UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF THE
SECURITIES EXCHANGE ACT OF 1934
For the month of August 2024
Commission File Number: 000-30666
NETEASE, INC.
NetEase Building, No. 599 Wangshang Road
Binjiang District, Hangzhou, 310052
People’s Republic of China
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual
reports under cover of Form 20-F or Form 40-F.
Exhibit
Exhibit 99.1 - NetEase Announces Second Quarter 2024 Unaudited Financial Results
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| |
|
| NETEASE, INC. |
| |
|
| |
| |
|
| By: |
/s/ William Lei Ding |
| |
|
| Name: |
William Lei Ding |
| |
|
| Title: |
Chief Executive Officer |
| |
|
| |
| Date: |
August 22, 2024 |
| |
Exhibit 99.1
Contact for Media and Investors:
Email: ir@service.netease.com
Tel: (+86) 571-8985-3378
NetEase Announces Second Quarter 2024 Unaudited
Financial Results
Hangzhou, China, August 22, 2024 - NetEase, Inc.
(NASDAQ: NTES and HKEX: 9999, “NetEase” or the “Company”), a leading internet and game services provider, today
announced its unaudited financial results for the second quarter ended June 30, 2024.
Second Quarter 2024 Financial Highlights
| · | Net revenues were RMB25.5 billion (US$3.5 billion), an increase of 6.1% compared with the same quarter
of 2023. |
| · | Games and related value-added services net revenues were RMB20.1 billion (US$2.8 billion), an increase
of 6.7% compared with the same quarter of 2023. |
| · | Youdao net revenues were RMB1.3 billion (US$181.9 million), an increase of 9.5% compared with the same
quarter of 2023. |
| · | Cloud Music net revenues were RMB2.0 billion (US$280.8 million), an increase of 4.7% compared with the
same quarter of 2023. |
| · | Innovative businesses and others net revenues were RMB2.1 billion (US$284.5 million), which was relatively
stable compared with the same quarter of 2023. |
| · | Gross profit was RMB16.0 billion (US$2.2 billion), an increase of 11.6% compared with the same quarter
of 2023. |
| · | Total operating expenses were RMB9.0 billion (US$1.2 billion), an increase of 8.9% compared with the same
quarter of 2023. |
| · | Net income attributable to the Company’s shareholders was RMB6.8 billion (US$930.0 million). Non-GAAP
net income attributable to the Company’s shareholders was RMB7.8 billion (US$1.1 billion).[1] |
| · | Basic net income per share was US$0.29 (US$1.45 per ADS). Non-GAAP basic net income per share was US$0.33
(US$1.67 per ADS).[1] |
Second Quarter 2024 and Recent Operational
Highlights
| · | Launched popular new titles, further enhancing our appeal in diversified genres: |
| · | Lost Light mobile game, a multiplayer tactical shooter game, topped the iOS download charts in
China following its June launch. |
| · | Once Human, a multiplayer open-world survival game set in a post-apocalyptic world, attained over
230,000 peak concurrent users on Steam soon after its launch, ranking among the top 5 most-played games in the world. |
| · | Naraka: Bladepoint mobile game hit the top 3 on iOS grossing charts soon after launch in China,
and topped the iOS download chart for over a week. |
| · | Generated continued popularity of hit games, with Naraka: Bladepoint reaching record-high DAUs
on its three-year anniversary, and Identity V continuing its strong performance, hitting record-high DAUs in July and August,
consecutively. |
| · | Brought highly anticipated NetEase titles to partners’ world-leading gaming platforms: |
| · | Unveiled plans to bring Where Winds Meet and Marvel Rivals to consoles at PlayStation State
of Play. Marvel Rivals also announced during Gamescom its release date for December 6th. |
| · | Announced FragPunk, a 5v5 first-person hero shooter game, at the Xbox Games Showcase 2024, highlighting
its innovative shooting experience with unique card mechanics. |
| · | Eggy Party joined Nintendo Direct with upcoming plans for a worldwide release on Switch. |
| · | Brought
World of Warcraft
back to China with players enthusiastically
welcoming the unfolding return of Blizzard’s game portfolio. |
[1] As used in this announcement, non-GAAP net income attributable
to the Company’s shareholders and non-GAAP basic and diluted net income per share and per ADS are defined to exclude share-based
compensation expenses. See the unaudited reconciliation of GAAP and non-GAAP results at the end of this announcement.
