BEIJING, July 26 /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 second
quarter ended June 30, 2010.
(Logo: http://www.newscom.com/cgi-bin/prnh/20090402/CNTH020 )
(Logo: http://photos.prnewswire.com/prnh/20090402/CNTH020 )
Second Quarter 2010 Highlights
-- Total revenues were US$77.7 million, an increase of 8%
quarter-over-quarter and 17% year-over-year, exceeding the Company's
guidance.
-- Net income reached a record US$42.1 million, or US$0.79 per fully
diluted ADS(1). Net income increased by 6% quarter-over-quarter and 22%
year-over-year.
-- Non-GAAP(2) net income (i.e. excluding share-based compensation
expenses) reached a record US$44.1 million, or US$0.82 per fully
diluted ADS, exceeding the Company's guidance. Non-GAAP net income
increased by 3% quarter-over-quarter and 10% year-over-year.
-- Aggregate registered accounts for the Company's games(3) grew 12%
quarter-over-quarter and 42% year-over-year to 98.2 million.
-- Aggregate peak concurrent users ("PCU") for the Company's games grew
23% quarter-over-quarter and 35% year-over-year to approximately 1.28
million. Aggregate PCU for the Company's games determined under a
method newly-adopted by the Company, described further below, rose 25%
quarter-over-quarter and 21% year-over-year to approximately 1.14
million.
-- Aggregate active paying accounts ("APA") for the Company's games grew
17% quarter-over-quarter and 17% year-over-year to approximately 2.79
million.
(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 "Reconciliation to Unaudited
Condensed Consolidated Statements of Operations."
(3) Comprising Tian Long Ba Bu, Blade Online, Blade Hero 2, Da Hua Shui Hu,
and Zhong Hua Ying Xiong.
"The double-digit sequential increases in the user base of our
games and the record financial results achieved in the second
quarter reaffirms our confidence in the future of the online games
industry in China and of our
company," said Mr. Tao Wang, Changyou's chief executive officer.
"With the large number of new users drawn to TLBB after the release
of our major "TLBB2" expansion pack in April, we are confident that
we are well-positioned to grow further in the quarters ahead with
the regular release of new content based on user feedback. We also
look to deliver growth over the long term with ongoing investments
in creative game projects, like Duke of Mount Deer, that are aimed
at attracting a demographic of users that is different from the
games we currently operate. We believe our current and past
successes with expansion packs and our ongoing pursuit of
creativity and quality in new game developments will help enhance
our brand equity and deliver greater shareholder value over the
long term."
Mr. Dewen Chen, president and
chief operating officer, continued, "Our growing team of game
engineers and marketing professionals is driving our expansion into
new market segments with the successful launch of new games, like
the action-packed 3D game, Zhong Hua Ying
Xiong, in the second quarter and the upcoming release of a
2D mythical game, Immortal Faith, in September. As the community
nature of online games continues to draw new Internet users to
online gaming, we will continue to work on opening new markets of
Internet users with the selective licensing of games in categories
outside of our leading 2.5D space."
Mr. Alex Ho, Changyou's chief
financial officer, added, "We set quarterly record in revenues and
net income in the second quarter as our games continue to capture
new audiences. We expect that our highly profitable model, healthy
balance sheet, and rich cash flows will allow us to further boost
the popularity of our existing games while we invest in our
pipeline and position ourselves for the many opportunities in our
industry."
Second Quarter 2010 Operational Results
Aggregate registered accounts for the Company's games as of
June 30, 2010 increased 12%
quarter-over-quarter and 42% year-over-year to 98.2 million.
The Company has adopted a new method for reporting aggregate PCU
for the Company's games. Aggregate PCU for the Company's games
determined under the previous method rose 23% quarter-over-quarter
and 35% year-over-year to approximately 1.28 million. Aggregate PCU
for the Company's games determined under the new method rose 25%
quarter-over-quarter and 21% year-over-year to approximately 1.14
million. Under the previous method, aggregate PCU for a quarter was
determined by adding up the separate PCUs for each of the Company's
games for the quarter. Under the new method, the aggregate PCU
reported by the Company for its games will be the highest aggregate
PCU of the games for a day that occurs during the quarter. The
Company believes that the new method will provide investors, and
the Company's management, with a better foundation for
understanding the Company's performance on a comparative
quarter-over-quarter and year-over-year basis. In this release, the
Company is providing quarter-on-quarter and year-on-year
comparisons using both methods in order to facilitate investors'
understanding as the Company transitions from the previous method
to the new method. Going forward, the Company plans to only report
aggregate PCU for the Company's games determined under the new
method.
