Click here to close now.

Welcome!

Open Web Authors: Liz McMillan, Lori MacVittie, Gilad Parann-Nissany, Carmen Gonzalez, Mark R. Hinkle

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
As organizations shift toward IT-as-a-service models, the need for managing and protecting data residing across physical, virtual, and now cloud environments grows with it. CommVault can ensure protection &E-Discovery of your data – whether in a private cloud, a Service Provider delivered public cloud, or a hybrid cloud environment – across the heterogeneous enterprise. In his session at 16th Cloud Expo, Randy De Meno, Chief Technologist - Windows Products and Microsoft Partnerships, will discuss how to cut costs, scale easily, and unleash insight with CommVault Simpana software, the only si...
Hadoop as a Service (as offered by handful of niche vendors now) is a cloud computing solution that makes medium and large-scale data processing accessible, easy, fast and inexpensive. In his session at Big Data Expo, Kumar Ramamurthy, Vice President and Chief Technologist, EIM & Big Data, at Virtusa, will discuss how this is achieved by eliminating the operational challenges of running Hadoop, so one can focus on business growth. The fragmented Hadoop distribution world and various PaaS solutions that provide a Hadoop flavor either make choices for customers very flexible in the name of opti...
Cloud data governance was previously an avoided function when cloud deployments were relatively small. With the rapid adoption in public cloud – both rogue and sanctioned, it’s not uncommon to find regulated data dumped into public cloud and unprotected. This is why enterprises and cloud providers alike need to embrace a cloud data governance function and map policies, processes and technology controls accordingly. In her session at 15th Cloud Expo, Evelyn de Souza, Data Privacy and Compliance Strategy Leader at Cisco Systems, will focus on how to set up a cloud data governance program and s...
The Workspace-as-a-Service (WaaS) market will grow to $6.4B by 2018. In his session at 16th Cloud Expo, Seth Bostock, CEO of IndependenceIT, will begin by walking the audience through the evolution of Workspace as-a-Service, where it is now vs. where it going. To look beyond the desktop we must understand exactly what WaaS is, who the users are, and where it is going in the future. IT departments, ISVs and service providers must look to workflow and automation capabilities to adapt to growing demand and the rapidly changing workspace model.
Containers and microservices have become topics of intense interest throughout the cloud developer and enterprise IT communities. Accordingly, attendees at the upcoming 16th Cloud Expo at the Javits Center in New York June 9-11 will find fresh new content in a new track called PaaS | Containers & Microservices Containers are not being considered for the first time by the cloud community, but a current era of re-consideration has pushed them to the top of the cloud agenda. With the launch of Docker's initial release in March of 2013, interest was revved up several notches. Then late last...
HP and Aruba Networks on Monday announced a definitive agreement for HP to acquire Aruba, a provider of next-generation network access solutions for the mobile enterprise, for $24.67 per share in cash. The equity value of the transaction is approximately $3.0 billion, and net of cash and debt approximately $2.7 billion. Both companies' boards of directors have approved the deal. "Enterprises are facing a mobile-first world and are looking for solutions that help them transition legacy investments to the new style of IT," said Meg Whitman, Chairman, President and Chief Executive Officer of HP...
Roberto Medrano, Executive Vice President at SOA Software, had reached 30,000 page views on his home page - http://RobertoMedrano.SYS-CON.com/ - on the SYS-CON family of online magazines, which includes Cloud Computing Journal, Internet of Things Journal, Big Data Journal, and SOA World Magazine. He is a recognized executive in the information technology fields of SOA, internet security, governance, and compliance. He has extensive experience with both start-ups and large companies, having been involved at the beginning of four IT industries: EDA, Open Systems, Computer Security and now SOA.
The industrial software market has treated data with the mentality of “collect everything now, worry about how to use it later.” We now find ourselves buried in data, with the pervasive connectivity of the (Industrial) Internet of Things only piling on more numbers. There’s too much data and not enough information. In his session at @ThingsExpo, Bob Gates, Global Marketing Director, GE’s Intelligent Platforms business, to discuss how realizing the power of IoT, software developers are now focused on understanding how industrial data can create intelligence for industrial operations. Imagine ...
Operational Hadoop and the Lambda Architecture for Streaming Data Apache Hadoop is emerging as a distributed platform for handling large and fast incoming streams of data. Predictive maintenance, supply chain optimization, and Internet-of-Things analysis are examples where Hadoop provides the scalable storage, processing, and analytics platform to gain meaningful insights from granular data that is typically only valuable from a large-scale, aggregate view. One architecture useful for capturing and analyzing streaming data is the Lambda Architecture, representing a model of how to analyze rea...
SYS-CON Events announced today that Vitria Technology, Inc. will exhibit at SYS-CON’s @ThingsExpo, which will take place on June 9-11, 2015, at the Javits Center in New York City, NY. Vitria will showcase the company’s new IoT Analytics Platform through live demonstrations at booth #330. Vitria’s IoT Analytics Platform, fully integrated and powered by an operational intelligence engine, enables customers to rapidly build and operationalize advanced analytics to deliver timely business outcomes for use cases across the industrial, enterprise, and consumer segments.
