Welcome!

Release Management Authors: David H Deans, Liz McMillan, Jnan Dash, Lori MacVittie, Gilad Parann-Nissany

News Feed Item

Shanda Games Reports Fourth Quarter and Full Year 2012 Unaudited Results

HONG KONG, Feb. 25, 2013 /PRNewswire/ -- Shanda Games Limited ("Shanda Games" or the "Company") (NASDAQ: GAME), a leading online game developer, operator and publisher in China, today announced its unaudited consolidated financial results for the fourth quarter and full year ended December 31, 2012.

Q4 Non-GAAP Financial Highlights

  • Net revenues were RMB1,081.7 million (US$172.1 million), down 20.2% YoY and up 0.1% QoQ.
  • Gross profit was RMB728.4 million (US$115.9 million), down 15.7% YoY and up 3.3% QoQ.  Gross margin was 67.3%, up from 63.7% in Q4 2011 and 65.3% in Q3 2012.
  • Operating income was RMB350.8 million (US$55.8 million), down 20.8% YoY and up 8.2% QoQ.  Operating margin was 32.4%, compared with 32.7% in Q4 2011 and 30.0% in Q3 2012.
  • Net income attributable to the Company's shareholders was RMB249.4 million (US$39.7 million), down 25.7% YoY and 14.0% QoQ. 
  • Earnings per diluted American Depositary Share ("ADS") were RMB0.92 (US$0.15), compared with RMB1.20 in Q4 2011 and RMB1.04 in Q3 2012.

Q4 GAAP Financial Highlights

  • Net revenues were RMB1,081.7 million (US$172.1 million), down 20.2% YoY and up 0.1% QoQ.
    • Online game revenues generated in China were RMB976.2 million (US$155.3 million), down 22.6% YoY and 3.8% QoQ.
    • Other revenues were RMB105.5 million (US$16.8 million), up 12.2% YoY and 61.3% QoQ.
  • Gross profit was RMB707.5 million (US$112.6 million), down 15.2% YoY and up 3.4% QoQ.  Gross margin was 65.4%, up from 61.5% in Q4 2011 and 63.4% in Q3 2012.
  • Operating income was RMB306.9 million (US$48.9 million), down 23.4% YoY and up 9.4% QoQ.  Operating margin was 28.4%, compared with 29.6% in Q4 2011 and 26.0% in Q3 2012.
  • Net income attributable to the Company's shareholders was RMB214.3 million (US$34.1 million), down 29.6% YoY and 15.6% QoQ. 
  • Earnings per diluted ADS were RMB0.78 (US$0.12), compared with RMB1.08 in Q4 2011 and RMB0.92 in Q3 2012.

Q4 Operating Highlights

  • Average Monthly Active Users (average MAUs) for all games operated in China increased 1.2% QoQ to 18.6 million.
  • Average Monthly Paying Users (average MPUs) for all games operated in China decreased 4.9% QoQ to 3.4 million as the Company continued to introduce a number of free functions and game play to users, resulting in a decline in low-spending paying accounts in Q4 2012.
  • Monthly Average Revenue per Paying User (ARPU) for all games operated in China increased 1.1% QoQ to RMB96.8.  The increase was primarily due to a decline in low-spending paying accounts during the quarter caused by reasons mentioned above.

Full Year 2012 Non-GAAP Financial Highlights

  • Net revenues decreased 11.4% YoY to RMB4,682.1 million (US$744.9 million).
  • Gross profit decreased 8.5% YoY to RMB3,060.0 million (US$486.8 million).
  • Operating income decreased 9.8% YoY to RMB1,558.7 (US$247.9 million).
  • Net income attributable to the Company's shareholders decreased 14.8% YoY to RMB1,258.0 million (US$200.1 million).
  • Earnings per diluted ADS were RMB4.54 (US$0.72), compared with RMB5.20 in 2011.

Full Year 2012 GAAP Financial Highlights

  • Net revenues decreased 11.4% YoY to RMB4,682.1 million (US$744.9 million).
    • Revenues generated from online games in China decreased 13.2% YoY to RMB4,320.3 million (US$687.3 million).
    • Other revenues increased 18.1% YoY to RMB361.8 million (US$57.6 million).
  • Gross profit decreased 7.9% YoY to RMB2,970.7 million (US$472.6 million).
  • Operating income decreased 6.5% YoY to RMB1,378.2 million (US$219.2 million).
  • Net income attributable to the Company's shareholders decreased 12.0% YoY to RMB1,113.4 million (US$177.2 million).
  • Earnings per diluted ADS were RMB4.02 (US$0.64), compared with RMB4.46 in 2011.

"Our fourth quarter results were in-line with our expectations as we continued to strengthen our franchises, expand our game portfolio, and offer new content through various platforms and distribution channels," commented Mr. Xiangdong Zhang, Chief Executive Officer of Shanda Games. "While revenues remained flat overall, we continued to gain traction overseas.  Other revenues rose 61.3% quarter-over-quarter, driven in part by the solid performance of 'Dragon Nest' in overseas markets and mobile game 'Million Arthur' in Korea."

"Our upcoming title, 'Rift,' has ranked among the top five most anticipated games on several major Chinese game portals, which reinforces our belief in the game's future potential once it starts the open-beta test next month.  In addition, 'AION 4.0' expansion pack, 'World Zero,' 'Final Fantasy XIV' and 'Dungeon Striker' are all on track and progressing through the various stages of development.  We look forward to the launch of these games as we believe they will help us expand our user base and diversify revenue streams."

"We have begun 2013 on sound footing with a strong game pipeline, solid revenue streams from new platforms and markets, and successful launches from our mobile game segment.  To further build our brand equity and strengthen our core competence, we intend to leverage these opportunities by aligning them with our operational expertise, distribution channels and financial strength.  We believe this will help to improve our financial and operational performance over the long term."


