SHANGHAI, March 1, 2011 /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 fourth quarter and full year
ended December 31, 2010.
Fourth Quarter 2010 Highlights
- Consolidated net revenues increased 11% quarter-over-quarter
and increased 2% year-over-year to RMB1,538.3 million (US$232.3 million).
- Shanda Games' revenues increased
5% quarter-over-quarter and decreased 14% year-over-year to
RMB1,152.5 million (US$174.0 million).
- Shanda Online's revenues
increased 5% quarter-over-quarter and decreased 9% year-over-year
to RMB267.9 million (US$40.5 million).
- Other revenues increased 29% quarter-over-quarter and increased
103% year-over-year to RMB401.5
million (US$60.6
million).
- Non-GAAP operating income was RMB182.8
million (US$27.6 million),
compared with RMB197.9 million in the
third quarter of 2010 and RMB616.5
million in the fourth quarter of 2009.
- Non-GAAP net income attributable to ordinary shareholders was
RMB176.3 million (US$26.6 million), compared with RMB142.4 million in the third quarter of 2010 and
RMB422.0 million in the fourth
quarter of 2009. Non-GAAP earnings per diluted ADS were
RMB3.06 (US$0.46), compared with RMB2.42 in the third quarter of 2010 and
RMB6.06 in the fourth quarter of
2009.
Full Year 2010 Highlights
- Consolidated net revenues were RMB5,604.4 million (US$846.2 million), representing an increase of 7%
from 2009.
- Shanda Games' revenues decreased
6% year-over-year to RMB4,504.7
million (US$680.2
million).
- Shanda Online's revenues were
RMB1,024.4 million (US$154.7 million), representing a decrease of 4%
from 2009.
- Other revenues were RMB1,171.2
million (US$176.8 million),
representing an increase of 126% from 2009.
- Non-GAAP operating income was RMB1,077.7
million (US$162.7 million),
representing a decrease of 51% from 2009.
- Non-GAAP net income attributable to ordinary shareholders was
RMB826.0 million (US$124.7 million), representing a decrease of 53%
from 2009. Non-GAAP earnings per diluted ADS were RMB13.42 (US$2.02),
compared with RMB25.34 per diluted
ADS in 2009.
"2010 was an important year for Shanda as we worked to
strategically transform our company into a leading interactive
entertainment and media group," said Tianqiao Chen, Chairman, Chief
Executive Officer and President of Shanda. "Our efforts to
cultivate content, expand distribution platforms, and expand into
new markets are beginning to pay off as all of our major businesses
showed incremental growth compared with the prior quarter. We are
pleased with the Company's continued progress and believe that this
critical period of transformation that we are currently in is
laying a solid foundation to drive sustainable growth over the long
term."
Conference Call and Webcast
Notice
Shanda will host a conference call at
10:30 a.m. on March 2, 2011 Beijing/Hong Kong time (9:30
p.m. on March 1, 2011 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.
Fourth Quarter 2010 Financial Results
Net Revenues. Net revenues were
RMB1,538.3 million (US$232.3 million), representing an increase of
11% from RMB1,391.9 million in the
third quarter of 2010 and an increase of 2% from RMB1,509.2 million in the fourth quarter of 2009.
The quarter-over-quarter increase was primarily due to an overall
increase in revenues from Shanda
Games, Shanda Online and
other businesses.
Shanda Games' revenues, including
MMORPGs and advanced casual games, were RMB1,152.5 million (US$174.0 million), representing an increase of 5%
from RMB1,096.3 million in the third
quarter of 2010 and a decrease of 14% from RMB1,336.2 million in the fourth quarter of
2009.
Shanda Online's revenues were
RMB267.9 million (US$40.5 million), representing an increase of 5%
from RMB254.4 million in the third
quarter of 2010 and a decrease of 9% from RMB295.0 million in the fourth quarter of
2009.
Other revenues, including Ku6 (formerly named Hurray! Holding
Co., Ltd.), literature, board games and e-sports platform, and
other businesses were RMB401.5
million, representing an increase of 29% from RMB311.6 million in the third quarter of 2010 and
an increase of 103% from RMB197.4
million in the fourth quarter of 2009. Excluding the impact
of Ku6's continuing operations, other revenues increased 26%
quarter-over-quarter to RMB359.6
million (US$54.3 million).
