58.com Reports Third Quarter 2018 Unaudited Financial Results
BEIJING, Nov. 14, 2018 /PRNewswire/ -- 58.com Inc. (NYSE: WUBA) ("58.com" or the "Company"), China's largest online market place for classifieds, today reported its unaudited financial results for the third quarter ended September 30, 2018.
Third Quarter 2018 Financial Highlights
- Total revenues were RMB3,626.8 million (US$527.2 million[1]), a 33.2% increase from RMB2,722.5 million in the same quarter of 2017, exceeding the high end of the Company's guidance of RMB3,550 million.
- Gross margin was 89.5% compared with 91.6% in the same quarter of 2017.
- Income from operations was RMB670.6 million (US$97.5 million), a 28.4% increase from RMB522.4 million in the same quarter of 2017.
- Non-GAAP income from operations[2] was RMB856.5 million (US$124.5 million), a 29.1% increase from RMB663.4 million in the same quarter of 2017.
- Net income attributable to 58.com Inc. was RMB726.2 million (US$105.6 million), a 105.6% increase from RMB353.3 million in the same quarter of 2017.
- Non-GAAP net income attributable to 58.com Inc.[3] was RMB843.5 million (US$122.6 million), a 76.2% increase from RMB478.7 million in the same quarter of 2017.
- Basic and diluted earnings per ADS attributable to ordinary shareholders were RMB4.92 (US$0.72) and RMB4.84 (US$0.70), respectively, representing 103.3% and 103.2% increases from RMB2.42 and RMB2.38, respectively, in the same quarter of 2017. One ADS represents two Class A ordinary shares.
- Non-GAAP basic and diluted earnings per ADS[4] attributable to ordinary shareholders were RMB5.72 (US$0.83) and RMB 5.63 (US$0.82), respectively, representing 74.3% and 74.2% increases from RMB3.28 and RMB3.23, respectively, in the same quarter of 2017.
Management Comments
"We delivered solid financial and operational results for the third quarter with revenues exceeding the high end of our guidance," commented Mr. Michael Yao, Chairman and Chief Executive Officer of 58.com. "We continued to see improvement in user growth and engagement on our mobile apps. Our two early-stage businesses, Zhuan Zhuan and 58 Town, continue to enjoy rapid user growth. Excluding Zhuan Zhuan and 58 Town, our core businesses maintained revenue, profit and profit margin growth momentum on a year-over-year basis. Despite an uncertain macro-economic environment, the China market remains massive and we continue to see enormous opportunities in lower-tier cities and towns where product innovation and technological advances are driving offline-to-online user conversion and substantially improving the services we can offer."
Third Quarter 2018 Financial Results
Revenues
Total revenues were RMB3,626.8 million (US$527.2 million), representing an increase of 33.2% from RMB2,722.5 million in the same quarter of 2017.
Membership revenues were RMB1,181.1 million (US$171.7 million), an increase of 18.8% from RMB994.1 million in the same quarter of 2017. The increase in membership revenues was primarily driven by an increase in the number of subscription-based paying membership accounts. The total number of subscription-based paying membership accounts on the Company's platforms, which include 58.com, Ganji.com and Anjuke.com, was approximately 2,968,000 during the third quarter of 2018, a 13.7% increase from approximately 2,611,000 in the same quarter of 2017. The Company defines subscription-based paying membership accounts as registered accounts through which users have purchased the Company's subscription-based membership services and whose membership subscriptions are active at any point during a given period. Some paying merchant members purchase membership services from more than one Company platform which contributes separately to the revenues of each platform.
Online marketing services revenues were RMB2,328.9 million (US$338.5 million), an increase of 40.3% from RMB1,660.5 million in the same quarter of 2017. The increase was primarily driven by the increasing adoption and effectiveness of the Company's various online marketing services such as real-time bidding, priority listing and various other online marketing services.
Cost of Revenues
Cost of revenues was RMB380.6 million (US$55.3 million), an increase of 67.1% from RMB227.8 million in the same quarter of 2017. The year-over-year increase was primarily driven by increases in the costs of used goods and services sold on the Zhuan Zhuan platform, traffic acquisition costs ("TAC") paid to 58.com's advertising union partners, and salaries and benefits primarily for information quality control teams.
Gross Profit and Gross Margin
Gross profit was RMB3,246.2 million (US$471.9 million), an increase of 30.1% from RMB2,494.8 million during the same quarter of 2017.