Non-GAAP Quarterly Results

(in millions, except for per share data)


Q4 2011

Q3 2012

Q4 2012


(RMB)

(RMB)

(RMB)

(US$)

QoQ

Net Revenues

1,356.0

1,080.5

1,081.7

172.1

0.1%

Gross Profit

863.9

705.4

728.4

115.9

3.3%

Operating Income

443.0

324.2

350.8

55.8

8.2%

Government Financial Incentives

97.7

69.5

49.8

7.9

-28.3%

Net Income Attributable to the
Company's Shareholders

335.5

289.9

249.4

39.7

-14.0%

Earnings Per Diluted ADS

1.20

1.04

0.92

0.15


Non-GAAP results exclude share-based compensation, amortization of acquisition-related intangible assets and the related income tax effects.


GAAP Quarterly Results

(in millions, except for per share data)


Q4 2011

Q3 2012

Q4 2012


(RMB)

(RMB)

(RMB)

(US$)

QoQ

Net Revenues

1,356.0

1,080.5

1,081.7

172.1

0.1%

Gross Profit

834.3

684.5

707.5

112.6

3.4%

Operating Income

400.9

280.6

306.9

48.9

9.4%

Government Financial Incentives

97.7

69.5

49.8

7.9

-28.3%

Net Income Attributable to the
Company's Shareholders

304.3

253.9

214.3

34.1

-15.6%

Earnings Per Diluted ADS

1.08

0.92

0.78

0.12



Non-GAAP Annual Results

(in millions, except for per share data)


2011

2012


(RMB)

(RMB)

(US$)

YoY

Net Revenues

5,281.9

4,682.1

744.9

-11.4%

Gross Profit

3,344.0

3,060.0

486.8

-8.5%

Operating Income

1,728.9

1,558.7

247.9

-9.8%

Government Financial Incentives

185.0

146.3

23.3

-20.9%

Net Income Attributable to the
Company's Shareholders

1,476.8

1,258.0

200.1

-14.8%

Earnings Per Diluted ADS

5.20

4.54

0.72


Non-GAAP results exclude share-based compensation, amortization of acquisition-related intangible assets and the related income tax effects.


GAAP Annual Results

(in millions, except for per share data)


2011

2012


(RMB)

(RMB)

(US$)

YoY

Net Revenues

5,281.9

4,682.1

744.9

-11.4%

Gross Profit

3,225.9

2,970.7

472.6

-7.9%

Operating Income

1,474.0

1,378.2

219.2

-6.5%

Government Financial Incentives

185.0

146.3

23.3

-20.9%

Net Income Attributable to
the Company's Shareholders

1,264.9

1,113.4

177.2

-12.0%

Earnings Per Diluted ADS

4.46

4.02

0.64


Fourth quarter 2012 Unaudited Financial Results (GAAP)

Net Revenues.  In the fourth quarter of 2012, Shanda Games reported net revenues of RMB1,081.7 million (US$172.1 million), compared with RMB1,356.0 million in the fourth quarter of 2011 and RMB1,080.5 million in the third quarter of 2012.  Online game revenues generated in China and other revenues accounted for 90.2% and 9.8% of total net revenues, respectively. 

Net revenues from online games operated in China declined 22.6% year-over-year and 3.8% quarter-over-quarter to RMB976.2 million (US$155.3 million) in the fourth quarter of 2012.  The quarter-over-quarter decrease was primarily due to weaker seasonality related to light MMORPGs and advanced casual games as the fourth quarter has fewer school holidays than the third quarter.

Other revenues, which primarily represent net advertising revenues and net overseas revenues generated from game licensing and game operations, increased 12.2% year-over-year and 61.3% quarter-over-quarter to RMB105.5 million (US$16.8 million) in the fourth quarter of 2012.  The quarter-over-quarter increase in other revenues was primarily due to an increase in overseas operating revenues from Dragon Nest and mobile games, as well as an increase in revenues related to cross-marketing activities in China during the fourth quarter of 2012.

Cost of Revenues.  Cost of revenues for the fourth quarter of 2012 was RMB374.2 million (US$59.5 million), a decrease of 28.3% from RMB521.7 million in the fourth quarter of 2011 and 5.5% from RMB396.0 million in the third quarter of 2012.  The quarter-over-quarter decrease was mainly attributable to a decrease in royalty fees paid to third parties as a result of lower revenues from licensed games and a decrease in platform fees, which are calculated based upon the Company's revenues, paid to Shanda Online.  Cost of revenues represented 34.6% of net revenues, compared with 38.5% in the fourth quarter of 2011 and 36.6% in the third quarter of 2012.  Cost of revenues as a percentage of net revenues decreased quarter-over-quarter, mainly due to an increase in revenues generated from in-house games as a percentage of net revenues.

Gross Profit. Gross profit for the fourth quarter of 2012 was RMB707.5 million (US$112.6 million), representing a decrease of 15.2% from RMB834.3 million in the fourth quarter of 2011 and an increase of 3.4% from RMB684.5 million in the third quarter of 2012.  Gross margin was 65.4% in the fourth quarter of 2012, up from 61.5% in the fourth quarter of 2011 and 63.4% in the third quarter of 2012. 

Operating Expenses. Total operating expenses for the fourth quarter of 2012 were RMB400.6 million (US$63.7 million), representing a decrease of 7.6% from RMB433.4 million in the fourth quarter of 2011 and 0.8% from RMB403.9 million in the third quarter of 2012.  Operating expenses represented 37.0% of net revenues, compared with 32.0% in the fourth quarter of 2011 and 37.4% in the third quarter of 2012.

Product development expenses decreased 9.6% year-over-year and increased 6.6% quarter-over-quarter to RMB172.1 million (US$27.3 million) in the fourth quarter of 2012.  The sequential increase in product development expenses was primarily due to an increase in bonuses for research and development personnel during the fourth quarter of 2012 in order to incentivize these teams.  Product development expenses represented 15.9% of net revenues, compared with 14.0% in the fourth quarter of 2011 and 14.9% in the third quarter of 2012. 

