 205,199 | | | | | | 291,310 | | | | | | 284,860 | | | | | | 41,028 | | | | | | 141,442 | | | | | | 97,625 | | | | | | 14,400 | |
Others
|
| | | | 186,091 | | | | | | 294,200 | | | | | | 257,638 | | | | | | 37,108 | | | | | | 110,618 | | | | | | 53,793 | | | | | | 7,935 | |
Total net revenues
|
| | | | 3,678,368 | | | | | | 5,897,249 | | | | | | 8,204,050 | | | | | | 1,181,629 | | | | | | 3,630,095 | | | | | | 4,875,949 | | | | | | 719,240 | |
Cost of revenues(2)
|
| | | | (1,849,149) | | | | | | (3,579,744) | | | | | | (5,103,430) | | | | | | (735,047) | | | | | | (2,268,871) | | | | | | (2,940,440) | | | | | | (433,738) | |
Gross profit
|
| | | | 1,829,219 | | | | | | 2,317,505 | | | | | | 3,100,620 | | | | | | 446,582 | | | | | | 1,361,224 | | | | | | 1,935,509 | | | | | | 285,502 | |
Operating expenses(2) | | | | | | | | | ||||||||||||||||||||||||||||||||||
Research and
development |
| | | | (431,188) | | | | | | (548,799) | | | | | | (675,230) | | | | | | (97,253) | | | | | | (351,876) | | | | | | (332,920) | | | | | | (49,108) | |
Sales and marketing
|
| | | | (102,527) | | | | | | (312,870) | | | | | | (387,268) | | | | | | (55,778) | | | | | | (166,660) | | | | | | (293,036) | | | | | | (43,225) | |
General and
administrative |
| | | | (223,019) | | | | | | (358,474) | | | | | | (482,437) | | | | | | (69,485) | | | | | | (173,562) | | | | | | (181,197) | | | | | | (26,728) | |
Goodwill impairment
|
| | | | — | | | | | | (310,124) | | | | | | (17,665) | | | | | | (2,544) | | | | | | — | | | | | | — | | | | | | — | |
Fair value change of contingent
consideration |
| | | | — | | | | | | 292,471 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | |
Total operating expenses
|
| | | | (756,734) | | | | | | (1,237,796) | | | | | | (1,562,600) | | | | | | (225,060) | | | | | | (692,098) | | | | | | (807,153) | | | | | | (119,061) | |
Gain/(loss) on deconsolidation and disposal of subsidiaries
|
| | | | — | | | | | | — | | | | | | 103,960 | | | | | | 14,973 | | | | | | (23,474) | | | | | | 37,989 | | | | | | 5,604 | |
Other income
|
| | | | 6,319 | | | | | | 82,300 | | | | | | 129,504 | | | | | | 18,652 | | | | | | 31,412 | | | | | | 49,986 | | | | | | 7,373 | |
Operating income
|
| | | | 1,078,804 | | | | | | 1,162,009 | | | | | | 1,771,484 | | | | | | 255,147 | | | | | | 677,064 | | | | | | 1,216,331 | | | | | | 179,418 | |
Income before income tax expenses
|
| | | | 1,214,480 | | | | | | 1,162,512 | | | | | | 1,783,811 | | | | | | 256,923 | | | | | | 661,434 | | | | | | 1,294,239 | | | | | | 190,911 | |
Net income attributable to YY Inc.
