SHANGHAI, Nov. 29, 2010 /PRNewswire-Asia/ -- Shanda
Interactive Entertainment Limited (Nasdaq: SNDA), or Shanda, a
leading interactive entertainment media company in China, today announced its unaudited
consolidated financial results for the third quarter ended
September 30, 2010.
Third Quarter 2010 Highlights(1)
- Consolidated net revenues increased 2% quarter-over-quarter and
increased 1% year-over-year to RMB1,391.9
million (US$207.7
million).
- Shanda Games' revenues decreased
1% quarter-over-quarter and decreased 14% year-over-year to
RMB1,096.3 million (US$163.6 million).
- Shanda Online's revenues
increased 2% quarter-over-quarter and decreased 10% year-over-year
to RMB254.4 million (US$38.0 million).
- Other revenues increased 16% quarter-over-quarter and increased
136% year-over-year to RMB311.6
million (US$46.4
million).
- Non-GAAP(2) operating income was RMB197.9 million (US$29.5
million), compared with RMB299.1
million in the second quarter of 2010 and RMB595.6 million in the third quarter of
2009.
- Non-GAAP(2) net income attributable to ordinary shareholders
was RMB142.4 million (US$21.2 million), compared with RMB234.8 million in the second quarter of 2010
and RMB519.6 million in the third
quarter of 2009. Non-GAAP earnings per diluted ADS were
RMB2.42 (US$0.36), compared with RMB3.84 in the second quarter of 2010 and
RMB7.40 in the third quarter of
2009.
(1) The conversion of Renminbi (RMB) into U.S. dollars in this
release is based on RMB6.7011 to
US$1.00 as published by the People's Bank of China on September 30,
2010. The percentages stated in this press release are
calculated based on the RMB amounts.
(2) An explanation of the Company's non-GAAP financial measures
is included in the "Non-GAAP Financial Measures" section below.
Related reconciliations to GAAP financial measures are included at
the end of the accompanying financial statements.
Tianqiao Chen, Chairman, Chief Executive Officer and President
of Shanda, commented, "In the third quarter of 2010, we were
pleased with our ongoing efforts to build out our integrated
service platform and incubate new businesses. Strong and consistent
revenue growth from our other entertainment businesses over the
past few quarters demonstrates that we are gaining traction with
our diversification strategy. Shanda is in a critical period of
transformation, and we will continue to step up our efforts to
develop new technology, cultivate content and explore new markets
to become the leading interactive media group in China."
Conference Call and Webcast Notice
Shanda will host a conference call at 10:30 a.m. on November 30,
2010 Beijing/Hong Kong time (9:30
p.m. on November 29, 2010 Eastern
Time), to present an overview of the Company's financial
performance and business operations. A live webcast of the
conference call will be available on the Company's corporate
website at http://www.snda.com.
Third Quarter 2010 Financial Results(1)(2)
Net Revenues. Net revenues were
RMB1,391.9 million (US$207.7 million), representing an increase of 2%
from RMB1,362.5 million in the second
quarter of 2010 and an increase of 1% from RMB1,381.7 million in the third quarter of 2009.
The quarter-over-quarter increase was primarily due to a rise in
Shanda Online's revenues and other
revenues, which were partially offset by the decrease in
Shanda Games' revenues.
Shanda Games' revenues, including
MMORPGs and advanced casual games, were RMB1,096.3 million (US$163.6 million) in the third quarter of 2010,
representing a decrease of 1% from RMB1,112.7 million in the second quarter of 2010
and a decrease of 14% from RMB1,272.0
million in the third quarter of 2009.
Shanda Online's revenues
increased 2% quarter-over-quarter and decreased 10% year-over-year
to RMB254.4 million (US$38.0 million).
Other revenues, including Ku6 (formerly named Hurray! Holding
Co., Ltd.), literature, board games and e-sports platform, and
other businesses, increased 16% quarter-over-quarter and increased
136% year-over-year to RMB311.6
million (US$46.4 million).
