PR Newswire: news distribution, targeting and monitoring
Home Page > News Releases > Global

Changyou Reports First Quarter 2017 Unaudited Financial Results

2017-04-24 14:17
print
rss

 

BEIJING, April 24, 2017 /PRNewswire/ -- Changyou.com Limited ("Changyou" or the "Company") (NASDAQ: CYOU), a leading online game developer and operator in China, today announced its unaudited financial results for the first quarter 2017.

First Quarter 2017 Highlights

  • Total revenue was US$120 million1, representing a decrease of 8% both year-over-year and quarter-over-quarter, meeting the top end of the Company's guidance.
  • Online game revenue was US$85 million, representing a decrease of 17% year-over-year and 11% quarter-over-quarter, in line with the Company's guidance.
  • GAAP net income attributable to Changyou.com Limited was US$30 million, in line with the Company's guidance. This compares with US$32 million in the first quarter of 2016 and US$41 million in the fourth quarter of 2016.
  • Non-GAAP2 net income attributable to Changyou.com Limited was US$35 million, meeting the top end of the Company's guidance. This compares with US$31 million in the first quarter of 2016 and US$40 million in the fourth quarter of 2016.

Mr. Dewen Chen, CEO, commented, "We got off to a good start in 2017 as we recorded total revenue of US$120 million and non-GAAP net income of US$35 million for the first quarter, both meeting the top end of our guidance. Revenue from TLBB PC and TLBB 3D for the first quarter both exceeded our previous expectations. We will continue to launch new expansion packs in order to maintain user stability and extend the life spans of both games. In terms of new games, we are more determined than ever to develop popular games that resonate with users by producing content with innovative game play, premium graphics, cutting-edge technology, and other high quality features."

Mr. Qing Wei, Chief Games Development Officer added, "We conducted a second round of tests on Legacy TLBB mobile game in March. The results were in line with our expectations and improved greatly over the first round of tests in many aspects. Our team will continue to modify the game and make incremental improvements based on the latest test results as we get ready for the open beta test in mid-May. We hope to give this game the greatest possible chance of becoming a hit."

Ms. Jasmine Zhou, CFO of Changyou added, "Before we officially launch Legacy TLBB mobile game, our revenue projections for the game remain uncertain. Given the significance of this game to Changyou and the uncertainty inherent at this time, we believe that it is best to take a conservative approach and not include any projections for the game in our second quarter guidance. In the mid to long term, with new game launches such as Legacy TLBB mobile game in 2017, we expect our revenue to pick up in the second half of the year."

[1] For the first quarter of 2017, on a yearly basis, the depreciation of the RMB against the U.S. dollar impacted our reported financial results. On a constant currency (non-GAAP) basis, if the exchange rate in the first quarter of 2017 had been the same as it was in the first quarter of 2016, or RMB6.53=US$1.00, total revenue in the first quarter of 2017 would have been US$126 million, or US$6 million higher than GAAP total revenue, and down 3% year-over-year, rather than down 8% year-over-year.

 

[2] Non-GAAP results exclude share-based compensation expense. Explanation of the Company's non-GAAP financial measures and related reconciliations to GAAP financial measures are included in the accompanying "Non-GAAP Disclosure" and "Reconciliations of Non-GAAP Results of Operations Measures to the Nearest Comparable GAAP Measures."

First Quarter 2017 Operational Results

  • Total average monthly active accounts3 of the Company's PC games were 2.4 million, representing a decrease of  20% year-over-year and 4% quarter-over-quarter.
  • Total average monthly active accounts of the Company's mobile games were 1.1 million, representing a decrease of 66% year-over-year and 31% quarter-over-quarter.
  •  Total quarterly aggregate active paying accounts4 of the Company's PC games were 0.9 million, representing a decrease of 18% year-over-year and 10% quarter-over-quarter.
  • Total quarterly aggregate active paying accounts of the Company's mobile games were 0.3 million, representing a decrease of 63% year-over-year and 25% quarter-over-quarter.

The year-over-year and quarter-over-quarter decreases reflected the natural declining life cycles of the Company's older games.

[3] Average Monthly Active Accounts for a given period refers to the number of registered accounts that were logged in to these games at least once during the period.

 

[4] Quarterly Aggregate Active Paying Accounts for a given period refers to the number of accounts from which game points are utilized at least once during the quarter.