|
| | | | 1,064,472 | | | | | | 1,033,243 | | | | | | 1,523,918 | | | | | | 219,491 | | | | | | 551,625 | | | | | | 1,116,862 | | | | | | 164,747 | |
Weighted average number of ADS used in calculating net income per ADS:
|
| | | | | | | | ||||||||||||||||||||||||||||||||||
Basic
|
| | | | 57,657,035 | | | | | | 56,259,499 | | | | | | 56,367,166 | | | | | | 56,367,166 | | | | | | 56,153,766 | | | | | | 56,757,452 | | | | | | 56,757,452 | |
Diluted
|
| | | | 59,927,174 | | | | | | 57,541,558 | | | | | | 60,805,566 | | | | | | 60,805,566 | | | | | | 57,141,627 | | | | | | 59,234,872 | | | | | | 59,234,872 | |
Net income per ADS(3) | | | | | | | | | ||||||||||||||||||||||||||||||||||
Basic
|
| | | | 18.46 | | | | | | 18.37 | | | | | | 27.04 | | | | | | 3.89 | | | | | | 9.82 | | | | | | 19.68 | | | | | | 2.90 | |
Diluted
|
| | | | 17.76 | | | | | | 17.96 | | | | | | 26.40 | | | | | | 3.80 | | | | | | 9.65 | | | | | | 19.21 | | | | | | 2.83 | |
Weighted average number of
common shares used in calculating net income per common share: |
| | | | | | | | ||||||||||||||||||||||||||||||||||
Basic
|
| | | | 1,153,140,699 | | | | | | 1,125,189,978 | | | | | | 1,127,343,312 | | | | | | 1,127,343,312 | | | | | | 1,123,075,313 | | | | | | 1,135,149,038 | | | | | | 1,135,149,038 | |
Diluted
|
| | | | 1,198,543,473 | | | | | | 1,150,831,163 | | | | | | 1,216,111,329 | | | | | | 1,216,111,329 | | | | | | 1,142,832,539 | | | | | | 1,184,697,433 | | | | | | 1,184,697,433 | |
Net income per common share(3)
|
| | | | | | | | ||||||||||||||||||||||||||||||||||
Basic
|
| | | | 0.92 | | | | | | 0.92 | | | | | | 1.35 | | | | | | 0.19 | | | | | | 0.49 | | | | | | 0.98 | | | | | | 0.15 | |
Diluted
|
| | | | 0.89 | | | | | | 0.90 | | | | | | 1.32 | | | | | | 0.19 | | | | | | 0.48 | | | | | | 0.96 | | | | | | 0.14 |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2014
|
| |
2015
|
| |
2016
|
| |
2016
|
| |
2017
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Cost of revenues
|
| | | | 18,037 | | | | | | 23,963 | | | | | | 15,894 | | | | | | 2,289 | | | | | | 8,753 | | | | | | 6,644 | | | | | | 980 | | |
Research and development
|
| | | | 54,141 | | | | | | 70,951 | | | | | | 78,816 | | | | | | 11,352 | | | | | | 53,773 | | | | | | 21,896 | | | | | | 3,230 | | |
Sales and marketing
|
| | | | 2,807 | | | | | | 3,283 | | | | | | 3,107 | | | | | | 448 | | | | | | 1,780 | | | | | | 812 | | | | | | 120 | | |
General and administrative
|
| | | | 59,647 | | | | | | 87,175 | | | | | | 59,469 | | | | | | 8,565 | | | | | | 31,113 | | | | | | 16,706 | | | | | | 2,464 | | |
| | |
As of December 31,
|
| |
As of June 30,
2017 |
| ||||||||||||||||||||||||
| | |
2015
|
| |
2016
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
US$
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Selected Consolidated Balance Sheets Data: | | | | | | | |||||||||||||||||||||||||
Cash and cash equivalents
|
| | | | 928,934 | | | | | | 1,579,743 | | | | | | 227,530 | | | | | | 1,349,141 | | | | | | 199,009 | | |
Short-term deposits
|
| | | | 1,894,946 | | | | | | 3,751,519 | | | | | | 540,331 | | | | | | 1,890,000 | | | | | | 278,790 | | |
Goodwill
|