Aggregate APA for the Company's games grew 17%
quarter-over-quarter and 17% year-over-year to approximately 2.79
million.
Average revenues per active paying account ("ARPU") for the
Company's games was RMB184 for the
quarter, a decline of 8% quarter-over-quarter and 1%
year-over-year, which is consistent with the Company's intention to
have ARPU within a range that keeps the Company's games affordable
for the majority of Chinese game players.
Second Quarter 2010 Unaudited Financial Results
Revenues
Total revenues for the second quarter of 2010 increased 8%
quarter-over- quarter and 17% year-over-year to US$77.7 million.
Revenues from game operations for the second quarter of 2010
increased 8% quarter-over-quarter and 16% year-over-year to
US$75.6 million. The increases were
mainly due to the ongoing popularity of TLBB, the Company's
flagship game.
Overseas licensing revenues for the second quarter of 2010
increased 15% quarter-over-quarter and 29% year-over-year to
US$2.1 million. The increases were
largely the result of increased momentum of TLBB in Vietnam and Malaysia.
Gross Profit
Gross profit for the second quarter of 2010 increased 6%
quarter-over- quarter and 13% year-over-year to US$70.7 million. Gross margin in the second
quarter of 2010 was 91%, compared to 93% in the first quarter of
2010 and 94% in the second quarter of 2009. Non-GAAP gross profit
for the second quarter of 2010 increased 6% quarter-over-quarter
and 13% year-over-year to US$70.8
million. Non-GAAP gross margin in the second quarter of 2010
was 91%, compared to 93% in the first quarter of 2010 and 94% in
the second quarter of 2009.
Operating Expenses
For the second quarter of 2010, total operating expenses were
US$24.0 million, up 12%
quarter-over-quarter and 3% year-over-year. Non-GAAP operating
expenses were US$22.1 million, up 19%
quarter-over-quarter and 25% year-over-year.
GAAP product development expenses increased 12%
quarter-over-quarter and 3% year-over-year to US$7.8 million. Non-GAAP product development
expenses increased 24% quarter-over-quarter and 49% year-over-year
to US$6.7 million. The increases were
mainly the result of an increase in salaries and benefits due to
hiring of more game engineers and the depreciation of office
building and facilities costs due to relocation of our R&D team
to a new office building in the middle of the first quarter of
2010.
GAAP sales and marketing expenses increased 21%
quarter-over-quarter and 13% year-over-year to US$11.7 million. Non-GAAP sales and marketing
expenses increased 21% quarter-over-quarter and 14% year-over-year
to US$11.7 million. The sequential
increases were primarily due to increased marketing and promotional
activities for the launch of a new game, Zhong Hua Ying Xiong, and the major expansion
pack for TLBB in the second quarter of 2010. The year- over-year
increases were primarily a result of increased marketing and
promotional activities for the launch of new games during the
year.
GAAP general and administrative expenses decreased 5%
quarter-over-quarter and 15% year-over-year to US$4.5 million. The quarter-over-quarter decrease
in GAAP general and administrative expenses was mainly due to a
decrease in share-based compensation expense in the second quarter
of 2010. The year-over- year decrease in GAAP general and
administrative expenses was primarily due to the recognition of a
one-time share based compensation expense in the second quarter of
2009 due to the completion of the Company's initial public
offering. Non-GAAP general and administrative expenses increased 5%
quarter-over-quarter and 29% year-over-year to US$3.7 million. The quarter-over-quarter increase
in non-GAAP general and administrative expenses was primarily due
to increased salaries and benefits expense in the second quarter of
2010. The year-over-year increase in non-GAAP general and
administrative expenses was primarily a result of an increase in
headcount and an increase in professional fees for protecting our
intellectual property.
Operating Profit
Operating profit for the second quarter of 2010 increased 3%
quarter-over-quarter and 18% year-over-year to US$46.7 million. Operating margin in the second
quarter of 2010 was 60%, compared to 63% in the first quarter of
2010 and up from 59% in the second quarter of 2009. Non-GAAP
operating profit for the second quarter of 2010 increased 1%
quarter-over-quarter and 8% year-over-year to US$48.7 million. Non-GAAP operating margin in the
second quarter of 2010 was 63%, compared to 67% in the first
quarter of 2010 and 68% in the second quarter of 2009.