First Quarter 2017 Unaudited Financial Results

Revenue

Total revenue was US$120 million, representing a decrease of 8% both year-over-year and quarter-over-quarter.

Online game revenue was US$85 million, representing a decrease of 17% year-over-year and 11% quarter-over-quarter. The year-over-year decrease was mainly due to the natural decline in revenue of the Company's older games. The quarter-over-quarter decrease was mainly due to a seasonal downturn of revenue from TLBB around the Chinese New Year holidays in the first quarter of 2017, as well as the natural decline in revenue of the Company's older games.

Online advertising revenue was US$6 million, representing a decrease of 26% year-over-year and 30% quarter-over-quarter. The year-over-year decrease was mainly due to fewer games being marketed on the 17173 website. The quarter-over-quarter decrease was mainly due to a seasonal trend in advertising typical of the first quarter.

Cinema advertising revenue was US$25 million, representing an increase of 81% year-over-year and 21% quarter-over-quarter. The year-over-year and quarter-over-quarter increases were a result of an active approach the Company took in acquiring more advertising resources.

Internet value-added services ("IVAS") revenue was US$4 million, representing a decrease of 30% year-over-year and 36% quarter-over-quarter. The year-over-year decrease was a result of lower revenue from mobile internet products in the first quarter of 2017. The quarter-over-quarter decrease was a result of lower revenue from PC internet products in the first quarter of 2017.

Gross profit

GAAP and non-GAAP gross profit were both US$81 million, representing a decrease of 8% year-over-year and 10% quarter-over-quarter. GAAP and non-GAAP gross margin were both 67%, compared with 68% for both in the first quarter of 2016, and 69% for both in the fourth quarter of 2016.

GAAP and non-GAAP gross profit of the online games business were both US$69 million, representing a decrease of 10% year-over-year and 8% quarter-over-quarter. GAAP and non-GAAP gross margin of the online games business were both 81%, compared with 75% in the first quarter of 2016 and 78% in the fourth quarter of 2016. The year-over-year and quarter-over-quarter increases in gross margin were due to a smaller percentage revenue contribution from mobile games, which typically require additional revenue-sharing payments.

GAAP and non-GAAP gross profit of the online advertising business were both US$4 million, representing a decrease of 26% year-over-year and 23% quarter-over-quarter. GAAP and non-GAAP gross margin of the online advertising business were both 72%, compared with 72% in the first quarter of 2016 and 66% in the fourth quarter of 2016. The quarter-over-quarter increase in gross margin was mainly due to a decrease in salary and benefit expense as a result of a reduction in workforce.  

GAAP and non-GAAP gross profit of the cinema advertising business were both US$6 million, compared with US$4 million in the first quarter of 2016 and US$7 million in the fourth quarter of 2016. GAAP and non-GAAP gross margin of the cinema advertising business were both 26%, compared with 29% in the first quarter of 2016 and 34% in the fourth quarter of 2016. The quarter-over-quarter decrease in gross margin was mainly due to an increase in cinema advertising costs as the Company partnered with a greater number of cinemas in the first quarter of 2017.

GAAP and non-GAAP gross profit of the IVAS business were both US$1 million, compared with a gross profit of US$2 million in the first quarter of 2016 and a gross profit of US$3 million in the fourth quarter of 2016.

Operating expense

Total operating expense was US$49 million, representing a decrease of 8% year-over-year and 5% quarter-over-quarter.

Product development expense was US$26 million, representing a decrease of 12% year-over-year and 13% quarter-over-quarter. The year-over-year and quarter-over-quarter decreases were mainly due to a decrease in salary and benefit expense as a result of a reduction in bonus expense. The decreases were partially offset by an increase in share-based compensation expense5 compared with the first and fourth quarters of 2016.

Sales and marketing expense was US$11 million, representing a decrease of 12% year-over-year and 9% quarter-over-quarter. The year-over-year decrease was mainly due to a decline in marketing spending for the online advertising business in the first quarter of 2017. The quarter-over-quarter decrease was mainly due to a decrease in salary and benefit expense as a result of a reduction in bonus expense.