Gross Profit. Consolidated gross profit was
RMB925.3 million (US$139.7 million), representing an increase of
11% from RMB830.5 million in the
third quarter of 2010 and a decrease of 14% from RMB1,075.0 million in the fourth quarter of 2009.
Gross margin was 60.2% in the fourth quarter of 2010, compared with
59.7% in the third quarter of 2010 and 71.2% in the fourth quarter
of 2009.
Shanda Games gross profit was
RMB701.0 million (US$105.8 million), representing an increase of 8%
from RMB646.9 million in the third
quarter of 2010 and a decrease of 13% from RMB801.9 million in the fourth quarter of 2009.
Shanda Games gross margin was 60.8%
in the fourth quarter of 2010, compared with 59.0% in the third
quarter of 2010 and 60.0% in the fourth quarter of 2009.
Shanda Online gross profit was
RMB201.6 million (US$30.5 million), representing an increase of 4%
from RMB193.7 million in the third
quarter of 2010 and a decrease of 19% from RMB248.8 million in the fourth quarter of 2009.
Shanda Online gross margin was 75.3%
in the fourth quarter of 2010, compared with 76.2% in the third
quarter of 2010 and 84.3% in the fourth quarter of 2009.
Other businesses gross profit was RMB88.1
million (US$13.3 million),
representing an increase of 77% from RMB50.0
million in the third quarter of 2010 and an increase of 16%
from RMB76.2 million in the fourth
quarter of 2009. Other businesses' gross margin was 22.0% in the
fourth quarter of 2010, compared with 16.0% in the third quarter of
2010 and 38.6% in the fourth quarter of 2009. Excluding the impact
of Ku6's continuing operations, the gross margin from other
businesses for the fourth quarter of 2010 was 35.8%, compared with
30.6% in the third quarter of 2010.
Operating Income. Operating income was
RMB134.5 million (US$20.3 million), compared with RMB154.8 million in the third quarter of 2010 and
RMB563.8 million in the fourth
quarter of 2009. Operating margin was 8.7% in the fourth quarter of
2010, compared with 11.1% in the third quarter of 2010 and 37.4% in
the fourth quarter of 2009. Excluding the impact of Ku6's
continuing operations, operating margin was 15.9% in the fourth
quarter of 2010, compared with 17.6% in the third quarter of
2010.
Non-GAAP Operating Income. Non-GAAP operating
income was RMB182.8 million
(US$27.6 million), compared with
RMB197.9 million in the third quarter
of 2010 and RMB616.5 million in the
fourth quarter of 2009. Non-GAAP operating margin was 11.9% in the
fourth quarter of 2010, compared with 14.2% in the third quarter of
2010 and 40.9% in the fourth quarter of 2009. Excluding the impact
of Ku6's continuing operations, non-GAAP operating margin was 18.9%
in the fourth quarter of 2010, compared with 20.7% in the third
quarter of 2010.
Share-based compensation was RMB48.3
million (US$7.3 million) in
the fourth quarter of 2010, compared with RMB43.1 million in the third quarter of 2010 and
RMB52.7 million in the fourth quarter
of 2009.
Income Tax Expense. Income tax expense was
RMB117.8 million (US$17.8 million), compared with RMB86.9 million in the third quarter of 2010 and
RMB148.9 million in the fourth
quarter of 2009.
Net Income from
Continuing
Operations. Net income from continuing
operations was RMB179.1 million
(US$27.0 million), compared with
RMB139.5 million in the third quarter
of 2010 and RMB479.2 million in the
fourth 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.), sold to Huayi Brothers Media Corporation in
May 2010.
There was no income or loss from discontinued operations in the
third and fourth quarters of 2010. The net loss from discontinued
operations in the fourth quarter of 2009 was RMB2.3 million.
Net Income Attributable to Ordinary
Shareholders. Net income was RMB128.0 million (US$19.3
million), compared with RMB99.3
million in the third quarter of 2010 and RMB369.3 million in the fourth quarter of 2009.
Earnings per diluted ADS in the fourth quarter of 2010 were
RMB2.22 (US$0.34), compared with RMB1.68 in the third quarter of 2010 and
RMB5.30 in the fourth quarter of
2009.
Non-GAAP Net Income
Attributable to Ordinary Shareholders.