Sales and marketing expenses increased 10.7% year-over-year and 3.3% quarter-over-quarter to RMB157.5 million (US$25.1 million) in the fourth quarter of 2012.  The sequential increase was primarily due to an increase in marketing and promotional expenses for upcoming new games and expansion packs, partially offset by a decrease in service fees for distributing and marketing prepaid cards during the fourth quarter.  Sales and marketing expenses represented 14.6% of net revenues, compared with 10.5% in the fourth quarter of 2011 and 14.1% in the third quarter of 2012. 

General and administrative expenses decreased 29.6% year-over-year and 21.0% quarter-over-quarter to RMB71.0 million (US$11.3 million) in the fourth quarter of 2012.  The sequential decrease in general and administrative expenses was primarily due to the recognition of an impairment charge last quarter that related to certain assets as the Company initiated a series of restructuring measures and streamlined its previous investments.  General and administrative expenses accounted for 6.6% of net revenues, compared with 7.4% in the fourth quarter of 2011 and 8.3% in the third quarter of 2012.

Share-based compensation expenses were RMB12.2 million (US$1.9 million) in the fourth quarter of 2012, compared with RMB0.8 million in the fourth quarter of 2011 and RMB11.5 million in the third quarter of 2012. 

Operating Income.  Operating income for the fourth quarter of 2012 was RMB306.9 million (US$48.9 million), a decrease of 23.4% from RMB400.9 million in the fourth quarter of 2011 and an increase of 9.4% from RMB280.6 million in the third quarter of 2012.  Operating margin was 28.4% in the fourth quarter of 2012, compared with 29.6% in the fourth quarter of 2011 and 26.0% in the third quarter of 2012. 

Government Financial Incentives.  Government financial incentives totaled RMB49.8 million (US$7.9 million) in the fourth quarter of 2012, compared with RMB97.7 million in the fourth quarter of 2011 and RMB69.5 million in the third quarter of 2012.  The Company's receipt of government financial incentives is subject to time lags and inconsistent government administrative practices relating to the timing of payments.

Income Tax Expense.  Income tax expense for the fourth quarter of 2012 was RMB122.0 million (US$19.4 million), compared with RMB226.3 million in the fourth quarter of 2011 and RMB92.1 million in the third quarter of 2012.  The year-over-year decrease in tax expense was primarily due to a RMB134.0 million accrued withholding tax associated with dividends distribution from the Company's subsidiaries to their holding companies overseas during the fourth quarter of 2011.  The quarter-over-quarter increase in tax expense was primarily due to a one-time income tax expense of RMB36.3 million (US$5.8 million) on taxable capital gains as a result of the sale of 20.5% equity interest in Eyedentity Games to Actoz during the fourth quarter of 2012.  Actoz is a Korean-based online game publisher in which Shanda Games owns a majority stake.

Net Income Attributable to the Company's Shareholders.  Net income for the fourth quarter of 2012 was RMB214.3 million (US$34.1 million), a decrease of 29.6% from RMB304.3 million in the fourth quarter of 2011 and 15.6% from RMB253.9 million in the third quarter of 2012.  Earnings per diluted ADS in the fourth quarter of 2012 were RMB0.78 (US$0.12), compared with RMB1.08 in the fourth quarter of 2011 and RMB0.92 in the third quarter of 2012.

Net Cash.  In the fourth quarter of 2012 the Company generated RMB305.6 million (US$48.6 million) in cash flows from operating activities.  The Company's cash and cash equivalent, short-term investments, restricted cash and time deposits, net of loans and dividend payable, increased from RMB3,072.6 million as of September 30, 2012 to RMB3,267.8 million (US$519.9 million) as of December 31, 2012.

Full Year 2012 Unaudited Financial Results

Net Revenues.  Net revenues for the full year 2012 totaled RMB4,682.1 million (US$744.9 million), compared with RMB5,281.9 million for the full year 2011.

Gross Profit.  Gross profit for the full year 2012 was RMB2,970.7 million (US$472.6 million), compared with RMB3,225.9 million for the full year 2011.  Gross margin increased from 61.1% in 2011 to 63.4% in 2012.

Operating Income.  Operating income for the full year 2012 was RMB1,378.2 million (US$219.2 million), compared with RMB1,474.0 million for the full year 2011.  Operating margin increased from 27.9% in 2011 to 29.4% in 2012. 

Non-GAAP Operating Income.  Non-GAAP operating income for the full year 2012 was RMB1,558.7 million (US$247.9 million), compared with RMB1,728.9 million for the full year 2011.  Non-GAAP operating margin increased from 32.7% in 2011 to 33.3% in 2012.

Net Income Attributable to the Company's Shareholders.  Net income for the full year 2012 was RMB1,113.4 million (US$177.2 million), compared with RMB1,264.9 million in 2011.  Net margin decreased slightly from 23.9% in 2011 to 23.8% in 2012.  Earnings per diluted ADS were RMB4.02 (US$0.64), compared with RMB4.46 in 2011. 

Non-GAAP Net Income Attributable to the Company's Shareholders.  Non-GAAP net income for the full year 2012 was RMB1,258.0 million (US$200.1 million), compared with RMB1,476.8 million in 2011.  Non-GAAP net margin was 26.9%, compared with 28.0% in 2011.  Non-GAAP earnings per diluted ADS were RMB4.54 (US$0.72), compared with RMB5.20 in 2011.

Net Cash.  In the full year of 2012 the Company generated RMB1,478.3 million (US$235.2 million) in cash flows from operating activities.  The Company's cash and cash equivalent, short-term investments, restricted cash and time deposits, net of loans and dividend payable, increased from RMB2,160.1 million as of December 31, 2011 to RMB3,267.8 million (US$519.9 million) as of December 31, 2012.