General and administrative expense was US$12 million, representing an increase of 8% year-over-year and 29% quarter-over-quarter. The year-over-year increase was mainly due to an increase in share-based compensation expense5 compared with the first quarter of 2016, and was partially offset by a decrease in salary and benefit expense as a result of a reduction in bonus expense. The quarter-over-quarter increase was mainly due to an increase in share-based compensation expense5 compared with the fourth quarter of 2016.

[5] The increase in share-based compensation expense resulted from an increase in the market price for the Company's ADSs in the first quarter of 2017 compared to the first and the fourth quarter of 2016.

Operating profit

Operating profit was US$32 million, compared with US$34 million in the first quarter of 2016 and US$38 million in the fourth quarter of 2016.   

Non-GAAP operating profit was US$37 million, compared with US$33 million in the first quarter of 2016 and US$37 million in the fourth quarter of 2016.

Other Income, net

Other income was US$2 million, compared with US$4 million in the first quarter of 2016 and US$5 million in the fourth quarter of 2016.

Income tax expense

Income tax expense was US$8 million, compared with US$8 million in the first quarter of 2016 and US$9 million in the fourth quarter of 2016.

Net income

Net income was US$30 million, compared with US$33 million in the first quarter of 2016 and US$42 million in the fourth quarter of 2016.

Non-GAAP net income was US$35 million, compared with US$32 million in the first quarter of 2016 and US$41 million in the fourth quarter of 2016.

Net income attributable to non-controlling interests

GAAP and non-GAAP net income attributable to non-controlling interests was US$0.1 million. This compares with GAAP and non-GAAP net income of US$0.5 million in the first quarter of 2016, and GAAP and non-GAAP net income of US$0.9 million in the fourth quarter of 2016. Non-controlling interests include the non-controlling interests in RaidCall, which provides online music and entertainment services primarily in Taiwan, and in MoboTap, the developer of the Dolphin Browser.

Net income attributable to Changyou.com Limited

Net income attributable to Changyou.com Limited was US$30 million, compared with US$32 million in the first quarter of 2016 and US$41 million in the fourth quarter of 2016. Fully-diluted net income attributable to Changyou.com Limited per ADS6 was US$0.56, compared with US$0.61 in the first quarter of 2016 and US$0.77 in the fourth quarter of 2016.

Non-GAAP net income attributable to Changyou.com Limited was US$35 million, compared with US$31 million in the first quarter of 2016 and US$40 million in the fourth quarter of 2016. Non-GAAP fully-diluted net income attributable to Changyou.com Limited per ADS was US$0.66, compared with US$0.58 in the first quarter of 2016 and US$0.75 in the fourth quarter of 2016.

[6] Each ADS represents two Class A ordinary shares.

Liquidity

As of March 31, 2017, Changyou had cash and cash equivalents and short-term investments of US$836 million compared with US$831 million as of December 31, 2016. 

Operating cash flow for the first quarter of 2017 was a net inflow of US$14 million.

Business Outlook

For the second quarter of 2017, Changyou expects:

  • Total revenue to be between US$110 million and US$120 million, including online game revenue of US$75 million to US$85 million;
  • Non-GAAP net income attributable to Chanyou.com Limited to be between US$25 million and US$30 million, and non-GAAP income per fully-diluted share to be between US$0.46 and US$0.56. Assuming no new grants of share-based awards and that the market price of our shares is unchanged; we estimate that compensation expense relating to share-based awards will be around US$2 million. Taking into account the elimination of the impact of these share-based awards, GAAP net income attributable to Changyou.com to be between US$23 million and US$28 million, and GAAP income per fully-diluted share to be between US$0.43 and US$0.52.

Guidance excludes the impact of Legacy TLBB mobile game, which is scheduled to launch in May. Given that the game is not yet launched, revenue projections for the game remain uncertain. Therefore the Company believes that it is best to take a conservative approach with its second quarter guidance.

For the second quarter 2017 guidance, the Company has adopted a presumed exchange rate of RMB7.00 = US$1.00, as compared with the actual exchange rate of approximately RMB6.53 = US$1.00 for the second quarter 2016, and RMB6.88=US$ 1.00 for the first quarter 2017.

Non-GAAP Disclosure

To supplement the unaudited consolidated financial information prepared in accordance with generally accepted accounting principles in the United States of America ("GAAP"), Changyou's management uses non-GAAP measures of gross profit, operating profit, net income, net income attributable to Changyou.com Limited and diluted net income attributable to Changyou.com Limited per ADS, which are adjusted from results based on GAAP to exclude the compensation cost of share-based awards granted, non-cash tax benefits from excess tax deductions related to share-based awards and income/expense from the adjustment of contingent consideration previously recorded for acquisitions. These measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results.