Non-GAAP net income was RMB176.3
million (US$26.6 million),
compared with RMB142.4 million in the
third quarter of 2010 and RMB422.0
million in the fourth quarter of 2009. Non-GAAP earnings per
diluted ADS in the fourth quarter of 2010 were RMB3.06 (US$0.46),
compared with RMB2.42 in the third
quarter of 2010 and RMB6.06 in the
fourth quarter of 2009.
Full Year 2010 Financial Results
Net Revenues. Net revenues were
RMB5,604.4 million (US$846.2 million), representing an increase of 7%
from RMB5,235.4 million for the full
year 2009.
Shanda Games' revenues, including
MMORPGs and advanced casual games, were RMB4,504.7 million (US$680.2 million), representing a decrease of 6%
from RMB4,806.7 million for the full
year 2009.
Shanda Online's revenues were
RMB1,024.4 million (US$154.7 million), representing a decrease of 4%
from RMB1,066.2 million for the full
year 2009.
Other revenues including Ku6 (formerly named Hurray! Holding
Co., Ltd.), literature, board game and e-sports platform, and other
businesses were RMB1,171.2 million
(US$176.8 million), representing an
increase of 126% from RMB519.1
million for the full year 2009.
Gross Profit. Consolidated gross profit was
RMB3,445.7 million (US$520.3 million), representing a decrease of 8%
from RMB3,757.8 million for the full
year 2009. Gross margin was 61.5% in 2010, compared with 71.8% in
2009.
Shanda Games gross profit was
RMB2,667.5 million (US$402.8 million), representing a decrease of 7%
from RMB2,873.2 million for the full
year 2009. Shanda Games gross margin
was 59.2% in 2010, compared with 59.8% in 2009.
Shanda Online gross profit was
RMB795.0 million (US$120.1 million), representing a decrease of 8%
from RMB863.0 million for the full
year 2009. Shanda Online gross
margin was 77.6% in 2010, compared with 80.9% in 2009.
Other businesses gross profit was RMB213.6 million (US$32.2
million), representing a decrease of 6% from RMB227.8 million for the full year 2009. Other
businesses gross margin was 18.2% in 2010, compared with 43.9% in
2009.
Operating Income. Operating income was
RMB877.5 million (US$132.5 million), compared with RMB2,044.4 million for the full year 2009.
Operating margin was 15.7% in 2010, compared with 39.0% in
2009.
Non-GAAP Operating Income. Non-GAAP operating
income was RMB1,077.7 million
(US$162.7 million), compared with
RMB2,213.3 million for the full year
2009. Non-GAAP operating margin was 19.2% in 2010, compared with
42.3% in 2009.
Net Income Attributable to Ordinary
Shareholders., Net income was RMB625.8 million (US$94.5
million), compared with RMB1,592.6
million for the full year 2009. Earnings per diluted ADS
were RMB10.16 (US$1.54) for the full year 2010, compared with
RMB22.90 for the full year 2009.
Non-GAAP Net Income
Attributable to Ordinary Shareholders.
Non-GAAP net income was RMB826.0
million (US$124.7 million),
compared with RMB1,761.5 million for
the full year 2009. Non-GAAP earnings per diluted ADS were
RMB13.42 (US$2.02) for the full year 2010, compared with
RMB25.34 for the full year 2009.
Share Repurchase Program. During the
fourth quarter of 2010, Shanda repurchased an aggregate of
1,105,052 ADSs.
- The conversion of Renminbi (RMB) into U.S. dollars in this
release is based on RMB6.6227 to
US$1.00 as published by the People's Bank of China on December 31,
2010. The percentages stated in this press release are
calculated based on the RMB amounts.
- 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.
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.
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. Forward-looking
statements are not historical facts but instead represent only the
Company's beliefs regarding future events, many of which, by their
nature, are inherently uncertain and outside of the Company's
control. It is possible that the Company's actual results and
financial condition may differ, possibly materially, from the
anticipated results and financial condition indicated in these
forward-looking statements. 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.
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 2011, 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 successfully 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 2011, 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. Forward-looking statements speak only as of the date
they are made, and the Company undertakes no obligation to update
publicly any of them in light of new information or future events,
except as required under applicable laws.