Recent Business Highlights

  • December 20, 2012 - Shanda Games' Korean subsidiary Actoz (KOSDAQ: 052790.KQ) launched "Million Arthur," an online mobile card game developed by Square Enix, in Korea.  The game has ranked as the top grossing app among all categories in Apple's Korean App Store for over 42 consecutive days since its official launch and currently remains one of the top 3 grossing apps.
  • December 26, 2012 - Shanda Games received a total of nine industry awards at the 2012 Golden Plume Awards Ceremony, including:
    • Top Ten Most Anticipated Online Game: RIFT
    • Top Ten Most Popular Online Games: Woool 2, Age of Wushu (jointly operated with Snail Game)
    • Best Domestic Online Games: World Zero, Age of Wushu (jointly operated with Snail Game)
    • Best Foreign Online Game: Dragon Nest
    • Top Ten Most Popular Web Game: Woool of Paladin
    • Best Online Mobile Game: Woool of Paladin (Mobile Version)
    • Best 3D Online Game: Age of Wushu (jointly operated with Snail Game)
  • January 10, 2013 - Neowiz Games, a leading game publisher in Korea, began open-beta testing of Shanda Games' in-house developed MMORPG "Legend of Immortals" in Korea.
  • January 21, 2013 - Shanda Games began the third round of closed-beta testing of "RIFT," a 3D MMORPG licensed from Trion World, in Mainland China. 
  • February 7, 2013 - Eyedentity Games signed a publishing agreement for "Dungeon Striker" with GameFlier, a leading game publisher in Taiwan.  Pursuant to the agreement, GameFlier will be the exclusive operator of "Dungeon Striker" in Taiwan, Hong Kong and Macau.

Share Repurchase

In June 2012, the Company's Board of Directors approved a share repurchase program under which the Company is authorized to repurchase up to $100 million worth of its outstanding ADSs during the next twelve (12) months.  As of February 22, 2013, the Company has repurchased approximately 11.4 million ADSs for an aggregate consideration of US$41.5 million.

Conference Call and Webcast Notice

Shanda Games will host a conference call at 9:00 a.m. on February 26, 2013 Beijing/Hong Kong Time (8:00 p.m. on February 25, 2013 Eastern Time), to discuss its fourth quarter results. 

Dial-in details for the live conference call are as follows:

    U.S. Toll Free:  1866-519-4004
    Mainland China Toll Free (for mobile users):  400-620-8038
    Mainland China Toll Free (for fixed line users):  800-819-0121
    Hong Kong Toll Free:  800-930-346
    U.K. Toll Free:  0808-234-6646
    International Toll:  +65-6723-9381
    Passcode:  12754581

A replay of the conference call will be available from 12:00 pm (Beijing/Hong Kong Time) on February 26, 2013 for 7 days.

    U.S. Toll Free:  1855-452-5696 
    International Toll:  +61-2-8199-0299
    Passcode:  12754581

A live and archived webcast of the conference call will also be available on Shanda Games' investor relations website at http://ir.shandagames.com/.

Currency Convenience Translation

The United States dollar (US$) amounts disclosed in this press release are presented solely for the convenience of the reader.  The conversion of Renminbi (RMB) into U.S. dollars is based on RMB6.2855 to US$1.00 as published by the People's Bank of China on December 31, 2012.  The Company makes no representation that the Renminbi or US dollar amounts referred to in this release could have been, or could be, converted into US dollars at such rate or at all.  The percentages stated are calculated based on the RMB amounts.

Note to the Financial Information

The unaudited financial information disclosed above is preliminary and subject to adjustments.  Adjustments to these preliminary financial statements may be identified when audit work is performed for the year-end audit, which could result in significant differences from this preliminary unaudited financial information.

Non-GAAP Financial Measures

In addition to disclosing financial results in accordance with United States (U.S.) generally accepted accounting principles (GAAP), this earnings release contains non-GAAP financial numbers including non-GAAP gross profit, non-GAAP operating income, non-GAAP net income attributable to the Company's shareholders and non-GAAP per share data.

The non-GAAP financial measures disclosed by the Company exclude share-based compensation, amortization of acquisition-related intangible assets and the related income tax effects.  These non-GAAP measures are not in accordance with, or an alternative for, measures prepared in accordance with generally accepted accounting principles and may be different from non-GAAP measures used by other companies.  In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles.  Shanda Games believes that non-GAAP measures have limitations in that they do not reflect all of the amounts associated with Shanda Games' results of operations as determined in accordance with GAAP and that these measures should only be used to evaluate the Company's results of operations in conjunction with the corresponding GAAP measures.

Shanda Games believes that the presentation of non-GAAP financial measures when shown in conjunction with the corresponding GAAP measures provides useful information to investors and management regarding financial and business trends relating to its financial condition and results of operations.  Shanda Games' management also believes that the non-GAAP financial measures are appropriate for period to period comparisons in the Company's budget, planning and evaluation processes.  From time to time in the future, there may be other items that Shanda Games may exclude in reviewing its financial results.

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 long-term growth of the Company; the introduction and potential success of new game titles; the expansion into global market; and the expansion into mobile games and the future benefits brought by these games 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 launch of, or the Company is unable to launch, the games the Company intends to release; such games and any related expansion packs are not well received by users in China; the games fail to meet the expectations of end users; the games that the Company operates overseas or has licensed to partners globally are not well received by end users in these countries and the Company fails to deliver long-term growth, as well as 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 Games

Shanda Games Limited (NASDAQ: GAME) is a leading online game developer, operator and publisher in China.  Shanda Games offers a diversified game portfolio, which includes some of the most popular massively multiplayer online role-playing games (MMORPGs) and advanced casual games in China, targeting a large and diverse community of users.  Shanda Games manages and operates online games that are developed in-house, co-developed with world-leading game developers, acquired through investments or licensed from third parties.  For more information about Shanda Games, please visit http://www.shandagames.com.