Excluding the impact of Ku6's continuing operations, other revenues
increased 15% quarter-over-quarter to RMB284.9 million (US$42.5
million).
Gross Profit. Consolidated gross profit was
RMB830.5 million (US$123.9 million), which was essentially flat
compared with RMB830.7 million in the
second quarter of 2010 and a 15% decrease from RMB982.7 million in the third quarter of 2009.
Gross margin was 59.7% in the third quarter of 2010, compared with
61.0% in the second quarter of 2010 and 71.1% in the third quarter
of 2009.
Shanda Games gross profit was
RMB646.9 million (US$96.5 million), which was essentially flat
compared with RMB645.6 million in the
second quarter of 2010 and a 14% decrease from RMB754.0 million in the third quarter of 2009.
Shanda Games gross margin was 59.0%
in the third quarter of 2010, compared with 58.0% in the second
quarter of 2010 and 59.3% in the third quarter of 2009.
Shanda Online gross profit was
RMB193.7 million (US$28.9 million), representing a 1% decrease from
RMB196.2 million in the second
quarter of 2010 and a 16% decrease from RMB230.3 million in the third quarter of 2009.
Shanda Online gross margin was 76.2%
in the third quarter of 2010, compared with 78.8% in the second
quarter of 2010 and 81.3% in the third quarter of 2009.
Other businesses gross profit was RMB50.0
million (US$7.4 million),
representing a 20% increase from RMB41.5
million in the second quarter of 2010 and a 10% decrease
from RMB55.5 million in the third
quarter of 2009. Other businesses' gross margin was 16.0% in the
third quarter of 2010, compared with 15.4% in the second quarter of
2010 and 42.2% in the third quarter of 2009. Excluding the impact
of Ku6's continuing operations, the gross margin from other
businesses for the third quarter of 2010 was 30.6%, compared with
40.6% in the second quarter of 2010.
Operating Income. Operating income was
RMB154.8 million (US$23.1 million), compared with RMB233.1 million in the second quarter of 2010
and RMB511.3 million in the third
quarter of 2009. Operating margin was 11.1% in the third quarter of
2010, compared with 17.1% in the second quarter of 2010 and 37.0%
in the third quarter of 2009. Excluding the impact of Ku6's
continuing operations, operating margin was 17.6% in the third
quarter of 2010, compared with 25.2% in the second quarter of
2010.
Non-GAAP(3) Operating Income. Non-GAAP operating
income was RMB197.9 million
(US$29.5 million), compared with
RMB299.1 million in the second
quarter of 2010 and RMB595.6 million
in the third quarter of 2009. Non-GAAP operating margin was 14.2%
in the third quarter of 2010, compared with 22.0% in the second
quarter of 2010 and 43.1% in the third quarter of 2009. Excluding
the impact of Ku6's continuing operations, non-GAAP operating
margin was 20.7% in the third quarter of 2010, compared with 30.1%
in the second quarter of 2010.
Share-based compensation was RMB43.1
million (US$6.4 million) in
the third quarter of 2010, compared with RMB66.0 million in the second quarter of 2010 and
RMB84.3 million in the third quarter
of 2009.
Income Tax Expense. Income tax expense was
RMB86.9 million (US$13.0 million), compared with RMB43.6 million in the second quarter of 2010 and
RMB131.3 million in the third quarter
of 2009.
Net Income from continuing
operations. Net Income from continuing operations was
RMB139.5 million (US$20.8 million), compared with RMB181.9 million in the second quarter of 2010
and RMB441.0 million in the third
quarter of 2009.
Net Income from discontinued operations. Net
Income from discontinued operations reflects the operating results
of Beijing Huayi Brothers Music Co., Ltd, which Hurray! (now known
as Ku6 Media Co., Ltd), agreed to sell to Huayi Brothers Media
Corporation on May 14, 2010.
There was no income or loss from discontinued operations in the
third quarter of 2010. Net Income from discontinued operations for
the second quarter of 2010 was RMB31.5
million, which includes a gain of RMB30.6 million from the disposal of Huayi Music in May
2010. The net loss from discontinued operations in the third
quarter of 2009 was RMB0.3
million.