Changyou's management believes that excluding share-based compensation expense, non-cash tax benefits from excess tax deductions related to share-based awards and income/expense from the adjustment of contingent consideration previously recorded for acquisitions from its non-GAAP financial measures is useful for itself and investors. Further, the amount of share-based compensation expense, non-cash tax benefits from excess tax deductions related to share-based awards and income/expense from the adjustment of contingent consideration previously recorded for acquisitions cannot be anticipated by management, and these expenses are not built into the Company's annual budgets and quarterly forecasts, which generally will be the basis for information Changyou provides to analysts and investors as guidance for future operating performance. As share-based compensation expense, non-cash tax benefits from excess tax deductions related to share-based awards and income/expense from the adjustment of contingent consideration previously recorded for acquisitions does not involve subsequent cash outflow, Changyou does not factor this in when evaluating and approving expenditures or when determining the allocation of its resources to its business operations. As a result, in general, the monthly financial results for internal reporting and any performance measure for commissions and bonuses are based on non-GAAP financial measures that exclude share-based compensation expense, non-cash tax benefits from excess tax deductions related to share-based awards and income/expense from the adjustment of contingent consideration previously recorded for acquisitions.

The non-GAAP financial measures are provided to enhance investors' overall understanding of Changyou's current financial performance and prospects for the future. A limitation of using non-GAAP gross profit, operating profit, net income, net income attributable to Changyou.com Limited and diluted net income attributable to Changyou.com Limited per ADS, excluding share-based compensation expense, non-cash tax benefits from excess tax deductions related to share-based awards and income/expense from the adjustment of contingent consideration previously recorded for acquisitions, is that the share-based compensation charge has been and will continue to be a significant recurring expense in the Company's business for the foreseeable future, non-cash tax benefits from excess tax deductions related to share-based awards and income/expense from the adjustment of contingent consideration previously recorded for acquisitions may recur in the future. In order to mitigate these limitations the Company has provided specific information regarding the GAAP amounts excluded from each non-GAAP measure. The accompanying tables include details on the reconciliation between GAAP financial measures that are most directly comparable to the non-GAAP financial measures the Company has presented.

Notes to Financial Information

Financial information in this press release other than the information indicated as being non-GAAP is derived from Changyou's unaudited financial statements prepared in accordance with GAAP.

Safe Harbor Statement

It is currently expected that the Business Outlook will not be updated until the release of Changyou's next quarterly earnings announcement; however, Changyou reserves the right to update its Business Outlook at any time for any reason.

This announcement contains forward-looking statements. Statements that are not historical facts, including statements about the Company's beliefs and expectations, are forward-looking statements. These statements are based on current plans, estimates and projections, and therefore you should not place undue reliance on them. Forward-looking statements involve inherent risks and uncertainties. The Company cautions that a number of important factors could cause actual results to differ materially from those contained in any forward-looking statement. Potential risks and uncertainties include, but are not limited to, continuing volatility in global financial and credit markets and its potential impact on the Chinese economy; exchange rate fluctuations in general and possible continued valuation of the RMB in particular, including their potential impact on the Chinese economy and on the Company's reported U.S. dollar results; slowing growth in the Chinese economy; the uncertain regulatory landscape in the People's Republic of China; fluctuations in Changyou's quarterly operating results; the possibility that Changyou will be unable to develop a series of successful games for mobile platforms or successfully monetize mobile games it develops or acquires; the possibility that the Company's margins will decline as a result of the need for revenue-sharing with mobile game platform operators; and the Company's reliance on TLBB as its major revenue source. Further information regarding these and other risks is included in Changyou's Annual Report on Form 20-F filed on February 27, 2017, and other filings with the Securities and Exchange Commission.

Conference Call Information

Changyou's management team will host an earnings conference call today at 7 a.m. U.S. Eastern Time, April 24, 2017 (7 p.m. Beijing/Hong Kong, April 24, 2017).

The dial-in details for the live conference call are:

US:

+1-855-298-3404

Hong Kong:

+852-5808-3202

China Mainland:

+86-400-1200-539

International:

+1-631-514-2526

Passcode:

CYOU

Please dial in 10 minutes before the call is scheduled to begin and provide the passcode to join the call.