Gross margin was 89.5%, compared with 91.6% during the same quarter of 2017.
Operating Expenses
Operating expenses were RMB2,575.6 million (US$374.4 million), an increase of 30.6% from RMB1,972.3 million in the same quarter of 2017.
Sales and marketing expenses in the third quarter of 2018 were RMB1,920.1 million (US$279.1 million), an increase of 42.6% from RMB1,346.2 million in the same quarter in 2017.
Within sales and marketing expenses, advertising expenses in the third quarter of 2018 were RMB978.2 million (US$142.2 million), an increase of 80.7% from RMB541.2 million in the third quarter of 2017. The increase was primarily due to promotional campaigns launched during the quarter for the Company's apps. Advertising expenses associated with the Company's core businesses including 58.com and Anjuke accounted for the majority of the increase, while advertising expenses for Zhuan Zhuan grew at a faster rate from a smaller base in 2017.
Non-advertising sales and marketing expenses in the third quarter of 2018 were RMB941.9 million (US$136.9 million), an increase of 17.0% from RMB805.0 million in the same quarter in 2017. Non-advertising sales and marketing expenses include salaries, benefits, commissions and share-based compensation for the Company's sales, sales support, customer service, and marketing dealer management personnel, online and offline promotional expenses, and other operating expenses that are associated with sales and marketing activities.
The Company's sales and marketing headcount as of September 30, 2018 was approximately 16,000, a 2.0% decrease from September 30, 2017. The increase in non-advertising sales and marketing expenses was mainly related to marketing and promotional expenses for the Company's core businesses as well as the expansion of Zhuan Zhuan and 58 Town.
Research and development expenses in the third quarter of 2018 were RMB468.8 million (US$68.1 million), an increase of 25.7% from RMB372.9 million in the same quarter of 2017. The increase was primarily due to increases in salaries and benefits and share-based compensation expenses for the Company's research and development personnel for the development of new features and services.
General and administrative expenses in the third quarter of 2018 were RMB186.7 million (US$27.1 million), a decrease of 26.3% from RMB253.3 million in the same quarter of 2017. The decrease in general and administrative expenses was due to the decreases in professional expenses, depreciation and amortization expenses and other administrative expenses, which were partially offset by the increase in salaries, benefits and share-based compensation expenses related to administrative personnel.
Income from Operations
Income from operations was RMB670.6 million (US$97.5 million) in the third quarter of 2018, an increase of 28.4% from RMB522.4 million in the same quarter of 2017.
Operating margin, defined as income from operations divided by total revenues, was 18.5% in the third quarter of 2018, compared with 19.2% in the same quarter of 2017.
Non-GAAP income from operations was RMB856.5 million (US$124.5 million) in the third quarter of 2018, an increase of 29.1% from RMB663.4 million in the same quarter of 2017.
Non-GAAP operating margin, defined as non-GAAP income from operations divided by total revenues, was 23.6% in the third quarter of 2018, compared with 24.3% in the same quarter of 2017.
Other Income/(Expenses), net
Other income in the third quarter of 2018 was RMB103.7 million (US$15.1 million), compared with other expenses of RMB81.4 million in the same quarter of 2017. Other income in the third quarter of 2018 mainly included RMB51.1 million investment income associated with the purchase of short-term investments, RMB67.5 million in change in fair value of long-term investments, and RMB6.0 million in tax refunds and other government subsidies, which were offset by RMB22.1 million share of net loss of equity investees. The year-over-year improvement was largely due to less equity pick-up from 58 Home, 58.com's non-consolidated affiliate.
Net Income Attributable to 58.com Inc.
Net income attributable to 58.com Inc. was RMB726.2 million (US$105.6 million) in the third quarter of 2018, an increase of 105.6% from RMB353.3 million in the same quarter of 2017.
Net margin, defined as net income attributable to 58.com Inc. divided by total revenues, was 20.0% in the third quarter of 2018, compared with 13.0% in the same quarter of 2017.
Non-GAAP net income attributable to 58.com Inc. was RMB843.5 million (US$122.6 million) in the third quarter of 2018, an increase of 76.2% from RMB478.7 million in the same quarter of 2017.
Non-GAAP net margin, defined as non-GAAP net income attributable to 58.com Inc. divided by total revenues, was 23.3% in the third quarter of 2018, compared with 17.5% in the same quarter of 2017.