Net Income Attributable to Ordinary
Shareholders. Net income was RMB99.3 million (US$14.8
million), compared with RMB168.8
million in the second quarter of 2010 and RMB435.3 million in the third quarter of 2009.
Earnings per diluted ADS in the third quarter of 2010 were
RMB1.68 (US$0.26), compared with RMB2.76 in the second quarter of 2010 and
RMB6.18 in the third quarter of
2009.
Non-GAAP(3) Net
Income Attributable to Ordinary
Shareholders. Non-GAAP net income was
RMB142.4 million (US$21.2 million), compared with RMB234.8 million in the second quarter of 2010
and RMB519.6 million in the third
quarter of 2009. Non-GAAP earnings per diluted ADS in the third
quarter of 2010 were RMB2.42
(US$0.36), compared with RMB3.84 in the second quarter of 2010 and
RMB7.40 in the third quarter of
2009.
Share Repurchase Program. During the
third quarter of 2010, Shanda repurchased an aggregate of 445,143
ADSs.
Recent Business Highlights
On September 20, 2010, Shanda
announced the appointment of Mr. John
Lee as Senior Vice President, Head of Tax.
*Please visit Shanda's website (http://www.snda.com) for details
about these and other announcements.
Note to the Financial Information
The unaudited financial information disclosed above is
preliminary. The audit of the financial statements and related
notes to be included in the Company's annual report on Form 20-F
for the year ended December 31, 2010
is still in progress. Adjustments to these preliminary financial
statements may be identified during the audit, which could result
in significant differences from this preliminary unaudited
financial information.
Note to Ku6's continuing operations
On August 17, 2010, Ku6 sold its
wireless value-added services ("WVAS") and recorded music
businesses to Shanda and acquired 100% equity interest of Shanghai
Yisheng Network Technology Co., Ltd. ("Yisheng"), an online audio
business, from Shanda and a minority shareholder. Accordingly,
Ku6's continuing operations include online video portal and online
audio businesses.
Non-GAAP Financial Measures
To supplement the financial measures prepared in accordance with
generally accepted accounting principles in the United States, or GAAP, this press release
includes non-GAAP financial measures of adjusted operating income,
adjusted net income and adjusted earnings per ADS, each of which is
adjusted to exclude share-based compensation. The Company believes
these non-GAAP financial measures are important to help investors
understand the Company's current financial performance and future
prospects, compare business trends among different reporting
periods on a consistent basis and assess the Company's core
operating results. These non-GAAP financial measures should be
considered in addition to financial measures prepared in accordance
with GAAP, but should not be considered a substitute for, or
superior to, financial measures prepared in accordance with GAAP.
For a reconciliation of each of these non-GAAP financial measures
to the most directly comparable GAAP financial measure, please see
the financial statements included with this press release.
Safe Harbor Statement
This announcement contains forward-looking statements. These
statements are made under the "safe harbor" provisions of the U.S.
Private Securities Litigation Reform Act of 1995. Statements in
this announcement that are not historical facts, including but not
limited to statements regarding the continuous growth of the
Company, the success of any acquisitions or investments by the
Company or any subsidiaries, the introduction of expansion packs to
existing titles, the introduction and timing of new MMORPG game
titles and the introduction of new casual game titles, the success
of our online literature platform, the success of our online video
operations, the signing and development of successful artist for
our music business, and the success of our wireless value added
business, represent only the Company's current expectations,
assumptions, estimates and projections and are forward-looking
statements. These forward-looking statements involve various risks
and uncertainties. Important risks and uncertainties that could
cause the Company's actual results to be materially different from
expectations include but are not limited to the risk that there are
delays in the localization and/or development of the MMORPGs and
casual games to be released in 2010, the risk that such MMORPGs and
casual games are not well received by users in China, the risk that the games fail to be
commercialized or the commercialized results fail to meet the
expectations of end users, the risk that our contract writers do
not deliver appealing literature products, the risk that our online
video website fails to attract advertisers or content providers,
the risk that we fail to sign popular music artists or fail to
continue to successful promote our existing artists, the risk that
the laws and regulations in the PRC continue to prohibit or
restrict offering of wireless valued added products, the risk that
the Company fails to deliver continuous growth in 2010, and the
risks set forth in the Company's filings with the U.S. Securities
and Exchange Commission, including the Company's annual report on
Form 20-F. The Company does not undertake any obligation to update
any forward-looking statement, except as required under applicable
law.