Contact

Shanda Games Limited:

Ellen Chiu, Investor Relations Director
Maggie Zhou, Investor Relations Associate Director
Phone:  +86-21-5050-4740 (Shanghai)
Email:  [email protected]

Christensen:

Christian Arnell
Phone:  +86-10-5826-4939 (China)
Email:  [email protected]

Linda Bergkamp
Phone:  +1-480-614-3004 (U.S.A.)
Email:  [email protected]

SHANDA GAMES LIMITED

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(in millions, except for share and per share data)










December 31, 


September 30, 


December 31, 


2011


2012


2012


RMB


RMB


RMB


US$

ASSETS








Current assets:








Cash and cash equivalents

1,835.5


1,625.6


2,100.8


334.2

Restricted cash

20.4


258.4


1.0


0.2

Short-term investments

2,209.0


2,356.5


1,663.3


264.6

Marketable securities

3.8


6.5


7.2


1.1

Accounts receivable, net of allowance for
    doubtful accounts 

72.8


88.1


105.8


16.8

Accounts receivable due from related parties       

406.0


327.9


325.8


51.8

Deferred licensing fees and related costs 

19.8


12.1


6.1


1.0

Prepayments and other current assets 

182.0


203.7


191.9


30.5

Other receivables due from related parties [1]

931.3


2,063.9


2,080.4


331.1

Deferred tax assets 

74.7


65.3


69.7


11.1

Total current assets 

5,755.3


7,008.0


6,552.0


1,042.4









Time deposit with maturity over one year

-


-


-


-

Investment in affiliated companies 

37.9


193.8


186.9


29.7

Investment in securities

-


5.7


5.9


0.9

Property and equipment  

230.5


207.9


189.1


30.1

Intangible assets 

994.7


617.4


578.4


92.0

Goodwill 

492.1


329.2


329.2


52.4

Long-term deposits 

95.1


53.2


55.6


8.9

Other long-term assets

326.6


186.2


196.5


31.3

Non-current deferred tax assets

26.4


22.6


21.0


3.3

Total assets 

7,958.6


8,624.0


8,114.6


1,291.0









LIABILITIES








Current liabilities:








Short-term borrowings 

858.8


2,132.7


1,482.4


235.8

Accounts payable 

38.4


40.3


45.2


7.2

Accounts payable due to related parties

77.3


64.2


71.7


11.4

Licensing fees payable 

188.2


149.1


160.6


25.6

Taxes payable 

190.6


150.6


181.5


28.9

Deferred revenue 

173.4


139.3


130.1


20.7

Other payables and accruals

416.0


383.0


508.5


80.9

Other payables due to related parties [2]

125.9


1,002.8


984.0


156.6

Dividend payable

1,823.4


13.3


11.5


1.8

Deferred tax liabilities

72.9


98.0


53.5


8.5

Total current liabilities 

3,964.9


4,173.3


3,629.0


577.4









Long-term liabilities

68.9


99.9


26.0


4.1

Non-current deferred tax liabilities

260.2


108.7


102.4


16.3

Non-current deferred revenue

47.6


36.0


37.8


6.0

Total liabilities 

4,341.6


4,417.9


3,795.2


603.8

Redeemable non-controlling interests

14.0


14.0


14.0


2.2









SHAREHOLDERS' EQUITY








Ordinary shares outstanding

560,309,556


547,874,828


540,947,314


540,947,314

ADS equivalent outstanding

280,154,778


273,937,414


270,473,657


270,473,657









Ordinary shares (US$0.01 par value)

40.9


40.1


39.7


6.3

Additional paid-in capital 

1,561.3


1,352.8


1,578.6


251.1

Statutory reserves 

147.1


149.8


149.8


23.8

Accumulated other comprehensive loss 

(68.5)


(47.9)


(38.9)


(6.2)

Retained earnings  

1,665.0


2,385.9


2,522.8


401.5

Total Shanda Games Limited shareholders'
    equity 

3,345.8


3,880.7


4,252.0


676.5

Non-controlling interests

257.2


311.4


53.4


8.5

Total shareholders' equity

3,603.0


4,192.1


4,305.4


685.0

Total liabilities and shareholders' equity

7,958.6


8,624.0


8,114.6


1,291.0

 

Note: 








 

[1] The balance of "other receivables due from related parties" as of December 31, 2012 mainly represented the outstanding loans we lent to our parent company Shanda Interactive Entertainment Limited or its affiliates.  The aggregate amount of these loans was RMB1,943.7 million (US$309.2 million), with interest rates ranging from 3% to 6.71%. The interest receivable related to these loans amounted to RMB111.7 million (US$17.8 million).









[2] The balance of "other payables due to related parties" as of December 31, 2012 mainly represented the outstanding loans we obtained from our parent company Shanda Interactive Entertainment Limited or its affiliates.  The aggregate amount of these loans was RMB947.1 million (US$150.7 million), with interest rate of 3%. The interest payable related to these loans amounted to RMB25.5 million (US$4.1 million).

SHANDA GAMES LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in millions, except for share and per share data)










Three months ended


December 31, 


September 30, 


December 31, 


2011


2012


2012


RMB


RMB


RMB


US$

Net revenues:








Online game revenues generated in China    

1,262.0


1,015.1


976.2


155.3

Other revenues 

94.0


65.4


105.5


16.8

Total net revenues 

1,356.0


1,080.5


1,081.7


172.1









Cost of revenues

(521.7)


(396.0)


(374.2)


(59.5)









Gross profit 

834.3


684.5


707.5


112.6









Operating expenses:








Product development 

(190.3)


(161.5)


(172.1)


(27.3)

Sales and marketing 

(142.3)


(152.5)


(157.5)


(25.1)

General and administrative 

(100.8)


(89.9)


(71.0)


(11.3)

Total operating expenses 

(433.4)


(403.9)


(400.6)


(63.7)