Net Income
For the second quarter of 2010, net income increased 6%
quarter-over-quarter and 22% year-over-year to US$42.1 million. Non-GAAP net income increased 3%
quarter-over-quarter and 10% year-over-year to US$44.1 million. Fully diluted earnings per ADS
were US$0.79, up from US$0.75 in the first quarter of 2010 and
US$0.66 in the second quarter of
2009. Non-GAAP fully diluted earnings per ADS were US$0.82, up from US$0.80 in the first quarter of 2010 and
US$0.75 in the second quarter of
2009. Net margin for the second quarter of 2010 was 54%, compared
to 55% in the first quarter of 2010 and up from 52% in the second
quarter of 2009. Non-GAAP net margin for the second quarter was
57%, compared to 59% in the previous quarter and 60% in the second
quarter of 2009.
Cash Balances
As of June 30, 2010, Changyou had
a net cash balance of US$294.5
million, up from US$265.4
million as of March 31, 2010.
Operating cash flow for the quarter was a net inflow of
US$49.2 million.
Other Business Developments
Open Beta Testing of Zhong Hua Ying
Xiong
On May 20, 2010, Changyou began
open beta testing of Zhong Hua Ying
Xiong, the Company's first 3D martial arts-themed massively
multi-player online role-playing game ("MMORPG"). This licensed
game is based on a popular Hong
Kong comic book of the same name. The game features advanced
3D graphics, cinematic cutscenes, and dynamic real-time fighting
movements that are designed to attract 3D online game
enthusiasts.
Acquisition of I.C.E. Entertainment
In May 2010, the Company completed
the acquisition of I.C.E Entertainment Limited, a Shanghai-based online game developer and
operator. The acquisition adds over 140 game engineers and game
operation professionals to the Company's platform.
Business Outlook
For the third quarter of 2010, Changyou estimates:
-- Total revenues to be between US$80.0 million and US$83.0 million.
-- Non-GAAP net income to be between US$44.5 million and US$46.0 million.
-- Non-GAAP fully diluted earnings per ADS to be between US$0.83 and
US$0.86.
-- Assuming no new grants of share-based awards, share-based compensation
expense to be between US$1.5 million and US$2.0 million, reducing fully
diluted earnings per ADS by US$0.03 to US$0.04.
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 cost of revenues, operating expenses, net income and
net income per ADS, which are adjusted from results based on GAAP
to exclude the compensation cost of share-based awards granted to
employees. 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 cost of revenues, operating expenses, net income and net
income 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 extracted 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, the current global
financial and credit markets crisis and its potential impact on the
Chinese economy, the slower growth the Chinese economy experienced
during the latter half of 2008 and in 2009, which could return at
some point in the future, 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 26,
2010, 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,
July 26, 2010 (7 p.m. Beijing/Hong
Kong, July 26, 2010).
The dial-in details for the live conference call are:
US: +1-866-804-6927
Hong Kong: +852-3002-1672
International: +1-857-350-1673
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 July 26 through
August 2, 2010. The dial-in details for the telephone replay
are:
Passcode: 17830653
International: +1-617-801-6888
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's massively multi-player online
role-playing games ("MMORPG") business began operations as a
business unit within Sohu.com Inc. (NASDAQ: SOHU) in 2003.
Changyou, a leading developer and operator of online games in
China, was carved out as a
separate, stand-alone company in December
2007, and completed an initial public offering on
April 7, 2009. Changyou currently
operates five online games, including the in-house developed
Tian Long Ba Bu, one of the most
popular online games in China, and
the licensed Blade Online, Blade Hero 2, Da Hua Shui Hu and
Zhong Hua Ying Xiong. Changyou has a
diversified pipeline of games with various graphic styles and
themes, including the licensed Immortal Faith, Legend of the
Ancient World, and the in-house developed Duke of Mount Deer, which
received an award as one of China's most anticipated online games.