| | | | 151,638 | | | | | | 14,300 | | | | | | 2,060 | | | | | | 14,277 | | | | | | 2,106 | | |
Total assets*
|
| | | | 7,302,754 | | | | | | 9,785,792 | | | | | | 1,409,447 | | | | | | 8,814,365 | | | | | | 1,300,189 | | |
Convertible bonds (current)**
|
| | | | — | | | | | | 2,768,469 | | | | | | 398,742 | | | | | | — | | | | | | — | | |
Total current liabilities
|
| | | | 1,384,414 | | | | | | 4,690,448 | | | | | | 675,565 | | | | | | 2,504,792 | | | | | | 369,477 | | |
Convertible bonds (non-current)
|
| | | | 2,572,119 | | | | | | — | | | | | | — | | | | | | 6,775 | | | | | | 999 | | |
Total mezzanine equity
|
| | | | 61,833 | | | | | | 9,272 | | | | | | 1,335 | | | | | | 12,687 | | | | | | 1,871 | | |
Class A common shares (US$0.00001 par value; 10,000,000,000 shares authorized, 728,227,848, 750,115,028 and 773,115,328 shares issued and outstanding as of December 31, 2015 and 2016 and June 30, 2017, respectively)
|
| | | | 43 | | | | | | 44 | | | | | | 6 | | | | | | 46 | | | | | | 7 | | |
Class B common shares (US$0.00001 par value; 1,000,000,000 shares authorized, 369,557,976, 359,557,976 and 347,982,976 shares issued and outstanding as of December 31, 2015 and 2016 and June 30, 2017, respectively)
|
| | | | 27 | | | | | | 26 | | | | | | 4 | | | | | | 25 | | | | | | 4 | | |
Retained earnings
|
| | | | 1,207,168 | | | | | | 2,728,736 | | | | | | 393,020 | | | | | | 3,845,598 | | | | | | 567,256 | | |
Total shareholders’ equity
|
| | | | 3,246,819 | | | | | | 5,052,555 | | | | | | 727,719 | | | | | | 6,254,161 | | | | | | 922,539 | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2014
|
| |
2015
|
| |
2016
|
| |
2016
|
| |
2017
|
| |||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Selected Cash Flow Data: | | ||||||||||||||||||||||||||||||||||||||||||
Net cash provided by operating activities
|
| | | | 1,301,351 | | | | | | 1,823,442 | | | | | | 2,421,135 | | | | | | 348,715 | | | | | | 772,183 | | | | | | 1,281,523 | | | | | | 189,035 | | |
Net cash (used in)/provided by investing activities
|
| | | | (3,954,055) | | | | | | (1,048,022) | | | | | | (1,783,138) | | | | | | (256,824) | | | | | | (1,025,179) | | | | | | 592,029 | | | | | | 87,328 | | |
Net cash provided by/(used in) financing activities
|
| | | | 2,402,762 | | | | | | (337,143) | | | | | | 10,651 | | | | | | 1,534 | | | | | | 3,035 | | | | | | (2,100,504) | | | | | | (309,841) | | |
Effect of exchange rate changes on
cash and cash equivalents |
| | | | (4,628) | | | | | | 15,629 | | | | | | 2,161 | | | | | | 311 | | | | | | 166 | | | | | | (3,650) | | | | | | (538) | | |
Cash and cash equivalents at the beginning of year/period
|
| | | | 729,598 | | | | | | 475,028 | | | | | | 928,934 | | | | | | 133,794 | | | | | | 928,934 | | | | | | 1,579,743 | | | | | | 233,025 | | |
Net (decrease)/increase in cash and cash
equivalents |
| | | | (249,942) | | | | | | 438,277 | | | | | | 648,648 | | | | | | 93,425 | | | | | | (249,961) | | | | | | (226,952) | | | | | | (33,478) | | |
Cash and cash equivalents at the end of
year/period |
| | | | 475,028 | | | | | | 928,934 | | | | | | 1,579,743 | | | | | | 227,530 | | | | | | 679,139 | | | | | | 1,349,141 | | | | | | 199,009 | | |
|