Income from operations 

400.9


280.6


306.9


48.9

Interest income net with interest expense

34.6


32.8


25.1


4.0

Government financial incentives

97.7


69.5


49.8


7.9

Other income (expense), net

13.6


(28.1)


(35.9)


(5.8)

Income before income tax expenses, equity
    in affiliated companies, and
    non-controlling interests 

546.8


354.8


345.9


55.0









Income tax expenses 

(226.3)


(92.1)


(122.0)


(19.4)

Equity in loss of affiliated companies 

(5.5)


(4.9)


(8.1)


(1.3)

Net income 

315.0


257.8


215.8


34.3

Net income attributable to non-controlling
    interests 

(10.7)


(3.9)


(1.5)


(0.2)

Net income attributable to the Company's
    shareholders

304.3


253.9


214.3


34.1









Earnings per ordinary share 








Basic 

0.54


0.46


0.39


0.06

Diluted 

0.54


0.46


0.39


0.06









Earnings per ADS








Basic 

1.08


0.92


0.78


0.12

Diluted 

1.08


0.92


0.78


0.12









Weighted average ordinary shares
    outstanding 








Basic 

560,914,251


554,753,776


542,570,995


542,570,995

Diluted 

560,958,127


554,759,632


542,579,324


542,579,324









Weighted average ADS outstanding 








Basic 

280,457,126


277,376,888


271,285,498


271,285,498

Diluted 

280,479,064


277,379,816


271,289,662


271,289,662

















Reconciliation from non-GAAP measures to GAAP measures







Non-GAAP gross profit

863.9


705.4


728.4


115.9

Intangible assets amortization arising from
    acquisition

(29.3)


(20.9)


(20.9)


(3.3)

Share-based compensation cost

(0.3)


-


-


-

GAAP gross profit

834.3


684.5


707.5


112.6









Non-GAAP operating income

443.0


324.2


350.8


55.8

Intangible assets amortization arising from
    acquisition

(41.3)


(32.1)


(31.7)


(5.0)

Share-based compensation cost

(0.8)


(11.5)


(12.2)


(1.9)

GAAP operating income

400.9


280.6


306.9


48.9









Non-GAAP net income attributable to the
    Company's shareholders

335.5


289.9


249.4


39.7

Intangible assets amortization arising from
    acquisition

(41.3)


(32.1)


(31.7)


(5.0)

Share-based compensation cost

(0.8)


(11.5)


(12.2)


(1.9)

Income tax effect

10.1


7.0


6.9


1.0

Intangible assets amortization of
    non-controlling interests

0.8


0.6


1.9


0.3

GAAP net income attributable to the
    Company's shareholders

304.3


253.9


214.3


34.1









Non-GAAP diluted earnings per share

0.60


0.52


0.46


0.07

Non-GAAP expense per share

(0.06)


(0.06)


(0.07)


(0.01)

GAAP diluted earnings per share

0.54


0.46


0.39


0.06









Non-GAAP diluted earnings per ADS

1.20


1.04


0.92


0.15

Non-GAAP expense per ADS

(0.12)


(0.12)


(0.14)


(0.03)

GAAP diluted earnings per ADS

1.08


0.92


0.78


0.12









Supplemental disclosure of intangible assets amortization arising from acquisitions included in:










Cost of revenues

(29.3)


(20.9)


(20.9)


(3.3)

Product development 

(3.2)


(6.9)


(6.9)


(1.1)

Sales and marketing 

(3.8)


(1.8)


(1.4)


(0.2)

General and administrative 

(5.0)


(2.5)


(2.5)


(0.4)

Total

(41.3)


(32.1)


(31.7)


(5.0)









Supplemental disclosure of share-based compensation cost included in:












Cost of revenues

(0.3)


-


-


-

Product development 

(5.7)


(4.8)


(5.2)


(0.8)

Sales and marketing 

-


(0.3)


0.1


-

General and administrative 

5.2


(6.4)


(7.1)


(1.1)

Total

(0.8)


(11.5)


(12.2)


(1.9)

 

SHANDA GAMES LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in millions, except for share and per share data)








Twelve months ended


December 31, 


December 31, 


2011


2012


RMB


RMB


US$

Net revenues:






Online game revenues generated in China

4,975.5


4,320.3


687.3

Other revenues 

306.4


361.8


57.6

Total net revenues 

5,281.9


4,682.1


744.9







Cost of revenues

(2,056.0)


(1,711.4)


(272.3)







Gross profit 

3,225.9


2,970.7


472.6







Operating expenses:






Product development 

(694.3)


(658.7)


(104.8)

Sales and marketing 

(610.2)


(596.3)


(94.9)

General and administrative 

(447.4)


(337.5)


(53.7)

Total operating expenses 

(1,751.9)


(1,592.5)


(253.4)







Income from operations 

1,474.0


1,378.2


219.2

Interest income net with interest expense

112.4


106.8


17.0

Government financial incentives

185.0


146.3


23.3

Other income (expense), net

9.9


(55.0)


(8.7)

Income before income tax expenses, equity in
    affiliated companies, and non-controlling interests 

1,781.3


1,576.3


250.8







Income tax expenses 

(485.3)


(418.8)


(66.6)

Equity in loss of affiliated companies 

(10.0)


(20.9)


(3.3)

Net income 

1,286.0


1,136.6


180.9

Net income attributable to non-controlling interests 

(21.1)


(23.2)


(3.7)

Net income attributable to the Company's
    shareholders

1,264.9


1,113.4


177.2







Earnings per ordinary share 






Basic 

2.23


2.01


0.32

Diluted 

2.23


2.01


0.32







Earnings per ADS






Basic 

4.46


4.02


0.64

Diluted 

4.46


4.02


0.64







Weighted average ordinary shares outstanding 






Basic 

567,138,809


554,813,612


554,813,612

Diluted 

567,178,693


554,842,073


554,842,073







Weighted average ADS outstanding 






Basic 

283,569,405


277,406,806


277,406,806

Diluted 

283,589,347


277,421,037


277,421,037













Reconciliation from non-GAAP measures to GAAP measures





Non-GAAP gross profit

3,344.0


3,060.0


486.8

Intangible assets amortization arising from acquisition

(117.1)


