BEIJING, October 31, 2011 /PRNewswire-Asia/ -- 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 third quarter ended September 30, 2011.
Third Quarter 2011 Highlights
(1) Each American depositary share ("ADS") represents two Class A ordinary shares. | |
(2) 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 to the nearest comparable GAAP financial measures." | |
(3) Excludes Web-based games of 7Road and comprises the following games operated in China: Tian Long Ba Bu ("TLBB"), Duke of Mount Deer ("DMD"), Blade Online, Blade Hero 2, Da Hua Shui Hu, Zhong Hua Ying Xiong, Immortal Faith, San Jie Qi Yuan and Legend of Ancient World. | |
Mr. Tao Wang, Changyou's Chief Executive Officer, commented, "Our blockbuster Tian Long Ba Bu, or TLBB, continues to expand player numbers with the release of each new expansion pack that adds sought-after new game play that is requested by our players. After the release of the major expansion pack TLBB3 on October 20th, the number of users and the number of active paying accounts increased. Meanwhile, our new self-developed 3D MMO game, Duke of Mount Deer, or DMD, which launched on July 22nd, appeals to hard-core game players with its new technologies and advanced cross-server game play. We believe these results once again demonstrate our ability to understand and fulfill gamers' needs and showcase our content development and game operation strengths. We anticipate bringing a greater variety of games to market in the following quarter and next year to further advance our leading position in the online game industry."
Mr. Dewen Chen, president and chief operating officer, continued, "During the quarter, we completed the integration of Shenzhen 7Road Technologies Co., Ltd., or 7Road, one of the leading players in the rapidly expanding Web-based game market in China. 7Road's hit game, DDTank, continues to top the charts on different social platforms and game portals in China, and is attracting interest from players overseas. In the next few quarters, we will be working closely with 7Road's management team on new products and initiatives to develop the Web-based game business."
Mr. Alex Ho, Changyou's chief financial officer, added, "Our business was strong and resilient in the third quarter. Once again, we exceeded our top-line and bottom-line financial goals for the quarter, while making planned investments in the marketing and promotion of DMD. In addition, both our existing and acquired businesses generated solid cash flows in the third quarter. With solid cash reserves and a debt-free balance sheet, we are well-positioned to capture new opportunities in the industry as they arise and to increase returns to shareholders over the long term."
Third Quarter 2011 Operational Results
The Company's operational results for the third quarter of 2011, which exclude those of 7Road's Web-based game, were as follows:
7Road's operational results for the third quarter of 2011 were as follows:
(4) Active accounts are defined as registered accounts that were logged in at least once during the period. | |
(5) Active charging accounts are defined as the number of active accounts that purchased virtual currency for use in the game during the period. | |
(6) Average revenue recognized per active charging accounts are defined as net revenues recognized by 7Road for the period divided by the number of active charging accounts for the same period. | |
Third Quarter 2011 Unaudited Financial Results
Revenues
Total revenues for the third quarter of 2011 increased 13% quarter-over-quarter and 39% year-over-year to US$119.0 million.
Online game revenues, which include revenues from Changyou's game operations and overseas licensing revenues and revenues from 7Road, increased 14% quarter-over-quarter and 35% year-over-year to US$115.8 million. The increases were mainly due to a full quarter of revenue contribution from 7Road, revenue contribution from the newly launched DMD, and the ongoing popularity of TLBB in China during the third quarter of 2011.
Other revenues were US$3.2 million, down 8% quarter-over-quarter. The decrease was mainly due to lower cinema advertising sales in the third quarter of 2011 after the Company did not renew its contracts with selected cinemas that were generating lower investment returns.
Gross Profit
Gross profit and non-GAAP gross profit increased 11% quarter-over-quarter and 31% year-over-year to US$101.0 million. Both gross margin and non-GAAP gross margin were 85%, compared with 87% in the second quarter of 2011 and 90% in the third quarter of 2010. The decline in gross margin was mainly due to higher bandwidth costs incurred for the new game DMD, and the hiring of game operation staff in the third quarter of 2011.
Gross profit and non-GAAP gross profit of the online games business increased 11% quarter-over-quarter and 31% year-over-year to US$101.2 million. Both gross margin and non-GAAP gross margin of the online games business were 87%, compared with 90% in the second quarter of 2011 and in the third quarter of 2010, respectively.
Gross loss and non-GAAP gross loss of other business were US$246,000.
Operating Expenses
Total operating expenses were US$39.1 million, an increase of 32% quarter-over-quarter and 65% year-over-year.
Product development expenses were US$12.0 million, essentially flat quarter-over-quarter and an increase of 17% year-over-year. The year-over-year increase in product development expenses were mainly due to the hiring of game engineers and a full quarter of product development expenses from 7Road in the third quarter of 2011.