| · | Youdao continued to drive growth in digital content services, online marketing services and AI-driven
subscription services, recording historic-high operating cash flow and significantly narrowed operating loss compared with the same quarter
of last year. |
| · | Cloud Music continued to propel quality development across its music-centric ecosystem, further augmented
its unique community, and kept bringing users high-quality music experiences. |
“The robust R&D and operating capabilities
we’ve built over the past two decades have shaped our formidable games portfolio of time-honored titles and newer innovative hits
that redefine genres and diversify our offerings,” said Mr. William Ding, Chief Executive Officer and Director of NetEase.
“With a growing portfolio of games that feature higher quality and cover more genres, we are thrilled to bring exciting NetEase
gaming experiences to more players around the globe. As we expand our reach to players in China and worldwide, innovation remains our
priority. We will continue to explore opportunities with talent and partners in the industry to drive the next wave of gaming trends.
“Alongside our games, Cloud Music and Youdao
are also on track for continued growth this year. Superior content is the thread that connects our NetEase family, and we continue to
bring experiences that resonate with our users across our businesses,” Mr. Ding concluded.
Second Quarter 2024 Financial Results
Net Revenues
Net revenues for the second quarter of 2024 were
RMB25.5 billion (US$3.5 billion), compared with RMB26.9 billion and RMB24.0 billion for the preceding quarter and the same quarter of
2023, respectively.
Net revenues from games and related value-added
services were RMB20.1 billion (US$2.8 billion) for the second quarter of 2024, compared with RMB21.5 billion and RMB18.8 billion for the
preceding quarter and the same quarter of 2023, respectively. Net revenues from the operation of online games accounted for approximately
96.1% of the segment’s net revenues for the second quarter of 2024, compared with 95.2% and 91.7% for the preceding quarter and
the same quarter of 2023, respectively. Net revenues from mobile games accounted for approximately 76.4% of net revenues from the operation
of online games for the second quarter of 2024, compared with 78.6% and 73.6% for the preceding quarter and the same quarter of 2023,
respectively.
Net revenues from Youdao were RMB1.3 billion (US$181.9
million) for the second quarter of 2024, compared with RMB1.4 billion and RMB1.2 billion for the preceding quarter and the same quarter
of 2023, respectively.
Net revenues from Cloud Music were RMB2.0 billion
(US$280.8 million) for the second quarter of 2024, compared with RMB2.0 billion and RMB1.9 billion for the preceding quarter and the same
quarter of 2023, respectively.
Net revenues from innovative businesses and others
were RMB2.1 billion (US$284.5 million) for the second quarter of 2024, compared with RMB2.0 billion and RMB2.1 billion for the preceding
quarter and the same quarter of 2023, respectively.
Gross Profit
Gross profit for the second quarter of 2024 was
RMB16.0 billion (US$2.2 billion), compared with RMB17.0 billion and RMB14.4 billion for the preceding quarter and the same quarter of
2023, respectively.
The quarter-over-quarter decrease in games and
related value-added services’ gross profit was primarily due to lower net revenues from certain mobile games. The year-over-year
increase was primarily due to increased net revenues from mobile games such as Identity V and Justice mobile game, launched
in 2023.
The quarter-over-quarter decrease in Youdao’s
gross profit was primarily due to lower net revenues from its learning services. The year-over-year increase was primarily due to higher
net revenues from its online marketing services.
The quarter-over-quarter decrease in Cloud Music’s
gross profit primarily resulted from the one-off adjustment of certain copyright costs in the preceding quarter. The year-over-year increase
was primarily due to increased net revenues from sales of membership subscriptions and continued improvement in cost control measures.
The quarter-over-quarter and year-over-year increases
in innovative businesses and others’ gross profit were primarily due to increased gross profit from Yanxuan and several other businesses
included within the segment.