(89.0)


(14.2)

Share-based compensation cost

(1.0)


(0.3)


-

GAAP gross profit

3,225.9


2,970.7


472.6







Non-GAAP operating income

1,728.9


1,558.7


247.9

Intangible assets amortization arising from acquisition

(163.9)


(138.0)


(22.0)

Share-based compensation cost

(91.0)


(42.5)


(6.7)

GAAP operating income

1,474.0


1,378.2


219.2







Non-GAAP net income attributable to the Company's
    shareholders

1,476.8


1,258.0


200.1

Intangible assets amortization arising from acquisition

(163.9)


(138.0)


(22.0)

Share-based compensation cost

(91.0)


(42.5)


(6.7)

Income tax effect

39.8


31.9


5.2

Intangible assets amortization of non-controlling
    interests

3.2


4.0


0.6

GAAP net income attributable to the Company's
    shareholders

1,264.9


1,113.4


177.2







Non-GAAP diluted earnings per share

2.60


2.27


0.36

Non-GAAP expense per share

(0.37)


(0.26)


(0.04)

GAAP diluted earnings per share

2.23


2.01


0.32







Non-GAAP diluted earnings per ADS

5.20


4.54


0.72

Non-GAAP expense per ADS

(0.74)


(0.52)


(0.08)

GAAP diluted earnings per ADS

4.46


4.02


0.64







Supplemental disclosure of intangible assets amortization arising from acquisitions included in:









Cost of revenues

(117.1)


(89.0)


(14.2)

Product development 

(12.7)


(27.5)


(4.4)

Sales and marketing 

(14.3)


(9.4)


(1.5)

General and administrative 

(19.8)


(12.1)


(1.9)

Total

(163.9)


(138.0)


(22.0)







Supplemental disclosure of share-based compensation cost included in:











Cost of revenues

(1.0)


(0.3)


-

Product development 

(24.1)


(20.1)


(3.2)

Sales and marketing 

(0.2)


(0.2)


-

General and administrative 

(65.7)


(21.9)


(3.5)

Total

(91.0)


(42.5)


(6.7)

 

SHANDA GAMES LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions, except for share and per share data)








Twelve months ended


December 31, 


December 31, 


2011


2012


RMB


RMB


US$

Cash flows from operating activities: 






Net income 

1,286.0


1,136.6


180.9

Adjustments for: 






Share-based compensation expenses  

91.0


42.5


6.8

Depreciation and amortization  

352.8


271.2


43.1

Others 

24.7


43.1


6.8

Changes in assets and liabilities, net of acquisitions: 






Prepayments and licensing fee and royalty 

(292.1)


4.8


0.8

Others  

(63.2)


(19.9)


(3.2)

Net cash provided by operating activities  

1,399.2


1,478.3


235.2







Cash flows from investing activities: 






Purchase of property, equipment and intangible assets

(159.3)


(58.6)


(9.3)

Acquisition (net of cash acquired) and equity
    investment

(31.4)


(50.6)


(8.1)

Changes of short-term investments and time deposit
    with maturity over one year 

(441.8)


591.4


94.1

Increase in loan receivable

(390.7)


(1,059.0)


(168.5)

Others

(0.5)


(8.0)


(1.2)

Net cash used in investing activities  

(1,022.7)


(584.8)


(93.0)







Cash flows from financing activities: 






Repurchase of common stock

(186.3)


(255.4)


(40.6)

Proceeds from loan borrowed

968.0


3,774.1


600.4

Repayment of loans

(908.4)


(2,323.6)


(369.7)

Dividends paid to the company shareholders

-


(1,810.0)


(288.0)

Others

40.0


(19.9)


(3.1)

Net cash used in financing activities  

(86.7)


(634.8)


(101.0)







Effect of exchange rate changes on cash 

(26.1)


6.6


0.9

Net decrease in cash and cash equivalents 

263.7


265.3


42.1

Cash and cash equivalents, beginning of period  

1,571.8


1,835.5


292.1

Cash and cash equivalents, end of period  

1,835.5


2,100.8


334.2

SOURCE Shanda Games Limited

More Stories By PR Newswire

Copyright © 2007 PR Newswire. All rights reserved. Republication or redistribution of PRNewswire content is expressly prohibited without the prior written consent of PRNewswire. PRNewswire shall not be liable for any errors or delays in the content, or for any actions taken in reliance thereon.