Basic and Diluted Earnings per ADS
Basic and diluted earnings per ADS attributable to ordinary shareholders in the third quarter of 2018 were RMB4.92 (US$0.72) and RMB4.84 (US$0.70), respectively, representing 103.3% and 103.2% increases from RMB2.42 and RMB2.38, respectively, in the same quarter of 2017.
Non-GAAP basic and diluted earnings per ADS attributable to ordinary shareholders in the third quarter of 2018 were RMB5.72 (US$0.83) and RMB5.63 (US$0.82), respectively, representing 74.3% and 74.2% increases from RMB3.28 and RMB3.23, respectively, in the same quarter of 2017.
Cash Flow
Net cash provided by operating activities was RMB863.4 million (US$125.5 million) in the third quarter of 2018, an increase of 22.8% from RMB702.9 million in the same quarter of 2017.
Cash and Cash Equivalents, Restricted Cash and Short-term Investments
As of September 30, 2018, the Company had cash and cash equivalents, restricted cash and short-term investments of RMB7,162.5 million (US$1,041.2 million).
Shares Outstanding
As of September 30, 2018, the Company had a total of 296,277,533 ordinary shares (including 250,691,369 Class A and 45,586,164 Class B ordinary shares) issued and outstanding. One ADS represents two Class A ordinary shares.
Business Outlook
Based on the Company's current operations, total revenues for the fourth quarter of 2018 are expected to be between RMB3.5 billion and RMB3.6 billion. This represents a year-over-year increase of 26.6% to 30.2% in Renminbi amounts. These estimates reflect the Company's current and preliminary view, which is subject to change.
Non-GAAP Financial Measures
To supplement the financial measures prepared in accordance with generally accepted accounting principles in the United States, or GAAP, this press release presents non-GAAP income/(loss) from operations, non-GAAP operating margin, non-GAAP net income/(loss) attributable to 58.com Inc., non-GAAP net margin and non-GAAP basic and diluted earnings/(loss) per share and per ADS by excluding share-based compensation expenses, amortization of intangible assets resulting from business acquisitions, change in fair value of long-term investments, share-based compensation expenses included in share of results of equity investees, income tax effects of above GAAP to non-GAAP reconciling items. The Company believes these non-GAAP financial measures are important to help investors understand the Company's operating and financial performance, compare business trends among different reporting periods on a consistent basis and assess the Company's core operating results, as they exclude certain expenses that are not expected to result in cash payments. The use of the above non-GAAP financial measures has certain limitations. Share-based compensation expenses, amortization of intangible assets resulting from business acquisitions, non-cash gain or loss and income tax effects resulting from GAAP to non-GAAP reconciling items have been and will continue to be incurred in the future and are not reflected in the presentation of the non-GAAP financial measures, but should be considered in the overall evaluation of the Company's results. The Company compensates for these limitations by providing the relevant disclosure of its share-based compensation expenses, amortization of intangible assets resulting from business acquisitions, change in fair value of long-term investments, share-based compensation expenses included in share of results of equity investees, income tax effects of above GAAP to non-GAAP reconciling items, all of which should be considered when evaluating the Company's performance. These non-GAAP financial measures should be considered in addition to financial measures prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, financial measures prepared in accordance with GAAP. Reconciliation of each of these non-GAAP financial measures to the most directly comparable GAAP financial measure is set forth at the end of this release.
Conference Call
58.com's management will host an earnings conference call on November 15, 2018 at 8:00 a.m. U.S. Eastern Time (9:00 p.m. Beijing / Hong Kong time on the same day).
Dial-in details for the earnings conference call are as follows:
International: |
+1-412-317-6061 |
U.S. Toll Free: |
+1-888-317-6003 |
Hong Kong Toll Free: |
800-963976 |
Hong Kong |
852-58081995 |
China Toll Free: |
4001-206115 |
Passcode: |
0603639 |
Please dial in 15 minutes before the call is scheduled to begin and provide the passcode to join the call.
A telephone replay of the call will be available after the conclusion of the conference call through 8:00 a.m. U.S. Eastern Time, November 22, 2018. The dial-in details for the replay are as follows:
International: |
+1-412-317-0088 |
U.S. Toll Free: |
+1-877-344-7529 |
Passcode: |
10126317 |
Additionally, a live and archived webcast of the conference call will be available on the Investor Relations section of 58.com's website at http://ir.58.com.
About 58.com Inc.