Gross Profit Margin
Gross profit margin for games and related value-added
services for the second quarter of 2024 was 70.0%, compared with 69.5% and 67.4% for the preceding quarter and the same quarter of 2023,
respectively. The quarter-over-quarter and year-over-year increases were mainly attributable to changes in product mix.
Gross profit margin for Youdao for the second
quarter of 2024 was 48.2%, compared with 49.0% and 47.0% for the preceding quarter and the same quarter of 2023, respectively. The quarter-over-quarter
decrease was mainly due to decreased revenue contribution from its learning services. The year-over-year increase was mainly due to the
improvement of gross profit margin from its online marketing services.
Gross profit margin for Cloud Music for the second
quarter of 2024 was 32.1%, compared with 38.0% and 27.0% for the preceding quarter and the same quarter of 2023, respectively. The quarter-over-quarter
and year-over-year fluctuations were mainly due to the factors enumerated above. The one-off adjustment of copyright costs mentioned above
increased the gross profit margin in the preceding quarter by approximately five percentage points.
Gross profit margin for innovative businesses
and others for the second quarter of 2024 was 34.0%, compared with 33.4% and 29.5% for the preceding quarter and the same quarter of 2023,
respectively. The quarter-over-quarter and year-over-year increases were mainly due to changes in the product mix within the segment.
Operating Expenses
Total operating expenses for the second quarter
of 2024 were RMB9.0 billion (US$1.2 billion), compared with RMB9.4 billion and RMB8.3 billion for the preceding quarter and the same quarter
of 2023, respectively. The quarter-over-quarter decrease was mainly due to decreased marketing expenditures related to games and related
value-added services. The year-over-year increase was mainly due to increased research and development investments and marketing expenditures
associated with games and related value-added services.
Other Income/(Expenses)
Other income/(expenses) consisted of investment
income, interest income, exchange gains/(losses) and others. The quarter-over-quarter and year-over-year decreases were mainly due to
net exchange losses in the second quarter of 2024 compared with net exchange gains recorded in the preceding quarter and the same quarter
of 2023.
Income Tax
The Company recorded a net income tax charge of
RMB1.3 billion (US$179.0 million) for the second quarter of 2024, compared with RMB1.5 billion and RMB712.1 million for the preceding
quarter and the same quarter of 2023, respectively. The effective tax rate for the second quarter of 2024 was 16.0%, compared with 16.0%
and 8.0% for the preceding quarter and the same quarter of 2023, respectively. The effective tax rate represents certain estimates by
the Company as to the tax obligations and benefits applicable to it in each quarter.
Net Income and Non-GAAP Net Income
Net income attributable to the Company’s
shareholders totaled RMB6.8 billion (US$930.0 million) for the second quarter of 2024, compared with RMB7.6 billion and RMB8.2 billion
for the preceding quarter and the same quarter of 2023, respectively.
NetEase reported basic net income of US$0.29 per
share (US$1.45 per ADS) for the second quarter of 2024, compared with US$0.33 per share (US$1.64 per ADS) and US$0.35 per share (US$1.76
per ADS) for the preceding quarter and the same quarter of 2023, respectively.
Non-GAAP net income attributable to the Company’s
shareholders totaled RMB7.8 billion (US$1.1 billion) for the second quarter of 2024, compared with RMB8.5 billion and RMB9.0 billion for
the preceding quarter and the same quarter of 2023, respectively.
NetEase reported non-GAAP basic net income of
US$0.33 per share (US$1.67 per ADS) for the second quarter of 2024, compared with US$0.36 per share (US$1.82 per ADS) and US$0.39 per
share (US$1.93 per ADS) for the preceding quarter and the same quarter of 2023, respectively.
Other Financial Information
As of June 30, 2024, the Company’s
net cash (total cash and cash equivalents, current and non-current time deposits and restricted cash, as well as short-term investments
balance, minus short-term and long-term loans) totaled RMB116.1 billion (US$16.0 billion), compared with RMB110.9 billion as of December 31,
2023. Net cash provided by operating activities was RMB6.5 billion (US$898.8 million) for the second quarter of 2024, compared with RMB9.6
billion and RMB7.7 billion for the preceding quarter and the same quarter of 2023, respectively.