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 Media, 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, 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: +86-21-6058-8688
(Shanghai)
|
|
Email: IR@snda.com
|
|
|
|
Christensen Investor
Relations
|
|
China:
|
|
Christian Arnell
|
|
Phone:
+86-10-5826-4939
|
|
Email:
carnell@christensenir.com
|
|
|
|
United States:
|
|
Linda Bergkamp
|
|
Phone:
+1-480-614-3004
|
|
Email:
lbergkamp@ChristensenIR.com
|
|
|
|
|
SHANDA
INTERACTIVE ENTERTAINMENT LIMITED
|
|
UNAUDITED
CONDENSED CONSOLIDATED BALANCE SHEET
|
|
(in
millions)
|
|
|
|
|
|
|
|
As
of December
31, 2009
|
|
As
of December
31,
2010
|
|
|
|
|
|
|
|
RMB
|
|
RMB
|
|
US$
|
|
ASSETS
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
10,959.3
|
|
5,536.0
|
|
835.9
|
|
Restricted cash
|
54.5
|
|
5.4
|
|
0.8
|
|
Short-term
investments
|
2,046.8
|
|
2,268.9
|
|
342.5
|
|
Marketable
securities
|
20.8
|
|
17.0
|
|
2.6
|
|
Accounts
receivable
|
115.7
|
|
265.4
|
|
40.1
|
|
Inventories
|
46.8
|
|
125.8
|
|
19.0
|
|
Due from related
parties
|
0.4
|
|
-
|
|
-
|
|
Deferred licensing fees
and related costs
|
56.3
|
|
48.1
|
|
7.3
|
|
Prepayments and other
current assets
|
218.9
|
|
425.5
|
|
64.3
|
|
Deferre
Deferred tax
assets
|
118.2
|
|
113.5
|
|
17.1
|
|
Total current
assets
|
13,637.7
|
|
8,805.6
|
|
1,329.6
|
|
|
|
|
|
|
|
|
Time deposit with maturity over
one year
|
-
|
|
1,215.2
|
|
183.5
|
|
Investment in
equity
and cost method
investees
|
62.3
|
|
274.6
|
|
41.5
|
|
Property, equipment and
software
|
481.4
|
|
715.2
|
|
108.0
|
|
Intangible assets
|
881.8
|
|
2,009.8
|
|
303.4
|
|
Goodwill
|
665.7
|
|
1,180.7
|
|
178.1
|
|
Long-term deposits
|
64.8
|
|
62.8
|
|
9.5
|
|
Long-term prepayments
|
206.5
|
|
390.4
|
|
59.0
|
|
Long-term assets
|
142.9
|
|
197.5
|
|
29.8
|
|
Non-current deferred tax
assets
|
16.3
|
|
19.8
|
|
3.0
|
|
Total assets
|
16,159.4
|
|
14,871.6
|
|
2,245.4
|
|
|
|
|
|
|
|
|
LIABILITIES
AND EQUITY
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts
payable
|
104.9
|
|
390.7
|
|
59.0
|
|
Licensing fees
payable
|
224.5
|
|
247.0
|
|
37.3
|
|
Taxes payable
|
205.5
|
|
212.0
|
|
32.0
|
|
Deferred
revenue
|
452.3
|
|
725.4
|
|
109.5
|
|
Due to related
parties
|
6.2
|
|
3.1
|
|
0.5
|
|
Short term loan
|
15.0
|
|
-
|
|
-
|
|
Other payables and
accruals
|
787.5
|
|
828.6
|
|
125.1
|
|
Deferred tax
liabilities
|
107.8
|
|
93.9
|
|
14.2
|
|
Convertible debt within
one year
|
-
|
|
1,052.8
|
|
159.0
|
|
Total current
liabilities
|
1,903.7
|
|
3,553.5
|
|
536.6
|
|
|
|
|
|
|
|
|
Non-current deferred tax
liabilities
|
65.1
|
|
391.2
|
|
59.1
|
|
Non-current income tax
liabilities
|
9.4
|
|
9.4
|
|
1.4
|
|
Long-term liabilities
|
1,030.5
|
|
49.3
|
|
7.4
|
|
Non-current deferred
revenue
|
3.5
|
|
76.3
|
|
11.4
|
|
Total liabilities
|
3,012.2
|
|
4,079.7
|
|
615.9
|
|
|
|
|
|
|
|
|
Redeemable preferred shares
issued by a subsidiary
|
157.9
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