@ThingsExpo Stories
"We're a cybersecurity firm that specializes in engineering security solutions both at the software and hardware level. Security cannot be an after-the-fact afterthought, which is what it's become," stated Richard Blech, Chief Executive Officer at Secure Channels, in this SYS-CON.tv interview at @ThingsExpo, held November 1-3, 2016, at the Santa Clara Convention Center in Santa Clara, CA.
To get the most out of their data, successful companies are not focusing on queries and data lakes, they are actively integrating analytics into their operations with a data-first application development approach. Real-time adjustments to improve revenues, reduce costs, or mitigate risk rely on applications that minimize latency on a variety of data sources. Jack Norris reviews best practices to show how companies develop, deploy, and dynamically update these applications and how this data-first...
Intelligent Automation is now one of the key business imperatives for CIOs and CISOs impacting all areas of business today. In his session at 21st Cloud Expo, Brian Boeggeman, VP Alliances & Partnerships at Ayehu, will talk about how business value is created and delivered through intelligent automation to today’s enterprises. The open ecosystem platform approach toward Intelligent Automation that Ayehu delivers to the market is core to enabling the creation of the self-driving enterprise.
In his session at @ThingsExpo, Dr. Robert Cohen, an economist and senior fellow at the Economic Strategy Institute, presented the findings of a series of six detailed case studies of how large corporations are implementing IoT. The session explored how IoT has improved their economic performance, had major impacts on business models and resulted in impressive ROIs. The companies covered span manufacturing and services firms. He also explored servicification, how manufacturing firms shift from se...
The question before companies today is not whether to become intelligent, it’s a question of how and how fast. The key is to adopt and deploy an intelligent application strategy while simultaneously preparing to scale that intelligence. In her session at 21st Cloud Expo, Sangeeta Chakraborty, Chief Customer Officer at Ayasdi, will provide a tactical framework to become a truly intelligent enterprise, including how to identify the right applications for AI, how to build a Center of Excellence to ...
SYS-CON Events announced today that Massive Networks will exhibit at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Massive Networks mission is simple. To help your business operate seamlessly with fast, reliable, and secure internet and network solutions. Improve your customer's experience with outstanding connections to your cloud.
SYS-CON Events announced today that CAST Software will exhibit at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 - Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. CAST was founded more than 25 years ago to make the invisible visible. Built around the idea that even the best analytics on the market still leave blind spots for technical teams looking to deliver better software and prevent outages, CAST provides the software intelligence that matter ...
Everything run by electricity will eventually be connected to the Internet. Get ahead of the Internet of Things revolution and join Akvelon expert and IoT industry leader, Sergey Grebnov, in his session at @ThingsExpo, for an educational dive into the world of managing your home, workplace and all the devices they contain with the power of machine-based AI and intelligent Bot services for a completely streamlined experience.
Because IoT devices are deployed in mission-critical environments more than ever before, it’s increasingly imperative they be truly smart. IoT sensors simply stockpiling data isn’t useful. IoT must be artificially and naturally intelligent in order to provide more value In his session at @ThingsExpo, John Crupi, Vice President and Engineering System Architect at Greenwave Systems, will discuss how IoT artificial intelligence (AI) can be carried out via edge analytics and machine learning techn...
SYS-CON Events announced today that Datera, that offers a radically new data management architecture, has been named "Exhibitor" of SYS-CON's 21st International Cloud Expo ®, which will take place on Oct 31 - Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Datera is transforming the traditional datacenter model through modern cloud simplicity. The technology industry is at another major inflection point. The rise of mobile, the Internet of Things, data storage and Big...
In his session at @ThingsExpo, Arvind Radhakrishnen discussed how IoT offers new business models in banking and financial services organizations with the capability to revolutionize products, payments, channels, business processes and asset management built on strong architectural foundation. The following topics were covered: How IoT stands to impact various business parameters including customer experience, cost and risk management within BFS organizations.
SYS-CON Events announced today that CA Technologies has been named "Platinum Sponsor" of SYS-CON's 21st International Cloud Expo®, which will take place October 31-November 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. CA Technologies helps customers succeed in a future where every business - from apparel to energy - is being rewritten by software. From planning to development to management to security, CA creates software that fuels transformation for companies in the applic...
SYS-CON Events announced today that Pulzze Systems will exhibit at SYS-CON's 21st International Cloud Expo®, which will take place October 31-November 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Pulzze Systems Inc, provides the software product "The Interactor" that uniquely simplifies building IoT, Web and Smart Enterprise Solutions. It is a Silicon Valley startup funded by US government agencies, NSF and DHS to bring innovative solutions to market.
From 2013, NTT Communications has been providing cPaaS service, SkyWay. Its customer’s expectations for leveraging WebRTC technology are not only typical real-time communication use cases such as Web conference, remote education, but also IoT use cases such as remote camera monitoring, smart-glass, and robotic. Because of this, NTT Communications has numerous IoT business use-cases that its customers are developing on top of PaaS. WebRTC will lead IoT businesses to be more innovative and address...
WebRTC is great technology to build your own communication tools. It will be even more exciting experience it with advanced devices, such as a 360 Camera, 360 microphone, and a depth sensor camera. In his session at @ThingsExpo, Masashi Ganeko, a manager at INFOCOM Corporation, will introduce two experimental projects from his team and what they learned from them. "Shotoku Tamago" uses the robot audition software HARK to track speakers in 360 video of a remote party. "Virtual Teleport" uses a...
When shopping for a new data processing platform for IoT solutions, many development teams want to be able to test-drive options before making a choice. Yet when evaluating an IoT solution, it’s simply not feasible to do so at scale with physical devices. Building a sensor simulator is the next best choice; however, generating a realistic simulation at very high TPS with ease of configurability is a formidable challenge. When dealing with multiple application or transport protocols, you would be...
SYS-CON Events announced today that CA Technologies has been named “Platinum Sponsor” of SYS-CON's 21st International Cloud Expo®, which will take place October 31-November 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. CA Technologies helps customers succeed in a future where every business – from apparel to energy – is being rewritten by software. From planning to development to management to security, CA creates software that fuels transformation for companies in the applic...
SYS-CON Events announced today that Elastifile will exhibit at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 - Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Elastifile Cloud File System (ECFS) is software-defined data infrastructure designed for seamless and efficient management of dynamic workloads across heterogeneous environments. Elastifile provides the architecture needed to optimize your hybrid cloud environment, by facilitating efficient...
SYS-CON Events announced today that Golden Gate University will exhibit at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Since 1901, non-profit Golden Gate University (GGU) has been helping adults achieve their professional goals by providing high quality, practice-based undergraduate and graduate educational programs in law, taxation, business and related professions. Many of its courses are taug...
Recently, WebRTC has a lot of eyes from market. The use cases of WebRTC are expanding - video chat, online education, online health care etc. Not only for human-to-human communication, but also IoT use cases such as machine to human use cases can be seen recently. One of the typical use-case is remote camera monitoring. With WebRTC, people can have interoperability and flexibility for deploying monitoring service. However, the benefit of WebRTC for IoT is not only its convenience and interopera...