About Shanda Interactive Entertainment Limited
Shanda Interactive Entertainment Limited (Nasdaq: SNDA)
("Shanda") is a leading interactive entertainment media company in
China, offering a broad array of
online entertainment content on an integrated service platform to a
large and diverse user base. Shanda offers its high quality
entertainment content through its subsidiaries and affiliates,
including Shanda Games, Shanda
Literature, Ku6, and various other online community and business
units. The broad variety of content ranges from massively
multi-player online role-playing games (MMORPGs) and advanced
casual games, to chess and board games, e-sports, literature, film,
television, mobile ringtones music, and video etc. By providing a
centralized platform through which Shanda can deliver its own
content as well as third-party content, Shanda allows its users to
interact with thousands of other users while enjoying some of the
best entertainment content available in China today. Shanda: "Interaction enriches
your life". For more information about Shanda, please visit
http://www.snda.com.
|
|
Contact
|
|
Shanda Interactive Entertainment
Limited
|
|
Dahlia Wei, IR Associate Director
|
|
Elyse Liao, IR Senior Manager
|
|
Phone: +86-21-5050-4740 (Shanghai)
|
|
Email: IR@snda.com
|
|
|
|
Christensen Investor Relations
|
|
China:
|
|
Paul Collins
|
|
Phone: +86 21 6468 0334
|
|
Email: pcollins@christensenir.com
|
|
|
|
United States:
|
|
Jerome Worley
|
|
Phone: +1-212-618-1978
|
|
Email: jworley@christensenir.com
|
|
|
|
|
|
|
|
|
SHANDA INTERACTIVE
ENTERTAINMENT LIMITED
|
|
UNAUDITED
CONDENSED CONSOLIDATED BALANCE SHEET
|
|
(in
millions)
|
|
|
|
|
|
|
|
|
|
As of
December 31,
2009
|
|
As of
September 30,
2010
|
|
|
|
|
|
|
|
|
|
RMB
|
|
RMB
|
|
US$
|
|
ASSETS
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
10,959.3
|
|
5,368.2
|
|
801.1
|
|
Restricted
cash
|
54.5
|
|
2.5
|
|
0.4
|
|
Short-term
investments
|
2,046.8
|
|
3,813.3
|
|
569.1
|
|
Marketable
securities
|
20.8
|
|
17.5
|
|
2.6
|
|
Accounts
receivable
|
115.7
|
|
248.8
|
|
37.1
|
|
Inventories
|
46.8
|
|
132.7
|
|
19.8
|
|
Due from related
parties
|
0.4
|
|
1.7
|
|
0.3
|
|
Deferred licensing
fees and related costs
|
56.3
|
|
44.7
|
|
6.7
|
|
Prepayments and
other current assets
|
218.9
|
|
468.4
|
|
69.9
|
|
Deferre Deferred tax assets
|
118.2
|
|
114.6
|
|
17.1
|
|
Total current assets
|
13,637.7
|
|
10,212.4
|
|
1,524.1
|
|
|
|
|
|
|
|
|
|
Investment in equity and cost
method investees
|
62.3
|
|
211.7
|
|
31.6
|
|
Property, equipment and
software
|
481.4
|
|
637.4
|
|
95.1
|
|
Intangible assets
|
881.8
|
|
2,015.3
|
|
300.7
|
|
Goodwill
|
|
665.7
|
|
1,076.5
|
|
160.6
|
|
Long-term deposits