Ordinary shares
|
11.3
|
|
9.8
|
|
1.5
|
|
Additional paid-in
capital
|
8,345.5
|
|
6,976.1
|
|
1,053.4
|
|
Statutory
reserves
|
196.3
|
|
207.6
|
|
31.3
|
|
Accumulated other
comprehensive loss
|
(89.2)
|
|
(193.6)
|
|
(29.2)
|
|
Retained
earnings
|
3,082.1
|
|
1,716.3
|
|
259.1
|
|
Total Shanda
shareholder' equity
|
11,546.0
|
|
8,716.2
|
|
1,316.1
|
|
Non-controlling
interests
|
1,443.3
|
|
2,075.7
|
|
313.4
|
|
Total equity
|
12,989.3
|
|
10,791.9
|
|
1,629.5
|
|
Total liabilities and
shareholders'
equity
|
16,159.4
|
|
14,871.6
|
|
2,245.4
|
|
|
|
|
|
|
|
|
|
|
|
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,
|
|
|
|
December
31,
|
|
September
30,
|
|
December
31,
|
|
|
|
2009(Adjusted)
(1)
|
|
2010
|
|
2010
|
|
|
|
RMB
|
|
RMB
|
|
RMB
|
|
US$
|
|
Net revenues
|
|
|
|
|
|
|
|
|
|
Shanda Games
|
|
1,336.2
|
|
1,096.3
|
|
1,152.5
|
|
174.0
|
|
Shanda Online
|
|
295.0
|
|
254.4
|
|
267.9
|
|
40.5
|
|
Others
|
|
197.4
|
|
311.6
|
|
401.5
|
|
60.6
|
|
Elimination
|
|
(319.4)
|
|
(270.4)
|
|
(283.6)
|
|
(42.8)
|
|
Total
|
|
1,509.2
|
|
1,391.9
|
|
1,538.3
|
|
232.3
|
|
|
|
|
|
|
|
|
|
|
|
Cost of services
|
|
|
|
|
|
|
|
|
|
Shanda Games
|
|
(534.3)
|
|
(449.4)
|
|
(451.5)
|
|
(68.2)
|
|
Shanda Online
|
|
(46.2)
|
|
(60.7)
|
|
(66.3)
|
|
(10.0)
|
|
Others
|
|
(121.2)
|
|
(261.6)
|
|
(313.4)
|
|
(47.3)
|
|
Elimination
|
|
267.5
|
|
210.3
|
|
218.2
|
|
32.9
|
|
Total
|
|
(434.2)
|
|
(561.4)
|
|
(613.0)
|
|
(92.6)
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
|
|
|
|
|
Shanda Games
|
|
801.9
|
|
646.9
|
|
701.0
|
|
105.8
|
|
Shanda Online
|
|
248.8
|
|
193.7
|
|
201.6
|
|
30.5
|
|
Others
|
|
76.2
|
|
50.0
|
|
88.1
|
|
13.3
|
|
Elimination
|
|
(51.9)
|
|
(60.1)
|
|
(65.4)
|
|
(9.9)
|
|
Total overall gross
profit margin
|
|
1,075.0
|
|
830.5
|
|
925.3
|
|
139.7
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Product
development
|
|
(128.7)
|
|
(185.3)
|
|
(220.5)
|
|
(33.3)
|
|
Sales and
marketing
|
|
(148.0)
|
|
(206.8)
|
|
(247.1)
|
|
(37.3)
|
|
General and
administrative
|
|
(234.5)
|
|
(283.6)
|
|
(323.2)
|
|
(48.8)
|
|
Total operating
expenses
|
|
(511.2)
|
|
(675.7)
|
|
(790.8)
|
|
(119.4)
|
|
|
|
|
|
|
|
|
|
|
|
Income from
operations
|
|
563.8
|
|
154.8
|
|
134.5
|
|
20.3
|
|
|
|
|
|
|
|
|
|
|
|
Interest (expenses)/income,
net
|
|
(0.6)
|
|
21.4
|
|
19.4
|
|
2.9
|
|
Other income/(expenses),
net
|
|
86.4
|
|
54.7
|
|
147.4
|
|
22.3
|
|
Income before
income tax expenses, equity in
loss of affiliates
|
|
649.6
|
|
230.9
|
|
301.3
|
|
45.5
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
(148.9)
|
|
(86.9)
|
|
(117.8)
|
|
(17.8)
|
|
Equity in loss of
affiliates
|
|
(21.5)
|
|
(4.5)
|
|
(4.4)
|
|
(0.7)
|
|
Net income from continuing
operations
|
|
479.2
|
|
139.5
|
|
179.1
|
|
27.0
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued
operations:
|
|
|
|
|
|
|
|
|
|
Net income(loss) from
discontinued operations, net of tax
|
|
(2.3)
|
|
-
|
|
-
|
|
-
|
|
Gain from disposal of