| | |
For the year ended December 31,
|
| |
For the six months ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2014
|
| |
2015
|
| |
2016
|
| |
2016
|
| |
2017
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net revenues(1)(2): | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Live streaming
|
| | | | 2,475,379 | | | | | | 67.3 | | | | | | 4,539,857 | | | | | | 77.0 | | | | | | 7,027,227 | | | | | | 1,012,131 | | | | | | 85.7 | | | | | | 3,018,664 | | | | | | 83.2 | | | | | | 4,430,824 | | | | | | 653,581 | | | | | | 90.9 | | |
Online games
|
| | | | 811,699 | | | | | | 22.1 | | | | | | 771,882 | | | | | | 13.1 | | | | | | 634,325 | | | | | | 91,362 | | | | | | 7.7 | | | | | | 359,371 | | | | | | 9.9 | | | | | | 293,707 | | | | | | 43,324 | | | | | | 6.0 | | |
Membership
|
| | | | 205,199 | | | | | | 5.6 | | | | | | 291,310 | | | | | | 4.9 | | | | | | 284,860 | | | | | | 41,028 | | | | | | 3.5 | | | | | | 141,442 | | | | | | 3.9 | | | | | | 97,625 | | | | | | 14,400 | | | | | | 2.0 | | |
Others
|
| | | | 186,091 | | | | | | 5.0 | | | | | | 294,200 | | | | | | 5.0 | | | | | | 257,638 | | | | | | 37,108 | | | | | | 3.1 | | | | | | 110,618 | | | | | | 3.0 | | | | | | 53,793 | | | | | | 7,935 | | | | | | 1.1 | | |
Total net revenues
|
| | | | 3,678,368 | | | | | | 100.0 | | | | | | 5,897,249 | | | | | | 100.0 | | | | | | 8,204,050 | | | | | | 1,181,629 | | | | | | 100.0 | | | | | | 3,630,095 | | | | | | 100.0 | | | | | | 4,875,949 | | | | | | 719,240 | | | | | | 100.0 | | |
| | |
For the year ended December 31,
|
| |
For the six months ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2014
|
| |
2015
|
| |
2016
|
| |
2016
|
| |
2017
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Research and development
|
| | | | 431,188 | | | | | | 11.7 | | | | | | 548,799 | | | | | | 9.3 | | | | | | 675,230 | | | | | | 97,253 | | | | | | 8.2 | | | | | | 351,876 | | | | | | 9.7 | | | | | | 332,920 | | | | | | 49,108 | | | | | | 6.8 | | |
Sales and marketing
|
| | | | 102,527 | | | | | | 2.8 | | | | | | 312,870 | | | | | | 5.3 | | | | | | 387,268 | | | | | | 55,778 | | | | | | 4.7 | | | | | | 166,660 | | | | | | 4.6 | | | | | | 293,036 | | | | | | 43,225 | | | | | | 6.0 | | |
General and administrative
|
| | | | 223,019 | | | | | | 6.1 | | | | | | 358,474 | | | | | | 6.1 | | | | | | 482,437 | | | | | | 69,485 | | | | | | 5.9 | | | | | | 173,562 | | | | | | 4.8 | | | | | | 181,197 | | | | | | 26,728 | | | | | | 3.7 | | |
Goodwill impairment
|
| | | | — | | | | | | — | | | | | | 310,124 | | | | | | 5.3 | | | | | | 17,665 | | | | | | 2,544 | | | | | | 0.2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Fair value change of contingent consideration
|
| | | | — | | | | | | — | | | | | | (292,471) | | | | | | (5.0) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total operating expenses
|
| | | | 756,734 | | | | | | 20.6 | | | | | | 1,237,796 | | | | | | 21.0 | | | | | | 1,562,600 | | | | | | 225,060 | | | | | | 19.0 | | | | | | 692,098 | | | | | | 19.1 | | | | | | 807,153 | | | | | | 119,061 | | | | | | 16.5 | | |
| | |
For the year ended December 31,
|
| |
For the six months ended June 30,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2014