A telephone replay of the call will be available after the conclusion of the conference call at 10: 00 a.m. Eastern Time on April 24, 2017 through May 1, 2017. The dial-in details for the telephone replay are:

International:     

+1- 866-846-0868

Passcode:

6599027

The live Webcast and archive of the conference call will be available on the Investor Relations section of Changyou's Website at http://ir.changyou.com/.

About Changyou

Changyou.com Limited (NASDAQ: CYOU) is a leading developer and operator of online games in China with a diverse portfolio of popular online games , such as Tian Long Ba Bu ("TLBB"), one of the most popular PC games in China, as well as a number of mobile games. Changyou also owns and operates the 17173.com Website, a leading game information portal in China. Changyou began operations as a business unit within Sohu.com Inc. (NASDAQ: SOHU) in 2003, and was carved out as a separate, stand-alone company in December 2007. It completed an initial public offering on April 7, 2009. Changyou has an advanced technology platform that includes advanced 2.5D and 3D graphics engines, a uniform game development platform, effective anti-cheating and anti-hacking technologies, proprietary cross-networking technology and advanced data protection technology. For more information, please visit http://ir.changyou.com.

For investor and media inquiries, please contact:

In China:

Ms. Margaret Shi
Investor Relations
Tel: +86 (10) 6192-0800
E-mail: ir@cyou-inc.com

In the United States:

Ms. Linda Bergkamp
Christensen
Phone: +1-480-614-3004
E-mail: lbergkamp@ChristensenIR.com

CHANGYOU.COM LIMITED

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED, IN THOUSANDS EXCEPT PER ADS AMOUNTS)

 
   

Three Months Ended

 
   

Mar. 31, 2017

 

Dec. 31, 2016

 

Mar. 31, 2016

 
               

Revenue:

             

        Online game

$

85,325

$

95,400

$

102,529

 

        Online advertising

 

5,854

 

8,332

 

7,885

 

        Cinema advertising

 

24,600

 

20,371

 

13,564

 

        IVAS

 

4,091

 

6,420

 

5,862

 

                Total revenue

 

119,870

 

130,523

 

129,840

 
               

Cost of revenue:

             

        Online game(includes share-based compensation expense
            
of $24, $(5), and $(7) respectively)

 

16,505

 

20,936

 

26,133

 

        Online advertising

 

1,620

 

2,799

 

2,174

 

 Cinema advertising

 

18,203

 

13,452

 

9,584

 

        IVAS

 

2,784

 

3,792

 

3,959

 

Total cost of revenue

 

39,112

 

40,979

 

41,850

 
               

Gross profit

 

80,758

 

89,544

 

87,990

 
               

Operating expense:

             

Product development (includes share-based 
      compensation expense of $2,004, $(437), and
      $(540) respectively)

 

26,408

 

30,516

 

30,057

 

Sales and marketing (includes share-based
      compensation expense of $401, $(61), and
      $(103) respectively)

 

10,937

 

11,989

 

12,453

 

General and administrative (includes share-based
      compensation expense of $3,104, $(435), and
      $(624) respectively)

 

11,895

 

9,222

 

11,023

 

Total operating expense

 

49,240

 

51,727

 

53,533

 
               

Operating profit

 

31,518

 

37,817

 

34,457

 
               

Interest income

 

5,343

 

5,217

 

2,840

 

Foreign currency exchange (loss)/gain

 

(742)

 

2,747

 

(607)

 

Other income, net

 

2,267

 

5,463

 

3,847

 

Income before income tax expense

 

38,386

 

51,244

 

40,537

 

Income tax expense

 

(8,425)

 

(9,356)

 

(7,734)

 

Net income

 

29,961

 

41,888

 

32,803

 

      Less: Net income attributable to non-controlling interests

 

103

 

869

 

513

 

Net income attributable to Changyou.com Limited

$

29,858

$

41,019

$

32,290

 
               

Basic net income attributable to Changyou.com Limited per ADS

$

0.57

$

0.78

$

0.62

 
               

ADSs used in computing basic net income attributable to 
      Changyou.com Limited per ADS

 

52,380

 

52,331

 

52,241

 
               