58.com Inc. (NYSE: WUBA) operates China's largest online market place for classifieds, as measured by monthly unique visitors on both its www.58.com website and mobile applications. The Company's online marketplace enables local business users and consumer users to connect, share information and conduct business. 58.com's broad, in-depth and high quality local information, combined with its easy-to-use website and mobile applications, has made it a trusted marketplace for consumers. 58.com's strong brand recognition, large and growing user base, merchant network and massive database of local information create a powerful network effect. For more information on 58.com, please visit http://www.58.com.
Safe Harbor Statements
This press release contains forward-looking statements made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates," "confident" and similar statements. 58.com may also make written or oral forward-looking statements in its reports filed with or furnished to the U.S. Securities and Exchange Commission, in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Any statements that are not historical facts, including statements about 58.com's beliefs and expectations, are forward-looking statements that involve factors, risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Such factors and risks include, but not limited to the following: 58.com's goals and strategies; its future business development, financial condition and results of operations; its ability to retain and grow its user base and network of local merchants for its online marketplace; the growth of, and trends in, the markets for its services in China; the demand for and market acceptance of its brand and services; competition in its industry in China; its ability to maintain the network infrastructure necessary to operate its website and mobile applications; relevant government policies and regulations relating to the corporate structure, business and industry; and its ability to protect its users' information and adequately address privacy concerns. Further information regarding these and other risks, uncertainties or factors is included in the Company's filings with the U.S. Securities and Exchange Commission. All information provided in this press release is current as of the date of the press release, and 58.com does not undertake any obligation to update such information, except as required under applicable law.
For more information, please contact:
58.com Inc.
[email protected]
Christensen
In China
Mr. Christian Arnell
Phone: +86-10-5900-1548
E-mail: [email protected]
In US
Ms. Linda Bergkamp
Phone: +1-480-614-3004
Email: [email protected]
58.com Inc. |
|||||
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||
(in thousands, except share and per share data, unless otherwise noted) |
|||||
As of |
|||||
December 31, |
September 30, |
September 30, |
|||
RMB |
RMB |
US$ |
|||
ASSETS |
|||||
Current assets: |
|||||
Cash and cash equivalents |
1,524,982 |
1,428,996 |
207,727 |
||
Restricted cash-current |
93,350 |
812,047 |
118,044 |
||
Short-term investments |
3,437,707 |
4,921,441 |
715,409 |
||
Accounts receivable, net |
667,750 |
906,403 |
131,760 |
||
Prepayments and other current assets |
657,272 |
981,581 |
142,688 |
||
Total current assets |
6,381,061 |
9,050,468 |
1,315,628 |
||
Non-current assets: |
|||||
Restricted cash-non-current |
792,000 |
- |
- |
||
Property and equipment, net |
1,351,681 |
1,324,142 |
192,485 |
||
Intangible assets, net |
1,309,566 |
1,155,521 |
167,973 |
||
Land use rights, net |
3,688 |
3,630 |
528 |
||
Goodwill |
15,864,655 |
15,864,655 |
2,306,177 |
||
Long-term investments |
1,808,601 |
3,298,113 |
479,433 |
||
Long-term prepayments and other non-current assets |
755,260 |