|
64.8
|
|
61.7
|
|
9.2
|
|
Long-term prepayments
|
206.5
|
|
357.3
|
|
53.3
|
|
Long-term assets
|
142.9
|
|
345.7
|
|
51.6
|
|
Non-current deferred tax
assets
|
16.3
|
|
9.4
|
|
1.4
|
|
Total assets
|
|
16,159.4
|
|
14,927.4
|
|
2,227.6
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts
payable
|
104.9
|
|
380.3
|
|
56.7
|
|
Licensing fees
payable
|
224.5
|
|
187.1
|
|
27.9
|
|
Taxes
payable
|
205.5
|
|
178.3
|
|
26.5
|
|
Deferred
revenue
|
452.3
|
|
528.7
|
|
78.9
|
|
Due to related
parties
|
6.2
|
|
3.0
|
|
0.5
|
|
Short term
loan
|
15.0
|
|
0.0
|
|
0.0
|
|
Other payables and
accruals
|
787.5
|
|
968.1
|
|
144.5
|
|
Deferred tax
liabilities
|
107.8
|
|
147.6
|
|
22.0
|
|
Convertible debt
within one year
|
-
|
|
1,043.5
|
|
155.7
|
|
Total current liabilities
|
1,903.7
|
|
3,436.6
|
|
512.7
|
|
|
|
|
|
|
|
|
|
Non-current deferred tax
liabilities
|
65.1
|
|
356.2
|
|
53.2
|
|
Non-current income tax
liabilities
|
9.4
|
|
9.4
|
|
1.4
|
|
Long-term liabilities
|
1,030.5
|
|
31.5
|
|
4.7
|
|
Non-current deferred
revenue
|
3.5
|
|
43.7
|
|
6.5
|
|
Total liabilities
|
3,012.2
|
|
3,877.4
|
|
578.5
|
|
|
|
|
|
|
|
|
Redeemable preferred shares issued by
a subsidiary
|
157.9
|
|
164.9
|
|
24.6
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
Ordinary
shares
|
11.3
|
|
9.9
|
|
1.5
|
|
Additional paid-in
capital
|
8,345.5
|
|
7,089.7
|
|
1,058.0
|
|
Statutory
reserves
|
196.3
|
|
207.6
|
|
31.0
|
|
Accumulated other
comprehensive loss
|
(89.2)
|
|
(153.4)
|
|
(22.8)
|
|
Retained
earnings
|
3,082.1
|
|
1,752.3
|
|
261.5
|
|
Total Shanda shareholder'
equity
|
11,546.0
|
|
8,906.1
|
|
1,329.2
|
|
Non-controlling interests
|
1,443.3
|
|
1,979.0
|
|
295.3
|
|
Total equity
|
12,989.3
|
|
10,885.1
|
|
1,624.5
|
|
Total liabilities and
shareholders' equity
|
16,159.4
|
|
14,927.4
|
|
2,227.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHANDA INTERACTIVE
ENTERTAINMENT LIMITED
|
|
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(in millions,
except for share and per share data)
|
|
|
|
|
|
For the three
months period ended,
|
|
|
|
September
30,
|
|
June
30,
|
|
September
30,
|
|
|
|
|
|
2009
|
|
2010
|
|
2010
|
|
|
|
|
|
(Adjusted)
(1)
|
|
|
|
|
|
|
|
|
|
RMB
|
|
RMB
|
|
RMB
|
|
US$
|
|
Net revenues
|
|
|
|
|
|
|
|
|
|
Shanda
Games
|
|
1,272.0
|
|
1,112.7
|
|
1,096.3
|
|
163.6
|
|
Shanda
Online
|
|
283.3
|
|
248.9
|
|
254.4
|
|
38.0
|
|
Others
|
|
131.7
|
|
268.6
|
|
311.6
|
|
46.4
|
|
Elimination
|
|
(305.3)
|
|
(267.7)
|
|
(270.4)
|
|
(40.3)
|
|
Total
|
|
1,381.7
|
|
1,362.5
|
|
1,391.9
|
|
207.7
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services
|
|
|
|
|
|
|
|
|
|
Shanda
Games
|
|
(518.0)
|
|
(467.1)
|
|
(449.4)
|
|
(67.1)
|
|
Shanda