|
| |
2015
|
| |
2016
|
| |
2016
|
| |
2017
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| ||||||||||||||||||||||||||||||||||||
| | |
(in thousands, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidation Statements of Operations and Comprehensive Income Data:
|
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net revenues:(1)(2) | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Live streaming
|
| | | | 2,475,379 | | | | | | 67.3 | | | | | | 4,539,857 | | | | | | 77.0 | | | | | | 7,027,227 | | | | | | 1,012,131 | | | | | | 85.7 | | | | | | 3,018,664 | | | | | | 83.2 | | | | | | 4,430,824 | | | | | | 653,581 | | | | | | 90.9 | | |
Online games
|
| | | | 811,699 | | | | | | 22.1 | | | | | | 771,882 | | | | | | 13.1 | | | | | | 634,325 | | | | | | 91,362 | | | | | | 7.7 | | | | | | 359,371 | | | | | | 9.9 | | | | | | 293,707 | | | | | | 43,324 | | | | | | 6.0 | | |
Membership
|
| | | | 205,199 | | | | | | 5.6 | | | | | | 291,310 | | | | | | 4.9 | | | | | | 284,860 | | | | | | 41,028 | | | | | | 3.5 | | | | | | 141,442 | | | | | | 3.9 | | | | | | 97,625 | | | | | | 14,400 | | | | | | 2.0 | | |
Others
|
| | | | 186,091 | | | | | | 5.0 | | | | | | 294,200 | | | | | | 5.0 | | | | | | 257,638 | | | | | | 37,108 | | | | | | 3.1 | | | | | | 110,618 | | | | | | 3.0 | | | | | | 53,793 | | | | | | 7,935 | | | | | | 1.1 | | |
Total net revenues
|
| | | | 3,678,368 | | | | | | 100.0 | | | | | | 5,897,249 | | | | | | 100.0 | | | | | | 8,204,050 | | | | | | 1,181,629 | | | | | | 100.0 | | | | | | 3,630,095 | | | | | | 100.0 | | | | | | 4,875,949 | | | | | | 719,240 | | | | | | 100.0 | | |
Cost of revenues
|
| | | | (1,849,149) | | | | | | (50.3) | | | | | | (3,579,744) | | | | | | (60.7) | | | | | | (5,103,430) | | | | | | (735,047) | | | | | | (62.2) | | | | | | (2,268,871) | | | | | | (62.5) | | | | | | (2,940,440) | | | | | | (433,738) | | | | | | (60.3) | | |
Gross profit
|
| | | | 1,829,219 | | | | | | 49.7 | | | | | | 2,317,505 | | | | | | 39.3 | | | | | | 3,100,620 | | | | | | 446,582 | | | | | | 37.8 | | | | | | 1,361,224 | | | | | | 37.5 | | | | | | 1,935,509 | | | | | | 285,502 | | | | | | 39.7 | | |
Operating expenses | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Research and development
|
| | | | (431,188) | | | | | | (11.7) | | | | | | (548,799) | | | | | | (9.3) | | | | | | (675,230) | | | | | | (97,253) | | | | | | (8.2) | | | | | | (351,876) | | | | | | (9.7) | | | | | | (332,920) | | | | | | (49,108) | | | | | | (6.8) | | |
Sales and marketing
|
| | | | (102,527) | | | | | | (2.8) | | | | | | (312,870) | | | | | | (5.3) | | | | | | (387,268) | | | | | | (55,778) | | | | | | (4.7) | | | | | | (166,660) | | | | | | (4.6) | | | | | | (293,036) | | | | | | (43,225) | | | | | | (6.0) | | |
General and administrative
|
| | | | (223,019) | | | | | | (6.1) | | | | | | (358,474) | | | | | | (6.1) | | | | | | (482,437) | | | | | | (69,485) | | | | | | (5.9) | | | | | | (173,562) | | | | | | (4.8) | | | | | | (181,197) | | | | | | (26,728) | | | | | | (3.7) | | |
Goodwill impairment
|