545,536 |
79,302 |
||
Total non-current assets |
21,885,451 |
22,191,597 |
3,225,898 |
||
Total assets |
28,266,512 |
31,242,065 |
4,541,526 |
||
LIABILITIES, MEZZANINE EQUITY AND |
|||||
Current liabilities: |
|||||
Short-term loans |
75,000 |
814,514 |
118,402 |
||
Accounts payable |
624,300 |
990,496 |
143,984 |
||
Deferred revenues |
2,123,755 |
2,419,859 |
351,765 |
||
Customer advances |
1,365,437 |
1,505,259 |
218,813 |
||
Taxes payable |
186,491 |
263,762 |
38,342 |
||
Salary and welfare payable |
536,831 |
574,234 |
83,474 |
||
Accrued expenses and other current liabilities |
689,134 |
735,241 |
106,879 |
||
Total current liabilities |
5,600,948 |
7,303,365 |
1,061,659 |
||
Non-current liabilities: |
|||||
Long-term loans |
777,427 |
37,500 |
5,451 |
||
Deferred tax liabilities |
319,219 |
294,087 |
42,750 |
||
Other non-current liabilities |
17,376 |
1,675 |
243 |
||
Total non-current liabilities |
1,114,022 |
333,262 |
48,444 |
||
Total liabilities |
6,714,970 |
7,636,627 |
1,110,103 |
||
Mezzanine equity: |
|||||
Mezzanine classified noncontrolling interests |
1,736,405 |
1,914,560 |
278,311 |
||
Total mezzanine equity |
1,736,405 |
1,914,560 |
278,311 |
||
Shareholders' equity: |
|||||
58.com Inc. shareholders' equity: |
|||||
Ordinary shares (US$0.00001 par value, 4,800,000,000 Class A and |
18 |
19 |
3 |
||
Additional paid-in capital |
21,338,787 |
21,526,285 |
3,129,184 |
||
Accumulated deficit |
(1,689,683) |
(5,971) |
(867) |
||
Accumulated other comprehensive loss |
(55,671) |
(43,798) |
(6,366) |
||
Total 58.com Inc. shareholders' equity |
19,593,451 |
21,476,535 |
3,121,954 |
||
Noncontrolling interests |
221,686 |
214,343 |
31,158 |
||
Total shareholders' equity |
19,815,137 |
21,690,878 |
3,153,112 |
||
Total liabilities, mezzanine equity and shareholders' equity |
28,266,512 |
31,242,065 |
4,541,526 |
||
58.com Inc. |
|||||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||
(in thousands, except share, per share and per ADS data, unless otherwise noted) |
|||||||||||
For the Three Months Ended |
For the Nine Months Ended |
||||||||||
September 30, 2017 |
September 30, 2018 |
September 30, 2018 |
September 30, 2017 |
September 30, 2018 |
September 30, 2018 |
||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
||||||
Revenues: |
|||||||||||
Membership |
994,107 |
1,181,105 |
171,692 |
2,750,712 |
3,276,850 |
476,342 |
|||||
Online marketing services |
1,660,502 |
2,328,921 |
338,545 |
4,334,005 |
6,007,559 |
873,293 |
|||||
E-commerce services |
14,664 |
15,627 |
2,272 |
56,491 |
46,642 |
6,780 |
|||||
Other services |
53,247 |
101,148 |
14,703 |
162,890 |
197,453 |
28,703 |
|||||
Total revenues |
2,722,520 |
3,626,801 |
527,212 |
7,304,098 |
9,528,504 |
1,385,118 |
|||||
Cost of revenues(1) |
(227,761) |
(380,623) |
(55,330) |
(662,644) |
(980,104) |
(142,474) |
|||||
Gross profit |
2,494,759 |
3,246,178 |
471,882 |
6,641,454 |
8,548,400 |
1,242,644 |
|||||
Operating expenses(1): |
|||||||||||
Sales and marketing expenses(2) |
(1,346,202) |
(1,920,131) |
(279,121) |
(3,873,773) |
(5,141,943) |
(747,462) |
|||||
Research and development expenses |
(372,873) |
(468,782) |
(68,145) |
(1,010,543) |
(1,209,224) |
(175,780) |
|||||
General and administrative expenses |
(253,255) |
(186,713) |
(27,142) |
(574,386) |
(516,947) |
(75,146) |
|||||
Total operating expenses |
(1,972,330) |
(2,575,626) |
(374,408) |
(5,458,702) |
(6,868,114) |
(998,388) |
|||||
Income from operations |
522,429 |
670,552 |
97,474 |
1,182,752 |
1,680,286 |
244,256 |
|||||
Other income/(expenses): |
|||||||||||
Interest income, net |
1,664 |
390 |
56 |
(9,138) |
3,634 |
528 |
|||||
Investment income, net |
55,956 |
115,378 |
16,772 |
314,703 |
226,226 |
32,886 |
|||||
Share of results of equity investees |