Diluted net income attributable to Changyou.com Limited per
      ADS

$

0.56

$

0.77

$

0.61

 
               

ADSs used in computing diluted net income attributable to
      Changyou.com Limited per ADS

 

53,435

 

53,346

 

52,876

 
               

 

 

CHANGYOU.COM LIMITED

CONDENSED CONSOLIDATED BALANCE SHEETS

(UNAUDITED, IN THOUSANDS)

 
   

As of Mar. 31, 2017

 

As of Dec. 31, 2016

         

ASSETS

       

Current assets:

       

Cash and cash equivalents

$

560,674

$

597,188

Accounts receivable, net

 

50,097

 

47,150

Short-term investments

 

275,698

 

233,491

Prepaid and other current assets

 

535,053

 

484,995

Assets held for sale[7]

 

-

 

103,079

Total current assets

 

1,421,522

 

1,465,903

Non-current assets:

       

Fixed assets, net

 

187,892

 

189,770

Goodwill7

 

110,062

 

26,502

Intangible assets, net

 

17,843

 

12,335

Deferred tax assets

 

7,267

 

7,952

Other assets, net

 

6,275

 

5,575

Total non-current assets

 

329,339

 

242,134

TOTAL ASSETS

$

1,750,861

$

1,708,037

         

LIABILITIES

       

Current liabilities:

       

Receipts in advance and deferred revenue

$

40,224

$

43,541

Accounts payable and accrued liabilities

 

469,333

 

460,674

Tax payables

 

7,542

 

8,381

Liabilities held for sale7

 

-

 

3,902

Total current Liabilities

 

517,099

 

516,498

Long-term liabilities:

       

Long-term deferred tax liabilities

 

30,239

 

29,336

Long-term tax payable

 

13,367

 

13,295

Other long-term liabilities

 

1,046

 

744

Total long-term liabilities

 

44,652

 

43,375

Total liabilities

 

561,751

 

559,873

SHAREHOLDERS' EQUITY

       

Changyou.com Limited shareholders' equity

 

1,158,685

 

1,117,767

Non-controlling interests

 

30,425

 

30,397

Total shareholders' equity

 

1,189,110

 

1,148,164

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

$

1,750,861

$

1,708,037

 

[7] In the third quarter of 2016, the Company's management had an intention to divest the Company's interest in MoboTap.
Therefore, the assets and liabilities of MoboTap were recognized as assets-held-for-sale and liabilities-held-for-sale,
respectively, in the Company's financial statements for the third and fourth quarters of 2016.  In the first quarter of 2017,
due to the suspension of negotiations with the potential buyers of MoboTap, the Company's management determined that
the disposal is unlikely to be completed within one year. As a result, the assets-held-for-sale and liabilities-held-for-sale
related to MoboTap have been reclassified as assets and liabilities, in the Company's balance sheet as of March 31, 2017.

 

CHANGYOU.COM LIMITED

RECONCILIATIONS OF NON-GAAP RESULTS OF OPERATIONS MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES

(UNAUDITED, IN THOUSANDS, EXCEPT PER ADS AMOUNTS)

 
   

Three Months Ended Mar. 31, 2017

       

Non-GAAP adjustments

   
   

GAAP

 

Share-based
compensation expense (a)

 

Non-GAAP

Online game gross profit

$

68,820

 

24

 

68,844

Online advertising gross profit

 

4,234

 

0

 

4,234

Cinema advertising gross profit

 

6,397

 

0

 

6,397

IVAS gross profit

 

1,307

 

0

 

1,307

Gross profit

$

80,758

 

24

 

80,782

Gross margin

 

67%

     

67%

Operating  expense

 

49,240

 

(5,509)

 

43,731

Operating profit

$

31,518

 

5,533

 

37,051

Operating margin

 

26%

     

31%

             

Income tax expense

 

8,425

 

0

 

8,425

Net income

$

29,961

 

5,533

 

35,494

Less: Net income attributable to non-controlling interests

 

103

 

3

 

106

Net income attributable to Changyou.com Limited

$

29,858

 

5,530

 

35,388

Net margin attributable to Changyou.com Limited

 

25%

     

30%

Diluted net income attributable to Changyou.com Limited per ADS

$

0.56

     

0.66

ADSs used in computing diluted net income attributable to
  Changyou.com Limited per ADS

 

53,435

     

53,771

 

Note:
(a) To eliminate share-based compensation expense measured using the fair value method.