| | | | — | | | | | | — | | | | | | (310,124) | | | | | | (5.3) | | | | | | (17,665) | | | | | | (2,544) | | | | | | (0.2) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Fair value change of contingent consideration
|
| | | | — | | | | | | — | | | | | | 292,471 | | | | | | 5.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total operating expenses
|
| | | | (756,734) | | | | | | (20.6) | | | | | | (1,237,796) | | | | | | (21.0) | | | | | | (1,562,600) | | | | | | (225,060) | | | | | | (19.0) | | | | | | (692,098) | | | | | | (19.1) | | | | | | (807,153) | | | | | | (119,061) | | | | | | (16.5) | | |
Gain on deconsolidation and
disposal of subsidiaries |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 103,960 | | | | | | 14,973 | | | | | | 1.3 | | | | | | (23,474) | | | | | | (0.7) | | | | | | 37,989 | | | | | | 5,604 | | | | | | 0.8 | | |
Other income
|
| | | | 6,319 | | | | | | 0.2 | | | | | | 82,300 | | | | | | 1.4 | | | | | | 129,504 | | | | | | 18,652 | | | | | | 1.6 | | | | | | 31,412 | | | | | | 0.9 | | | | | | 49,986 | | | | | | 7,373 | | | | | | 1.0 | | |
Operating income
|
| | | | 1,078,804 | | | | | | 29.3 | | | | | | 1,162,009 | | | | | | 19.7 | | | | | | 1,771,484 | | | | | | 255,147 | | | | | | 21.6 | | | | | | 677,064 | | | | | | 18.6 | | | | | | 1,216,331 | | | | | | 179,418 | | | | | | 25.0 | | |
Other non-operating income/(expense)
|
| | | | 36,714 | | | | | | 1.0 | | | | | | (2,165) | | | | | | 0.0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Foreign currency exchange (losses)/gains, net
|
| | | | (10,399) | | | | | | (0.3) | | | | | | (38,099) | | | | | | (0.6) | | | | | | 1,158 | | | | | | 167 | | | | | | 0.0 | | | | | | 789 | | | | | | 0.0 | | | | | | (1,574) | | | | | | (232) | | | | | | (0.0) | | |
Gain on partial disposal of investments
|
| | | | 999 | | | | | | 0.0 | | | | | | — | | | | | | — | | | | | | 25,061 | | | | | | 3,610 | | | | | | 0.3 | | | | | | — | | | | | | — | | | | | | 45,861 | | | | | | 6,765 | | | | | | 0.9 | | |
Interest expense
|
| | | | (56,607) | | | | | | (1.5) | | | | | | (97,125) | | | | | | (1.6) | | | | | | (81,085) | | | | | | (11,679) | | | | | | (1.0) | | | | | | (39,970) | | | | | | (1.1) | | | | | | (24,727) | | | | | | (3,647) | | | | | | (0.5) | | |
Interest income
|
| | | | 164,969 | | | | | | 4.5 | | | | | | 137,892 | | | | | | 2.3 | | | | | | 67,193 | | | | | | 9,678 | | | | | | 0.8 | | | | | | 23,551 | | | | | | 0.7 | | | | | | 58,348 | | | | | | 8,607 | | | | | | 1.2 | | |
Income before income tax expenses
|
| | | | 1,214,480 | | | | | | 33.0 | | | | | | 1,162,512 | | | | | | 19.7 | | | | | | 1,783,811 | | | | | | 256,923 | | | | | | 21.7 | | | | | | 661,434 | | | | | | 18.2 | | | | | | 1,294,239 | | | | | | 190,911 | | | | | | 26.6 | | |
Income tax expenses
|
| | | | (154,283) | | | | | | (4.2) | | | | | | (178,327) | | | | | | (3.0) | | | | | | (280,514) | | | | | | (40,402) | | | | | | (3.4) | | | | | | (124,801) | | | | | | (3.4) | | | | | | (189,604) | | | | | | (27,968) | | | | | | (3.9) | | |
Income before share of
income in equity method investments, net of income taxes |
| | | | 1,060,197 | | | | | | 28.8 | | | | | | 984,185 | | | | | | 16.7 | | | | | | 1,503,297 | | | | | | 216,521 | | | | | | 18.3 | | | | | | 536,633 | | | | |