(182,087) |
(22,109) |
(3,214) |
(489,067) |
(75,695) |
(11,003) |
|||||
Foreign currency exchange gain/(loss), net |
313 |
790 |
115 |
497 |
(104) |
(15) |
|||||
Others, net |
42,726 |
9,271 |
1,348 |
46,298 |
52,559 |
7,640 |
|||||
Income before tax |
441,001 |
774,272 |
112,551 |
1,046,045 |
1,886,906 |
274,292 |
|||||
Income tax expenses |
(51,150) |
(16,798) |
(2,442) |
(104,545) |
(206,266) |
(29,984) |
|||||
Net income |
389,851 |
757,474 |
110,109 |
941,500 |
1,680,640 |
244,308 |
|||||
Net loss/(income) attributable to noncontrolling interests |
(1,785) |
2,649 |
385 |
(3,904) |
3,070 |
446 |
|||||
Deemed dividend to mezzanine classified noncontrolling |
(34,809) |
(33,959) |
(4,936) |
(66,585) |
(97,651) |
(14,195) |
|||||
Net income attributable to 58.com Inc. |
353,257 |
726,164 |
105,558 |
871,011 |
1,586,059 |
230,559 |
|||||
For the Three Months Ended |
For the Nine Months Ended |
||||||||||
September 30, 2017 |
September 30, 2018 |
September 30, 2018 |
September 30, 2017 |
September 30, 2018 |
September 30, 2018 |
||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
||||||
Net earnings per ordinary share attributable to ordinary |
1.21 |
2.46 |
0.36 |
2.99 |
5.38 |
0.78 |
|||||
Net earnings per ordinary share attributable to ordinary |
1.19 |
2.42 |
0.35 |
2.96 |
5.29 |
0.77 |
|||||
Net earnings per ADS attributable to ordinary shareholders |
2.42 |
4.92 |
0.72 |
5.99 |
10.76 |
1.56 |
|||||
Net earnings per ADS attributable to ordinary shareholders |
2.38 |
4.84 |
0.70 |
5.92 |
10.59 |
1.54 |
|||||
Weighted average number of ordinary shares used in |
291,777,760 |
295,068,924 |
295,068,924 |
290,853,040 |
294,681,288 |
294,681,288 |
|||||
Weighted average number of ordinary shares used in |
296,419,017 |
299,839,409 |
299,839,409 |
294,437,994 |
299,630,643 |
299,630,643 |
|||||
Note: |
|||||||||||
(1) Share based compensation expenses were allocated in cost of revenues and operating expenses as follows: |
|||||||||||
Cost of revenues |
1,141 |
2,198 |
320 |
2,139 |
4,313 |
627 |
|||||
Sales and marketing expenses |
19,383 |
30,427 |
4,423 |
51,986 |
63,761 |
9,269 |
|||||
Research and development expenses |
30,050 |
55,785 |
8,109 |
91,260 |
126,501 |
18,389 |
|||||
General and administrative expenses |
40,459 |
47,208 |
6,862 |
106,441 |
130,496 |
18,970 |
|||||
Amortization of intangible assets resulting from business acquisitions were allocated in operating expenses as follows: |
|||||||||||
Sales and marketing expenses |
43,671 |
43,637 |
6,343 |
132,486 |
130,923 |
19,032 |
|||||
Research and development expenses |
11,677 |
11,677 |
1,698 |
35,031 |
35,031 |
5,092 |
|||||
(2) Breakdown of sales and marketing expenses was as follows: |
|||||||||||
Advertising expenses |
541,209 |
978,219 |
142,200 |
1,575,135 |
2,513,055 |
365,312 |
|||||
Non-advertising sales and marketing expenses |
804,993 |
941,912 |
136,921 |
2,298,638 |
2,628,888 |
382,150 |
|||||
58.com Inc. |
|||||||||||
Reconciliation of GAAP and Non-GAAP Results |
|||||||||||
(in thousands, except share, ADS, per share and per ADS data, unless otherwise noted) |
|||||||||||
For the Three Months Ended |
For the Nine Months Ended |
||||||||||
September 30, 2017 |
September 30, 2018 |
September 30, 2018 |
September 30, 2017 |
September 30, 2018 |
September 30, 2018 |
||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
||||||
GAAP income from operations |
522,429 |
670,552 |
97,474 |
1,182,752 |
1,680,286 |
244,256 |
|||||
Share-based compensation expenses[5] |
85,581 |
130,660 |
18,993 |
246,374 |
310,535 |
45,142 |
|||||
Amortization of intangible assets resulting from |
55,348 |
55,314 |
8,041 |
167,517 |
165,954 |
24,124 |
|||||
Non-GAAP income from operations |
663,358 |
856,526 |
124,508 |
1,596,643 |
2,156,775 |