Sales and marketing expenses were US$20.2 million, an increase of 69% quarter-over-quarter and 108% year-over-year. The quarter-over-quarter and year-over-year increases in sales and marketing expenses were mainly due to a nationwide advertising campaign in the third quarter of 2011 to promote the newly launched DMD.
General and administrative expenses were US$6.9 million, an increase of 23% quarter-over-quarter and 85% year-over-year. The quarter-over-quarter and year-over-year increases in general and administrative expenses were mainly due to an increase in headcount and a full quarter of general and administrative expenses from 7Road in the third quarter of 2011.
Operating Profit
Operating profit increased 1% quarter-over-quarter and 16% year-over-year to US$61.9 million. Operating margin was 52%, compared with 58% in the second quarter of 2011 and 62% in the third quarter of 2010.
Non-GAAP operating profit was flat quarter-over-quarter and increased 14% year-over-year to US$62.8 million. Non-GAAP operating margin was 53%, compared with 60% in the second quarter of 2011 and 64% in the third quarter of 2010.
Net income
Net income decreased 1% quarter-over-quarter and increased 19% year-over-year to US$53.9 million. Net margin was 45%, compared with 52% in the second quarter of 2011 and 53% in the third quarter of 2010.
Non-GAAP net income decreased 2% quarter-over-quarter and increased 17% year-over-year to US$54.9 million. Non-GAAP net margin was 46%, compared with 53% in the second quarter of 2011 and 55% in the third quarter of 2010.
Net income attributable to Changyou.com Limited
Net income attributable to Changyou.com Limited decreased 3% quarter-over-quarter and increased 17% year-over-year to US$52.8 million. Fully diluted earnings per ADS attributable to Changyou.com Limited were US$0.99, down from US$1.02 in the second quarter of 2011 and up from US$0.85 in the third quarter of 2010. Net margin attributable to Changyou.com Limited was 44%, compared with 52% in the second quarter of 2011 and 53% in the third quarter of 2010.
Non-GAAP net income attributable to Changyou.com Limited decreased 3% quarter-over-quarter and increased 14% year-over-year to US$53.8 million. Non-GAAP fully diluted earnings per ADS attributable to Changyou.com Limited were US$1.01, down from US$1.04 in the second quarter of 2011 and up from US$0.88 in the third quarter of 2010. Non-GAAP net margin attributable to Changyou.com Limited was 45%, compared with 53% in the second quarter of 2011 and 55% in the third quarter of 2010.
Cash Balances
As of September 30, 2011, Changyou had a net cash balance of US$458.5 million, which increased from US$398.3 million as of June 30, 2011. Operating cash flow for the third quarter of 2011 was a net inflow of US$74.1 million.
Business Outlook
For the fourth quarter of 2011, Changyou expects:
Non-GAAP Disclosure
To supplement the unaudited consolidated financial information prepared in accordance with United States Generally Accepted Accounting Principles ("GAAP"), Changyou's management uses non-GAAP measures of gross profit, operating profit, 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. 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 the share-based compensation expense from its non-GAAP financial measures is useful for itself and investors. Further, the amount of share-based compensation expense 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 does not involve any upfront or 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.
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 attributable to Changyou.com Limited and diluted net income attributable to Changyou.com Limited per ADS, excluding share-based compensation expense, 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. 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.
Mezzanine Equity consists of non-controlling interests in 7Road and a put option that gives the non-controlling shareholders the right to put their shares to Changyou at a pre-determined price if 7Road achieves specified performance milestones before the expiry of the put option and certain other circumstances occur. The put option will expire in 2014. Non-controlling interests of 7Road and the put option are classified as mezzanine equity in Changyou's consolidated balance sheets, as redemption of the non-controlling interests is not solely within the control of Changyou.
In accordance with ASC subtopic 480-10, Changyou accretes the balance of non-controlling interests to its redemption value over the period from the date of 7Road acquisition to the earliest exercise date of the put right. Any subsequent changes in the redemption value are considered to be changes in accounting estimates and are also recognized over the same period as net income attributable to mezzanine classified non-controlling interests.
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, the continuing global financial and credit markets crisis and its potential impact on the Chinese economy, the uncertain regulatory landscape in the People's Republic of China, fluctuations in Changyou's quarterly operating results, Changyou's historical and possible future losses and limited operating history, and the Company's reliance on Tian Long Ba Bu 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 28, 2011, 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 Daylight Time, October 31, 2011 (7 p.m. Beijing/Hong Kong, October 31, 2011).
The dial-in details for the live conference call are:
US: | +1-866-519-4004 | |
Hong Kong: | +852-2475-0994 | |
International: | +1-718-354-1231 | |
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. U.S. Eastern Daylight Time on October 31 through November 7, 2011. The dial-in details for the telephone replay are:
International: | +1-718-354-1232 | |
Passcode: | 13981264 | |
The live webcast and archive of the conference call will be available on the Investor Relations section of Changyou's website at http://www.changyou.com/ir/.