Online
|
|
(53.0)
|
|
(52.7)
|
|
(60.7)
|
|
(9.1)
|
|
Others
|
|
(76.2)
|
|
(227.1)
|
|
(261.6)
|
|
(39.0)
|
|
Elimination
|
|
248.2
|
|
215.1
|
|
210.3
|
|
31.4
|
|
Total
|
|
(399.0)
|
|
(531.8)
|
|
(561.4)
|
|
(83.8)
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
|
|
|
|
|
Shanda
Games
|
|
754.0
|
|
645.6
|
|
646.9
|
|
96.5
|
|
Shanda
Online
|
|
230.3
|
|
196.2
|
|
193.7
|
|
28.9
|
|
Others
|
|
55.5
|
|
41.5
|
|
50.0
|
|
7.4
|
|
Elimination
|
|
(57.1)
|
|
(52.6)
|
|
(60.1)
|
|
(8.9)
|
|
Total Overall gross profit
margin
|
|
982.7
|
|
830.7
|
|
830.5
|
|
123.9
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Product
development
|
|
(99.6)
|
|
(144.6)
|
|
(185.3)
|
|
(27.6)
|
|
Sales and
marketing
|
|
(146.8)
|
|
(177.3)
|
|
(206.8)
|
|
(30.9)
|
|
General and
administrative
|
|
(225.0)
|
|
(275.7)
|
|
(283.6)
|
|
(42.3)
|
|
Total operating expenses
|
|
(471.4)
|
|
(597.6)
|
|
(675.7)
|
|
(100.8)
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
511.3
|
|
233.1
|
|
154.8
|
|
23.1
|
|
|
|
|
|
|
|
|
|
|
|
Interest (expenses)/income,
net
|
|
(9.8)
|
|
(1.6)
|
|
21.4
|
|
3.2
|
|
Other income/(expenses),
net
|
|
84.8
|
|
(4.0)
|
|
54.7
|
|
8.2
|
|
Income before income tax expenses,
Equity in loss of affiliates
|
|
586.3
|
|
227.5
|
|
230.9
|
|
34.5
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
(131.3)
|
|
(43.6)
|
|
(86.9)
|
|
(13.0)
|
|
Equity in loss of
affiliates
|
|
(14.0)
|
|
(2.0)
|
|
(4.5)
|
|
(0.7)
|
|
Net income from continuing
operations
|
|
441.0
|
|
181.9
|
|
139.5
|
|
20.8
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued
operations:
|
|
|
|
|
|
|
|
|
|
Net income(loss) from discontinued
operations, net of tax
|
|
(0.3)
|
|
0.9
|
|
-
|
|
-
|
|
Gain from disposal of discontinued
operations, net of tax
|
|
-
|
|
30.6
|
|
-
|
|
-
|
|
Net income (loss) from discontinued
operations, net of tax
|
(0.3)
|
|
31.5
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
440.7
|
|
213.4
|
|
139.5
|
|
20.8
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net income attributable to
non-controlling interests and redeemable preferred shares issued by
a subsidiary
|
(5.4)
|
|
(44.6)
|
|
(40.2)
|
|
(6.0)
|
|
Net income attributable to Shanda
Interactive Entertainment Limited
|
435.3
|
|
168.8
|
|
99.3
|
|
14.8
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
3.25
|
|
1.42
|
|
0.86
|
|
0.13
|
|
Diluted
|
|
3.09
|
|
1.38
|
|
0.84
|
|
0.13
|
|
Earnings per ADS:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
6.50
|
|
2.84
|
|
1.72
|
|
0.26
|
|
Diluted
|
|
6.18
|
|
2.76
|
|
1.68
|
|
0.26
|
|
Weighted average ordinary shares
outstanding:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
133,858,259
|
|
119,109,584
|
|