SYS-CON Events announced today that Open Data Centers (ODC), a carrier-neutral colocation provider, will exhibit at SYS-CON's 16th International Cloud Expo®, which will take place June 9-11, 2015, at the Javits Center in New York City, NY. Open Data Centers is a carrier-neutral data center operator in New Jersey and New York City offering alternative connectivity options for carriers, service providers and enterprise customers.
The explosion of connected devices / sensors is creating an ever-expanding set of new and valuable data. In parallel the emerging capability of Big Data technologies to store, access, analyze, and react to this data is producing changes in business models under the umbrella of the Internet of Things (IoT). In particular within the Insurance industry, IoT appears positioned to enable deep changes by altering relationships between insurers, distributors, and the insured. In his session at @ThingsExpo, Michael Sick, a Senior Manager and Big Data Architect within Ernst and Young's Financial Servi...
The explosion of connected devices / sensors is creating an ever-expanding set of new and valuable data. In parallel the emerging capability of Big Data technologies to store, access, analyze, and react to this data is producing changes in business models under the umbrella of the Internet of Things (IoT). In particular within the Insurance industry, IoT appears positioned to enable deep changes by altering relationships between insurers, distributors, and the insured. In his session at @ThingsExpo, Michael Sick, a Senior Manager and Big Data Architect within Ernst and Young's Financial Servi...
PubNub on Monday has announced that it is partnering with IBM to bring its sophisticated real-time data streaming and messaging capabilities to Bluemix, IBM’s cloud development platform. “Today’s app and connected devices require an always-on connection, but building a secure, scalable solution from the ground up is time consuming, resource intensive, and error-prone,” said Todd Greene, CEO of PubNub. “PubNub enables web, mobile and IoT developers building apps on IBM Bluemix to quickly add scalable realtime functionality with minimal effort and cost.”
Sensor-enabled things are becoming more commonplace, precursors to a larger and more complex framework that most consider the ultimate promise of the IoT: things connecting, interacting, sharing, storing, and over time perhaps learning and predicting based on habits, behaviors, location, preferences, purchases and more. In his session at @ThingsExpo, Tom Wesselman, Director of Communications Ecosystem Architecture at Plantronics, will examine the still nascent IoT as it is coalescing, including what it is today, what it might ultimately be, the role of wearable tech, and technology gaps stil...
With several hundred implementations of IoT-enabled solutions in the past 12 months alone, this session will focus on experience over the art of the possible. Many can only imagine the most advanced telematics platform ever deployed, supporting millions of customers, producing tens of thousands events or GBs per trip, and hundreds of TBs per month. With the ability to support a billion sensor events per second, over 30PB of warm data for analytics, and hundreds of PBs for an data analytics archive, in his session at @ThingsExpo, Jim Kaskade, Vice President and General Manager, Big Data & Ana...
In the consumer IoT, everything is new, and the IT world of bits and bytes holds sway. But industrial and commercial realms encompass operational technology (OT) that has been around for 25 or 50 years. This grittier, pre-IP, more hands-on world has much to gain from Industrial IoT (IIoT) applications and principles. But adding sensors and wireless connectivity won’t work in environments that demand unwavering reliability and performance. In his session at @ThingsExpo, Ron Sege, CEO of Echelon, will discuss how as enterprise IT embraces other IoT-related technology trends, enterprises with i...
When it comes to the Internet of Things, hooking up will get you only so far. If you want customers to commit, you need to go beyond simply connecting products. You need to use the devices themselves to transform how you engage with every customer and how you manage the entire product lifecycle. In his session at @ThingsExpo, Sean Lorenz, Technical Product Manager for Xively at LogMeIn, will show how “product relationship management” can help you leverage your connected devices and the data they generate about customer usage and product performance to deliver extremely compelling and reliabl...
The Internet of Things (IoT) is causing data centers to become radically decentralized and atomized within a new paradigm known as “fog computing.” To support IoT applications, such as connected cars and smart grids, data centers' core functions will be decentralized out to the network's edges and endpoints (aka “fogs”). As this trend takes hold, Big Data analytics platforms will focus on high-volume log analysis (aka “logs”) and rely heavily on cognitive-computing algorithms (aka “cogs”) to make sense of it all.
One of the biggest impacts of the Internet of Things is and will continue to be on data; specifically data volume, management and usage. Companies are scrambling to adapt to this new and unpredictable data reality with legacy infrastructure that cannot handle the speed and volume of data. In his session at @ThingsExpo, Don DeLoach, CEO and president of Infobright, will discuss how companies need to rethink their data infrastructure to participate in the IoT, including: Data storage: Understanding the kinds of data: structured, unstructured, big/small? Analytics: What kinds and how responsiv...