About Changyou
Changyou.com Limited is a leading developer and operator of online games in China. It began operations as a business unit within Sohu.com Inc. (NASDAQ: SOHU) in 2003 primarily focused on the development and operation of massively multi-player online role-playing games ("MMORPG"). Changyou was carved out as a separate, stand-alone company in December 2007, and completed an initial public offering on April 7, 2009. Changyou and its subsidiaries currently operate over 10 online games, including in-house developed MMORPGs such as Tian Long Ba Bu, one of the most popular online games in China, and Duke of Mount Deer, as well as Web-based games such as DDTank. Changyou's advanced technology platform 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 about Changyou, please visit http://www.changyou.com/en/.
For investor and media inquiries, please contact:
In China:
Ms. Angie Chang
Investors Relations Manager
Changyou.com Limited
Tel: +86 (10) 6861-3688
E-mail: ir@cyou-inc.com
In the United States:
Mr. Jeff Bloker
Christensen
Tel: +1 (480) 614-3003
E-mail: jbloker@ChristensenIR.com
CHANGYOU.COM LIMITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED, IN THOUSANDS EXCEPT PER ADS AMOUNTS) | |||||||||||
Three Months Ended | Nine Months Ended | ||||||||||
Sep. 30, 2011 | Jun. 30, 2011 | Sep. 30, 2010 | Sep. 30, 2011 | Sep. 30, 2010 | |||||||
Revenues: | |||||||||||
Online game | $ | 115,799 | $ | 101,531 | $ | 85,624 | $ | 312,260 | $ | 235,417 | |
Others | 3,214 | 3,494 | - | 8,867 | - | ||||||
Total revenues | 119,013 | 105,025 | 85,624 | 321,127 | 235,417 | ||||||
Cost of revenues: | |||||||||||
Online game (includes share-based compensation expense of $21, $19, $40, $73 and $150 respectively) | 14,578 | 9,950 | 8,537 | 33,496 | 20,929 | ||||||
Others | 3,460 | 4,144 | - | 10,194 | - | ||||||
Total cost of revenues | 18.038 | 14,094 | 8,537 | 43,690 | 20,929 | ||||||
Gross profit | 100,975 | 90,931 | 77,087 | 277,437 | 214,488 | ||||||
Operating expenses: | |||||||||||
Product development (includes share-based compensation expense of $455, $503, $922, $1,729 and $3,450, respectively) | 11,987 | 12,023 | 10,222 | 34,731 | 24,912 | ||||||
Sales and marketing (includes share-based compensation expense of $(19), $293, $8, $473 and $124 respectively) | 20,213 | 11,965 | 9,711 | 40,912 | 31,130 | ||||||
General and administrative (includes share-based compensation expense of $506, $567, $819, $1,840 and $3,015 respectively) | 6,893 | 5,588 | 3,728 | 18,009 | 13,040 | ||||||
Total operating expenses | 39,093 | 29,576 | 23,661 | 93,652 | 69,082 | ||||||
Operating profit | 61,882 | 61,355 | 53,426 | 183,785 | 145,406 | ||||||
Interest income | 3,404 | 2,345 | 1,194 | 7,588 | 2,913 | ||||||
Foreign currency exchange loss | (160) | (173) | (151) | (489) | (252) | ||||||
Other income / (expense) | 1,139 | (602) | (713) | 208 | (431) | ||||||
Income before income tax expense | 66,265 | 62,925 | 53,756 | 191,092 | 147,636 | ||||||
Income tax expense | (12,360) | (8,354) | (8,464) | (29,767) | (20,547) | ||||||
Net income | 53,905 | 54,571 | 45,292 | 161,325 | 127,089 | ||||||
Less: Net income attributable to mezzanine | 1,092 | 361 | - | 1,453 | - | ||||||
Net income attributable to Changyou.com Limited | $ | 52,813 | $ | 54,210 | $ | 45,292 | $ | 159,872 | $ | 127,089 | |
Basic net income per ADS attributable to | $ | 1.01 | $ | 1.03 | $ | 0.87 | $ | 3.05 | $ | 2.45 | |
ADSs used in computing basic net income per ADS | 52,506 | 52,466 | 52,034 | 52,399 | 51,848 | ||||||
Diluted net income per ADS attributable to | $ | 0.99 | $ | 1.02 | $ | 0.85 | $ | 3.00 | $ | 2.39 | |