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
Email: ir@cyou-inc.com
Mr. Chen Yuan Yuan
Christensen
Tel: +86-10-5971-2001
Email: ychen@ChristensenIR.com
In the United States:
Mr. Jeff Bloker
Christensen
Tel: +1-480-614-3003
Email: jbloker@ChristensenIR.com
CHANGYOU.COM LIMITED
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED, IN THOUSANDS EXCEPT PER ADS AMOUNTS)
Three Months Ended Six Months Ended
Jun. 30, Mar. 31, Jun. 30, Jun. 30, Jun. 30,
2010 2010 2009 2010 2009
Revenues:
Game operation revenues $75,572 $70,202 $64,936 $145,774 $124,282
Overseas licensing
revenues 2,149 1,870 1,660 4,019 3,921
Total revenues 77,721 72,072 66,596 149,793 128,203
Cost of revenues (includes
share-based compensation
expense of $43, $67, $90,
$110 and $98,
respectively) 7,008 5,384 3,943 12,392 7,384
Gross profit 70,713 66,688 62,653 137,401 120,819
Operating expenses:
Product development
(includes share-based
compensation expense of
$1,022, $1,506, $2,989,
$2,528 and $3,756,
respectively) 7,755 6,935 7,510 14,690 13,677
Sales and marketing
(includes share-based
compensation expense of
$41, $75, $112, $116 and
$116, respectively) 11,720 9,699 10,381 21,419 21,217
General and administrative
(includes share-based
compensation expense of
$874, $1,322, $2,481,
$2,196 and $2,548,
respectively) 4,527 4,785 5,309 9,312 8,589
Total operating expenses 24,002 21,419 23,200 45,421 43,483
Operating profit 46,711 45,269 39,453 91,980 77,336
Interest income and
exchange difference 803 815 871 1,618 1,547
Other income/(expense) 381 (99) -- 282 (1)
Income before income tax
expense 47,895 45,985 40,324 93,880 78,882
Income tax expense (5,804) (6,279) (5,796) (12,083) (10,850)
Net income $42,091 $39,706 $34,528 $81,797 $68,032
Basic net income per ADS $0.81 $0.77 $0.67 $1.58 $1.38
ADSs used in computing
basic net income per ADS 51,917 51,594 51,209 51,756 49,354
Diluted net income per ADS $0.79 $0.75 $0.66 $1.54 $1.36
ADSs used in computing
diluted net income per ADS 53,075 53,088 52,590 53,081 50,045
CHANGYOU.COM LIMITED
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED, IN THOUSANDS)
As of Jun. 30, As of Dec. 31,
2010 2009
ASSETS
Current assets:
Cash and bank deposits $294,508 $226,901
Accounts receivable, net 2,350 3,395
Prepaid and other current assets 11,083 4,720
Due from Sohu 282 340
Total current assets 308,223 235,356
Non-current assets:
Fixed assets, net 53,484 49,178
Goodwill 10,258 --
Intangible assets, net 8,875 3,221
Interests in associated companies 5,319 --
Deferred tax asset 1,649 1,383
Other assets, net 415 253
TOTAL ASSETS $388,223 $289,391
LIABILITIES AND SHAREHOLDERS' EQUITY
Receipts in advance and deferred
revenue $34,283 $30,244
Accrued liabilities 34,627 26,618
Tax payables 5,130 6,628
Deferred tax liabilities 255 --
Due to Sohu 4,888 5,046
Total liabilities 79,183 68,536
Total shareholders' equity 309,040 220,855
TOTAL LIABILITIES AND SHAREHOLDERS'
EQUITY $388,223 $289,391
CHANGYOU.COM LIMITED
RECONCILIATIONS TO UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS
(IN THOUSANDS EXCEPT PER ADS AMOUNTS)
Three Months Ended Jun. 30, 2010
Non-GAAP
GAAP Adjustments Non-GAAP
Total revenues $77,721 $-- $77,721
Less: Cost of revenues 7,008 (43)(a) 6,965
Gross profit $70,713 $43 $70,756
Gross margin 91% 91%
Operating expenses $24,002 $(1,937)(a) $22,065
Product development expenses $7,755 $(1,022)(a) $6,733
Sales and marketing expenses $11,720 $(41)(a) $11,679
General and administrative expenses $4,527 $(874)(a) $3, 653
Operating profit $46,711 $1,980 $48,691