115,073,616
|
|
115,073,616
|
|
Diluted
|
|
139,074,649
|
|
122,219,940
|
|
117,493,819
|
|
117,493,819
|
|
Weighted average ADS
outstanding:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
66,929,130
|
|
59,554,792
|
|
57,536,808
|
|
57,536,808
|
|
Diluted
|
|
69,537,325
|
|
61,109,970
|
|
58,746,910
|
|
58,746,910
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation from Non-GAAP measures
to GAAP measures:
|
|
|
|
|
|
|
|
Non-GAAP operating income
|
|
595.6
|
|
299.1
|
|
197.9
|
|
29.5
|
|
Share-based compensation
cost
|
|
(84.3)
|
|
(66.0)
|
|
(43.1)
|
|
(6.4)
|
|
GAAP operating income
|
|
511.3
|
|
233.1
|
|
154.8
|
|
23.1
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income attributable to
Shanda Interactive Entertainment Limited
|
519.6
|
|
234.8
|
|
142.4
|
|
21.2
|
|
Share-based compensation
cost
|
|
(84.3)
|
|
(66.0)
|
|
(43.1)
|
|
(6.4)
|
|
GAAP net income attributable to Shanda
Interactive Entertainment Limited
|
435.3
|
|
168.8
|
|
99.3
|
|
14.8
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted earnings per
ADS
|
|
7.40
|
|
3.84
|
|
2.42
|
|
0.36
|
|
Share-based compensation cost per
ADS
|
|
(1.22)
|
|
(1.08)
|
|
(0.74)
|
|
(0.10)
|
|
GAAP diluted earnings per
ADS
|
|
6.18
|
|
2.76
|
|
1.68
|
|
0.26
|
|
(1) Reflects the results from transaction of
disposal of Huayi Music in accordance with the disclosure
requirement of the U.S. GAAP.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHANDA INTERACTIVE
ENTERTAINMENT LIMITED
|
|
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(in millions,
except for share and per share data)
|
|
|
|
|
|
|
|
|
For the nine
months period ended,
|
|
|
September
30,
|
|
September
30,
|
|
|
2009(Adjusted)
(1)
|
|
2010
|
|
|
RMB
|
|
RMB
|
US$
|
|
Net revenues
|
|
|
|
|
|
Shanda
Games
|
3,470.5
|
|
3,352.2
|
500.2
|
|
Shanda
Online
|
771.2
|
|
756.4
|
112.9
|
|
Others
|
321.6
|
|
769.8
|
114.9
|
|
Elimination
|
(837.2)
|
|
(812.3)
|
(121.2)
|
|
Total
|
3,726.1
|
|
4,066.1
|
606.8
|
|
|
|
|
|
|
|
Cost of services
|
|
|
|
|
|
Shanda
Games
|
(1,399.2)
|
|
(1,385.7)
|
(206.7)
|
|
Shanda
Online
|
(157.0)
|
|
(163.1)
|
(24.3)
|
|
Others
|
(170.1)
|
|
(644.2)
|
(96.1)
|
|
Elimination
|
682.9
|
|
647.3
|
96.4
|
|
Total
|
(1,043.4)
|
|
(1,545.7)
|
(230.7)
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
|
Shanda
Games
|
2,071.3
|
|
1,966.5
|
293.5
|
|
Shanda
Online
|
614.2
|
|
593.3
|
88.6
|
|
Others
|
151.5
|
|
125.6
|
18.8
|
|
Elimination
|
(154.3)
|
|
(165.0)
|
(24.8)
|
|
Total Overall gross profit
margin
|
2,682.7
|
|
2,520.4
|
376.1
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
Product
development
|
(288.6)
|
|
(461.7)
|
(68.9)
|
|
Sales and
marketing
|
(369.0)
|
|
(527.8)
|
(78.8)