 

CHANGYOU.COM LIMITED

RECONCILIATIONS OF NON-GAAP RESULTS OF OPERATIONS MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES

(UNAUDITED, IN THOUSANDS, EXCEPT PER ADS AMOUNTS)

 
   

Three Months Ended Dec. 31, 2016

       

Non-GAAP adjustments

   
   

GAAP

 

Share-based
compensation expense (a)

 

Non-GAAP

Online game gross profit

$

74,464

 

(5)

 

74,459

Online advertising gross profit

 

5,533

 

0

 

5,533

Cinema advertising gross profit

 

6,919

 

0

 

6,919

IVAS gross profit

 

2,628

 

0

 

2,628

Gross profit

$

89,544

 

(5)

 

89,539

Gross margin

 

69%

     

69%

Operating  expense

 

51,727

 

933

 

52,660

Operating profit

$

37,817

 

(938)

 

36,879

Operating margin

 

29%

     

28%

             

Income tax expense

 

9,356

 

0

 

9,356

Net income

$

41,888

 

(938)

 

40,950

Less: Net income attributable to non-controlling interests

 

869

 

8

 

877

Net income attributable to Changyou.com Limited

$

41,019

 

(946)

 

40,073

Net margin attributable to Changyou.com Limited

 

31%

     

31%

Diluted net income attributable to Changyou.com Limited per ADS

$

0.77

     

0.75

ADSs used in computing diluted net income attributable to
  Changyou.com Limited per ADS

 

53,346

     

53,785

 

Note:
(a) To eliminate share-based compensation expense measured using the fair value method. The downward adjustment of share-based compensation expense in the current period was a result of fluctuation in the market price for the Company's ADS, as certain share-based compensation expense needs to be re-measured based on the fair value as of each period end until the grant date is established.

 

CHANGYOU.COM LIMITED

RECONCILIATIONS OF NON-GAAP RESULTS OF OPERATIONS MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES

(UNAUDITED, IN THOUSANDS, EXCEPT PER ADS AMOUNTS)

 
   

Three Months Ended Mar. 31, 2016

       

Non-GAAP adjustments

   
   

GAAP

 

Share-based
compensation expense (a)

 

Non-GAAP

Online game gross profit

$

76,396

 

(7)

 

76,389

Online advertising gross profit

 

5,711

 

0

 

5,711

Cinema advertising gross profit

 

3,980

 

0

 

3,980

IVAS gross profit

 

1,903

 

0

 

1,903

Gross profit

$

87,990

 

(7)

 

87,983

Gross margin

 

68%

     

68%

Operating  expense

 

53,533

 

1,267

 

54,800

Operating profit

$

34,457

 

(1,274)

 

33,183

Operating margin

 

27%

     

26%

             

Income tax expense

 

7,734

 

0

 

7,734

Net income

$

32,803

 

(1,274)

 

31,529

Less: Net income attributable to non-controlling interests

 

513

 

9

 

522

Net income attributable to Changyou.com Limited

$

32,290

 

(1,283)

 

31,007

Net margin attributable to Changyou.com Limited

 

25%

     

24%

Diluted net income attributable to Changyou.com Limited per ADS

$

0.61

     

0.58

ADSs used in computing diluted net income attributable to
  Changyou.com Limited per ADS

 

52,876

     

53,870

 

Note:
(a) To eliminate share-based compensation expense measured using the fair value method.  The downward adjustment of share-based compensation expense in the current period was a result of fluctuation in the market price for the Company's ADS, as certain share-based compensation expense needs to be re-measured based on the fair value as of each period end until the grant date is established.

Logo - http://photos.prnewswire.com/prnh/20090402/CNTH020

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/changyou-reports-first-quarter-2017-unaudited-financial-results-300444024.html

Source: Changyou.com Limited

Related stocks: NASDAQ-NMS:CYOU

Featured Video

Banking/Financial Service Recent Releases

Electronics Gaming Recent Releases

Computer/Electronics Recent Releases

Entertainment Recent Releases

Multimedia/Online/Internet Recent Releases

Advanced Search
Search
  
  1. Products & Services
  2. News Releases
  3. Knowledge Center
  4. Journalists & Media
  5. Multimedia Theater
  6. Contact Us