discontinued operations, net of tax
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Net income (loss) from
discontinued operations, net of tax
|
(2.3)
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
476.9
|
|
139.5
|
|
179.1
|
|
27.0
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net income attributable to
non-controlling interests and redeemable preferred shares issued by
a subsidiary
|
(107.6)
|
|
(40.2)
|
|
(51.1)
|
|
(7.7)
|
|
Net income attributable to
Shanda Interactive Entertainment Limited
|
369.3
|
|
99.3
|
|
128.0
|
|
19.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
2.75
|
|
0.86
|
|
1.13
|
|
0.17
|
|
Diluted
|
|
2.65
|
|
0.84
|
|
1.11
|
|
0.17
|
|
Earnings per ADS:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
5.50
|
|
1.72
|
|
2.26
|
|
0.34
|
|
Diluted
|
|
5.30
|
|
1.68
|
|
2.22
|
|
0.34
|
|
Weighted average ordinary shares
outstanding:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
134,165,079
|
|
115,073,616
|
|
113,152,579
|
|
113,152,579
|
|
Diluted
|
|
138,875,081
|
|
117,493,819
|
|
115,450,646
|
|
115,450,646
|
|
Weighted average ADS
outstanding:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
67,082,540
|
|
57,536,808
|
|
56,576,290
|
|
56,576,290
|
|
Diluted
|
|
69,437,541
|
|
58,746,910
|
|
57,725,323
|
|
57,725,323
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation from Non-GAAP
measures to GAAP measures:
|
|
|
|
|
|
|
|
Non-GAAP operating
income
|
|
616.5
|
|
197.9
|
|
182.8
|
|
27.6
|
|
Share-based compensation
cost
|
|
(52.7)
|
|
(43.1)
|
|
(48.3)
|
|
(7.3)
|
|
GAAP operating income
|
|
563.8
|
|
154.8
|
|
134.5
|
|
20.3
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income attributable
to Shanda Interactive Entertainment Limited
|
422.0
|
|
142.4
|
|
176.3
|
|
26.6
|
|
Share-based compensation
cost
|
|
(52.7)
|
|
(43.1)
|
|
(48.3)
|
|
(7.3)
|
|
GAAP net income attributable to
Shanda Interactive Entertainment Limited
|
369.3
|
|
99.3
|
|
128.0
|
|
19.3
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted earnings per
ADS
|
|
6.06
|
|
2.42
|
|
3.06
|
|
0.46
|
|
Share-based compensation cost
per ADS
|
|
(0.76)
|
|
(0.74)
|
|
(0.84)
|
|
(0.12)
|
|
GAAP diluted earnings per
ADS
|
|
5.30
|
|
1.68
|
|
2.22
|
|
0.34
|
|
(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 year ended,
|
|
|
December
31,
|
|
December
31,
|
|
|
2009 (Adjusted)
(1)
|
|
2010
|
|
|
RMB
|
|
RMB
|
US$
|
|
Net revenues
|
|
|
|
|
|
Shanda Games
|
4,806.7
|
|
4,504.7
|
680.2
|
|
Shanda Online
|
1,066.2
|
|
1,024.4
|
154.7
|
|
Others
|
519.1
|
|
1,171.2
|
176.8
|
|
Elimination
|
(1,156.6)
|
|
(1,095.9)
|
(165.5)
|
|
Total
|
5,235.4
|
|
5,604.4
|
846.2
|
|
|
|
|
|
|
|
Cost of services
|
|
|
|
|
|
Shanda Games
|
(1,933.5)
|
|
(1,837.2)
|
(277.4)
|
|
Shanda Online
|
(203.2)
|
|
(229.4)
|
(34.6)
|
|
Others
|
(291.3)
|
|
(957.6)
|
(144.6)
|
|
Elimination
|
950.4
|
|
865.5
|
130.7
|
|
Total
|
(1,477.6)
|
|
(2,158.7)
|
(325.9)
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
|