313,522 |
|||||
GAAP net income attributable to 58.com Inc. |
353,257 |
726,164 |
105,558 |
871,011 |
1,586,059 |
230,559 |
|||||
Share-based compensation expenses |
85,581 |
130,660 |
18,993 |
246,374 |
310,535 |
45,142 |
|||||
Amortization of intangible assets resulting from |
55,348 |
55,314 |
8,041 |
167,517 |
165,954 |
24,124 |
|||||
Change in fair value of long-term investments |
- |
(67,450) |
(9,805) |
- |
(67,450) |
(9,805) |
|||||
Share-based compensation expenses included in |
(1,972) |
8 |
1 |
2,386 |
1 |
0 |
|||||
Income tax effects of GAAP to non-GAAP |
(13,556) |
(1,218) |
(177) |
(41,317) |
(28,330) |
(4,118) |
|||||
Non-GAAP net income attributable to 58.com Inc. |
478,658 |
843,478 |
122,611 |
1,245,971 |
1,966,769 |
285,902 |
|||||
For the Three Months Ended |
For the Nine Months Ended |
||||||||||
September 30, 2017 |
September 30, 2018 |
September 30, 2018 |
September 30, 2017 |
September 30, 2018 |
September 30, 2018 |
||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
||||||
GAAP operating margin |
19.2 % |
18.5% |
18.5% |
16.2% |
17.6% |
17.6% |
|||||
Share-based compensation expenses |
3.1% |
3.6% |
3.6% |
3.3% |
3.3% |
3.3% |
|||||
Amortization of intangible assets resulting from |
2.0% |
1.5% |
1.5% |
2.3% |
1.7% |
1.7% |
|||||
Non-GAAP operating margin |
24.3% |
23.6% |
23.6% |
21.8% |
22.6% |
22.6% |
|||||
GAAP net margin |
13.0% |
20.0% |
20.0% |
11.9% |
16.6% |
16.6% |
|||||
Share-based compensation expenses |
3.1% |
3.6% |
3.6% |
3.3% |
3.3% |
3.3% |
|||||
Amortization of intangible assets resulting from |
2.0% |
1.5% |
1.5% |
2.3% |
1.7% |
1.7% |
|||||
Change in fair value of long-term investments |
- |
(1.8)% |
(1.8)% |
- |
(0.7)% |
(0.7)% |
|||||
Share-based compensation expenses included in |
(0.1)% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|||||
Income tax effects of GAAP to non-GAAP |
(0.5)% |
(0.0)% |
(0.0)% |
(0.6)% |
(0.3)% |
(0.3)% |
|||||
Non-GAAP net margin |
17.5% |
23.3% |
23.3% |
16.9% |
20.6% |
20.6% |
|||||
Weighted average number of ordinary shares used |
291,777,760 |
295,068,924 |
295,068,924 |
290,853,040 |
294,681,288 |
294,681,288 |
|||||
Weighted average number of ordinary shares used |
296,419,017 |
299,839,409 |
299,839,409 |
294,437,994 |
299,630,643 |
299,630,643 |
|||||
Weighted average number of ADS used in |
145,888,880 |
147,534,462 |
147,534,462 |
145,426,520 |
147,340,644 |
147,340,644 |
|||||
Weighted average number of ADS used in |
148,209,508 |
149,919,704 |
149,919,704 |
147,218,997 |
149,815,321 |
149,815,321 |
|||||
Non-GAAP net earnings per ordinary share |
1.64 |
2.86 |
0.42 |
4.28 |
6.67 |
0.97 |
|||||
Non-GAAP net earnings per ordinary share |
1.61 |
2.81 |
0.41 |
4.23 |
6.56 |
0.95 |
|||||
Non-GAAP net earnings per ADS attributable to |
3.28 |
5.72 |
0.83 |
8.57 |
13.35 |
1.94 |
|||||
Non-GAAP net earnings per ADS attributable to |
3.23 |
5.63 |
0.82 |
8.46 |
13.13 |
1.91 |
|||||
[1] This press release contains translations of certain Renminbi amounts into U.S. dollars (US$) solely for the convenience of |
[2] Non-GAAP income from operations is defined as income from operations excluding share-based compensation expenses |
[3] Non-GAAP net income attributable to 58.com Inc. is defined as net income attributable to 58.com Inc. excluding share- |
[4] Non-GAAP basic and diluted earnings per ADS is defined as non-GAAP net income attributable to 58.com Inc. divided by |
[5] Since the third quarter of 2017, certain share-based awards with redemption features granted to the Company's employees |
[6] This is to exclude the income tax benefits related to amortization of intangible assets resulting from business acquisitions |
SOURCE 58.com Inc
Related Links
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article