Operating margin 60% 63%
Net income $42,091 $1,980 $44,071
Net margin 54% 57%
Diluted net income per ADS $0.79 $0.82
ADSs used in computing diluted net
income per ADS 53,075 53,437
CHANGYOU.COM LIMITED
RECONCILIATIONS TO UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS
(IN THOUSANDS EXCEPT PER ADS AMOUNTS)
Three Months Ended Mar. 31, 2010
Non-GAAP
GAAP Adjustments Non-GAAP
Total revenues $72,072 $-- $72,072
Less: Cost of revenues 5,384 (67)(a) 5,317
Gross profit $66,688 $67 $66,755
Gross margin 93% 93%
Operating expenses $21,419 $(2,903)(a) $18,516
Product development expenses $6,935 $(1,506)(a) $5,429
Sales and marketing expenses $9,699 $(75)(a) $9,624
General and administrative expenses $4,785 $(1,322)(a) $3,463
Operating profit $45,269 $2,970 $48,239
Operating margin 63% 67%
Net income $39,706 $2,970 $42,676
Net margin 55% 59%
Diluted net income per ADS $0.75 $0.80
ADSs used in computing diluted net
income per ADS 53,088 53,438
CHANGYOU.COM LIMITED
RECONCILIATIONS TO UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS
(IN THOUSANDS EXCEPT PER ADS AMOUNTS)
Three Months Ended Jun. 30, 2009
Non-GAAP
GAAP Adjustments Non-GAAP
Total revenues $66,596 $-- $66,596
Less: Cost of revenues 3,943 (90)(a) 3,853
Gross profit $62,653 $90 $62,743
Gross margin 94% 94%
Operating expenses $23,200 $(5,582)(a) $17,618
Product development expenses $7,510 $(2,989)(a) $4,521
Sales and marketing expenses $10,381 $(112)(a) $10,269
General and administrative expenses $5,309 $(2,481)(a) $2,828
Operating profit $39,453 $5,672 $45,125
Operating margin 59% 68%
Net income $34,528 $5,672 $40,200
Net margin 52% 60%
Diluted net income per ADS $0.66 $0.75
ADSs used in computing diluted net
income per ADS 52,590 53,251
Note:
(a) To eliminate share-based compensation expense as measured using the
fair value method.
CHANGYOU.COM LIMITED
RECONCILIATIONS TO UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS
(IN THOUSANDS EXCEPT PER ADS AMOUNTS)
Six Months Ended Jun. 30, 2010
GAAP Non-GAAP Adjustments Non-GAAP
Total revenues $149,793 $-- $149,793
Less: Cost of revenues 12,392 (110)(a) 12,282
Gross profit $137,401 $110 $137,511
Gross margin 92% 92%
Operating expenses $45,421 $(4,840)(a) $40,581
Product development
expenses $14,690 $(2,528)(a) $12,162
Sales and marketing
expenses $21,419 $(116)(a) $21,303
General and
administrative expenses $9,312 $(2,196)(a) $7,116
Operating profit $91,980 $4,950 $96,930
Operating margin 61% 65%
Net income $81,797 $4,950 $86,747
Net margin 55% 58%
Diluted net income per
ADS $1.54 $1.62
ADSs used in computing
diluted net income per
ADS 53,081 53,438
CHANGYOU.COM LIMITED
RECONCILIATIONS TO UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS
(IN THOUSANDS EXCEPT PER ADS AMOUNTS)
Six Months Ended Jun. 30, 2009
GAAP GAAP Non-GAAP Adjustments Non-GAAP
Total revenues $128,203 $-- $128,203
Less: Cost of revenues 7,384 (98)(a) 7,286
Gross profit $120,819 $98 $120,917
Gross margin 94% 94%
Operating expenses $43,483 $(6,420)(a) $37,063
Product development
expenses $13,677 $(3,756)(a) $9,921
Sales and marketing
expenses $21,217 $(116)(a) $21,101
General and
administrative expenses $8,589 $(2,548)(a) $6,041
Operating profit $77,336 $6,518 $83,854
Operating margin 60% 65%
Net income $68,032 $6,518 $74,550
Net margin 53% 58%
Diluted net income per
ADS $1.36 $1.48
ADSs used in computing
diluted net income per
ADS 50,045 50,375
Note:
(a) To eliminate share-based compensation expense as measured using the
fair value method.
SOURCE Changyou.com Limited