|
|
General and
administrative
|
(544.7)
|
|
(787.9)
|
(117.6)
|
|
Total operating expenses
|
(1,202.3)
|
|
(1,777.4)
|
(265.3)
|
|
|
|
|
|
|
|
Income from operations
|
1,480.4
|
|
743.0
|
110.8
|
|
|
|
|
|
|
|
Interest (expenses)/income,
net
|
(29.1)
|
|
24.1
|
3.6
|
|
Other income, net
|
159.7
|
|
105.0
|
15.7
|
|
Income before income tax expenses,
Equity in loss of affiliates
|
1,611.0
|
|
872.1
|
130.1
|
|
|
|
|
|
|
|
Income tax expense
|
(336.9)
|
|
(255.7)
|
(38.2)
|
|
Equity in loss of
affiliates
|
(29.1)
|
|
(8.7)
|
(1.3)
|
|
Net income from continuing
operations
|
1,245.0
|
|
607.7
|
90.6
|
|
|
|
|
|
|
|
Discontinued
operations:
|
|
|
|
|
|
Net loss from discontinued operations,
net of tax
|
(0.3)
|
|
*0.0
|
0
|
|
Gain from disposal of discontinued
operations, net of tax
|
-
|
|
30.6
|
4.6
|
|
Net income from discontinued
operations, net of tax
|
(0.3)
|
|
30.6
|
4.6
|
|
|
|
|
|
|
|
Net income
|
1,244.7
|
|
638.3
|
95.2
|
|
|
|
|
|
|
|
Less: Net income attributable to
non-controlling interests and redeemable preferred shares issued by
a subsidiary
|
(21.6)
|
|
(140.6)
|
(21.0)
|
|
Net income attributable to Shanda
Interactive Entertainment Limited
|
1,223.1
|
|
497.7
|
74.2
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
Basic
|
9.11
|
|
4.06
|
0.61
|
|
Diluted
|
8.80
|
|
3.96
|
0.59
|
|
Earnings per ADS:
|
|
|
|
|
|
Basic
|
18.22
|
|
8.12
|
1.22
|
|
Diluted
|
17.60
|
|
7.92
|
1.18
|
|
Weighted average ordinary shares
outstanding:
|
|
|
|
|
|
Basic
|
134,299,782
|
|
122,475,431
|
122,475,431
|
|
Diluted
|
138,380,564
|
|
125,642,321
|
125,642,321
|
|
Weighted average ADS
outstanding:
|
|
|
|
|
|
Basic
|
67,149,891
|
|
61,237,716
|
61,237,716
|
|
Diluted
|
69,190,282
|
|
62,821,161
|
62,821,161
|
|
|
|
|
|
|
|
Reconciliation from Non-GAAP measures
to GAAP measures:
|
|
|
|
|
|
Non-GAAP operating income
|
1,596.6
|
|
894.9
|
133.5
|
|
Share-based compensation
cost
|
(116.2)
|
|
(151.9)
|
(22.7)
|
|
GAAP operating income
|
1,480.4
|
|
743.0
|
110.8
|
|
|
|
|
|
|
|
Non-GAAP net income attributable to
Shanda Interactive Entertainment Limited
|
1,339.3
|
|
649.6
|
96.9
|
|
Share-based compensation
cost
|
(116.2)
|
|
(151.9)
|
(22.7)
|
|
GAAP net income attributable to Shanda
Interactive Entertainment Limited
|
1,223.1
|
|
497.7
|
74.2
|
|
|
|
|
|
|
|
Non-GAAP diluted earnings per
ADS
|
19.28
|
|
10.34
|
1.54
|
|
Share-based compensation cost per
ADS
|
(1.68)
|
|
(2.42)
|
(0.36)
|
|
GAAP diluted earnings per
ADS
|
17.60
|
|
7.92
|
1.18
|
|
(1) Reflects the results from
transaction of disposal of Huayi Music in accordance with the
disclosure requirement of the U.S. GAAP.
*: Less than 0.1
|
|
|
|
|
|
|
SOURCE Shanda Interactive Entertainment Ltd.