ADSs used in computing diluted net income per | 53,338 | 53,302 | 53,135 | 53,296 | 53,099 | ||||||
CHANGYOU.COM LIMITED CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED, IN THOUSANDS) | |||||
As of Sep. 30, 2011 | As of Dec. 31, 2010 | ||||
ASSETS | |||||
Current assets: | |||||
Cash and cash equivalents | $ | 458,529 | $ | 350,957 | |
Accounts receivable, net | 13,151 | 1,464 | |||
Short-term investments | 22,319 | - | |||
Prepaid and other current assets | 8,777 | 12,383 | |||
Due from Sohu | - | 312 | |||
Total current assets | 502,776 | 365,116 | |||
Non-current assets: | |||||
Fixed assets, net | 66,285 | 53,659 | |||
Goodwill | 121,005 | 10,258 | |||
Intangible assets, net | 51,302 | 7,251 | |||
Interests in associated companies | 350 | 3,645 | |||
Deferred tax assets | 2,544 | 2,369 | |||
Other assets, net | 63,512 | 60,214 | |||
Total non-current assets | 304,998 | 137,396 | |||
TOTAL ASSETS | $ | 807,774 | $ | 502,512 | |
LIABILITIES | |||||
Current liabilities: | |||||
Receipts in advance and deferred revenue | $ | 44,618 | $ | 34,509 | |
Accounts payable and accrued liabilities | 55,013 | 34,783 | |||
Tax payables | 12,162 | 13,471 | |||
Current deferred tax liabilities | - | 243 | |||
Current contingent consideration | 13,331 | - | |||
Due to Sohu | 5,135 | 5,155 | |||
Total current liabilities | 130,259 | 88,161 | |||
Long-term liabilities: | |||||
Long-term deferred tax liabilities | 5,328 | - | |||
Long-term contingent consideration | 15,805 | - | |||
Long-term accounts payable | 2,615 | - | |||
Total long-term liabilities | 23,748 | - | |||
Total liabilities | 154,007 | 88,161 | |||
MEZZANINE EQUITY | |||||
Mezzanine equity | 55,664 | - | |||
SHAREHOLDERS' EQUITY | |||||
Total shareholders' equity | 598,103 | 414,351 | |||
TOTAL LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS' EQUITY | $ | 807,774 | $ | 502,512 | |
CHANGYOU.COM LIMITED RECONCILIATIONS OF NON-GAAP RESULTS OF OPERATION MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES (UNAUDITED, IN THOUSANDS EXCEPT PER ADS AMOUNTS) | |||||||||||||||||||||
Three Months Ended Sep. 30, 2011 | Three Months Ended Jun. 30, 2011 | Three Months Ended Sep. 30, 2010 | |||||||||||||||||||
GAAP | Non-GAAP | Non-GAAP | GAAP | Non-GAAP | Non-GAAP | GAAP | Non-GAAP | Non-GAAP | |||||||||||||
Online game gross profit | $ | 101,221 | $ | 21 | $ | 101,242 | $ | 91,581 | $ | 19 | $ | 91,600 | $ | 77,087 | $ | 40 | $ | 77,127 | |||
Other gross loss | (246) | - | (a) | (246) | (650) | - | (a) | (650) | - | - | (a) | - | |||||||||
Gross profit | $ | 100,975 | $ | 21 | $ | 100,996 | $ | 90,931 | $ | 19 | $ | 90,950 | $ | 77,087 | $ | 40 | $ | 77,127 | |||
Gross margin | 85% | 85% | 87% | 87% | 90% | 90% | |||||||||||||||
Operating profit | $ | 61,882 | $ | 963 | $ | 62,845 | $ | 61,355 | $ | 1,382 | $ | 62,737 | $ | 53,426 | $ | 1,789 | $ | 55,215 | |||
Operating margin | 52% | 53% | 58% | 60% | 62% | 64% | |||||||||||||||
Net income | $ | 53,905 | $ | 963 | $ | 54,868 | $ | 54,571 | $ | 1,382 | $ | 55,953 | $ | 45,292 | $ | 1,789 | $ | 47,081 | |||
Net income attributable to Changyou.com Limited | $ | 52,813 | $ | 963 | $ | 53,776 | $ | 54,210 | $ | 1,382 | $ | 55,592 | $ | 45,292 | $ | 1,789 | $ | 47,081 | |||
Net margin | 44% | 45% | 52% | 53% | 53% | 55% | |||||||||||||||
Diluted net income per ADS attributable to | $ | 0.99 | $ | 1.01 | $ | 1.02 | $ | 1.04 | $ | 0.85 | $ | 0.88 | |||||||||
ADSs used in computing diluted net income per | 53,338 | 53,447 | 53,302 | 53,453 | 53,135 | 53,427 | |||||||||||||||
Note: (a) To eliminate share-based compensation expense as measured using the fair value method. | |||||||||||||||||||||