Shanda Games
|
2,873.2
|
|
2,667.5
|
402.8
|
|
Shanda Online
|
863.0
|
|
795.0
|
120.1
|
|
Others
|
227.8
|
|
213.6
|
32.2
|
|
Elimination
|
(206.2)
|
|
(230.4)
|
(34.8)
|
|
Total overall gross
profit margin
|
3,757.8
|
|
3,445.7
|
520.3
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
Product
development
|
(417.3)
|
|
(682.1)
|
(103.0)
|
|
Sales and
marketing
|
(516.9)
|
|
(774.9)
|
(117.0)
|
|
General and
administrative
|
(779.2)
|
|
(1,111.2)
|
(167.8)
|
|
Total operating
expenses
|
(1713.4)
|
|
(2,568.2)
|
(387.8)
|
|
|
|
|
|
|
|
Income from
operations
|
2,044.4
|
|
877.5
|
132.5
|
|
|
|
|
|
|
|
Interest (expenses)/income,
net
|
(29.8)
|
|
43.5
|
6.6
|
|
Other income, net
|
246.2
|
|
252.4
|
38.1
|
|
Income before
income tax expenses, equity in
loss of affiliates
|
2,260.8
|
|
1,173.4
|
177.2
|
|
|
|
|
|
|
|
Income tax expense
|
(485.8)
|
|
(373.6)
|
(56.4)
|
|
Equity in loss of
affiliates
|
(50.5)
|
|
(13.0)
|
(2.0)
|
|
Net income from continuing
operations
|
1,724.5
|
|
786.8
|
118.8
|
|
|
|
|
|
|
|
Discontinued
operations:
|
|
|
|
|
|
Net loss from discontinued
operations, net of tax
|
(2.5)
|
|
*0.0
|
*0.0
|
|
Gain from disposal of
discontinued operations, net of tax
|
-
|
|
30.6
|
4.6
|
|
Net income from discontinued
operations, net of tax
|
(2.5)
|
|
30.6
|
4.6
|
|
|
|
|
|
|
|
Net income
|
1,722.0
|
|
817.4
|
123.4
|
|
|
|
|
|
|
|
Less: Net income attributable to
non-controlling interests and redeemable preferred shares issued by
a subsidiary
|
(129.4)
|
|
(191.6)
|
(28.9)
|
|
Net income attributable to
Shanda Interactive Entertainment Limited
|
1,592.6
|
|
625.8
|
94.5
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
|
|
Basic
|
11.86
|
|
5.21
|
0.79
|
|
Diluted
|
11.45
|
|
5.08
|
0.77
|
|
Earnings per ADS:
|
|
|
|
|
|
Basic
|
23.72
|
|
10.42
|
1.58
|
|
Diluted
|
22.90
|
|
10.16
|
1.54
|
|
Weighted average ordinary shares
outstanding:
|
|
|
|
|
|
Basic
|
134,265,829
|
|
120,125,785
|
120,125,785
|
|
Diluted
|
138,503,917
|
|
123,075,244
|
123,075,244
|
|
Weighted average ADS
outstanding:
|
|
|
|
|
|
Basic
|
67,132,915
|
|
60,062,893
|
60,062,893
|
|
Diluted
|
69,251,959
|
|
61,537,622
|
61,537,622
|
|
|
|
|
|
|
|
Reconciliation from Non-GAAP
measures to GAAP measures:
|
|
|
|
|
|
Non-GAAP operating
income
|
2,213.3
|
|
1,077.7
|
162.7
|
|
Share-based compensation
cost
|
(168.9)
|
|
(200.2)
|
(30.2)
|
|
GAAP operating income
|
2,044.4
|
|
877.5
|
132.5
|
|
|
|
|
|
|
|
Non-GAAP net income attributable
to Shanda Interactive Entertainment Limited
|
1,761.5
|
|
826.0
|
124.7
|
|
Share-based compensation
cost
|
(168.9)
|
|
(200.2)
|
(30.2)
|
|
GAAP net income attributable to
Shanda Interactive Entertainment Limited
|
1,592.6
|
|
625.8
|
94.5
|
|
|
|
|
|
|
|
Non-GAAP diluted earnings per
ADS
|
25.34
|
|
13.42
|
2.02
|
|
Share-based compensation cost
per ADS
|
(2.44)
|
|
(3.26)
|
(0.48)
|
|
GAAP diluted earnings per
ADS
|
22.90
|
|
10.16
|
1.54
|
|
(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.