Quarterly Dividend
The board of directors has approved a dividend
of US$0.0870 per share (US$0.4350 per ADS) for the second quarter of 2024 to holders of ordinary shares and holders of ADSs as of the
close of business on September 6, 2024, Beijing/Hong Kong Time and New York Time, respectively, payable in U.S. dollars. For holders
of ordinary shares, in order to qualify for the dividend, all valid documents for the transfer of shares accompanied by the relevant share
certificates must be lodged for registration with the Company’s Hong Kong branch share registrar, Computershare Hong Kong Investor
Services Limited, at Shops 1712-1716, 17th Floor, Hopewell Centre, 183 Queen’s Road East, Wanchai, Hong Kong no later
than 4:30 p.m. on September 6, 2024 (Beijing/ Hong Kong Time). The payment date is expected to be September 17, 2024 for
holders of ordinary shares and on or around September 20, 2024 for holders of ADSs.
NetEase paid a dividend of US$0.0990 per share
(US$0.4950 per ADS) for the first quarter of 2024 in June 2024.
Under the Company’s current dividend policy,
the determination to make dividend distributions and the amount of such distribution in any particular quarter will be made at the discretion
of its board of directors and will be based upon the Company’s operations and earnings, cash flow, financial condition and other
relevant factors.
Share Repurchase Program
On November 17, 2022, the Company announced
that its board of directors had approved a share repurchase program of up to US$5.0 billion of the Company’s ADSs and ordinary shares
in open market transactions. This share repurchase program commenced on January 10, 2023 and will be in effect for a period not to
exceed 36 months from such date. As of June 30, 2024, approximately 11.9 million ADSs had been repurchased under this program for
a total cost of US$1.1 billion.
The extent to which NetEase repurchases its ADSs
and its ordinary shares depends upon a variety of factors, including market conditions. These programs may be suspended or discontinued
at any time.
** The United States dollar (US$) amounts disclosed
in this announcement are presented solely for the convenience of the reader. The percentages stated are calculated based on RMB.
Conference Call
NetEase’s management team will host a teleconference
call with a simultaneous webcast at 8:00 a.m. New York Time on Thursday, August 22, 2024 (Beijing/Hong Kong Time: 8:00 p.m.,
Thursday, August 22, 2024). NetEase’s management will be on the call to discuss the quarterly results and answer questions.
Interested parties may participate in the conference
call by dialing 1-914-202-3258 and providing conference ID: 10040836, 15 minutes prior to the initiation of the call. A replay of the
call will be available by dialing 1-855-883-1031 and entering PIN: 10040836. The replay will be available through August 29, 2024.
This call will be webcast live and the replay
will be available for 12 months. Both will be available on NetEase’s Investor Relations website at http://ir.netease.com/.
About NetEase, Inc.
NetEase, Inc.
(NASDAQ: NTES and HKEX: 9999, “NetEase”) is a leading internet and game services provider centered around premium content.
With extensive offerings across its expanding gaming ecosystem, the Company develops and operates some of the most popular and longest
running mobile and PC games available in China and globally.
Powered by one of
the largest in-house game R&D teams focused on mobile, PC and console, NetEase creates superior gaming experiences, inspires players,
and passionately delivers value for its thriving community worldwide. By infusing play with culture, and education with technology, NetEase
transforms gaming into a meaningful vehicle to build a more entertaining and enlightened world.
Beyond games, NetEase service offerings
include its majority-controlled subsidiaries Youdao (NYSE: DAO), an intelligent learning company with industry-leading technology,
and Cloud Music (HKEX: 9899), a well-known online music platform featuring a vibrant content community, as well as Yanxuan,
NetEase’s private label consumer lifestyle brand.
For more information,
please visit: http://ir.netease.com/.
Forward Looking Statements
This announcement contains statements of a forward-looking
nature. These statements are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act
of 1995. You can identify these forward-looking statements by terminology such as “will,” “expects,” “anticipates,”
“future,” “intends,” “plans,” “believes,” “estimates” and similar expressions.
In addition, statements that are not historical facts, including statements about NetEase’s strategies and business plans, its expectations
regarding the growth of its business and its revenue and the quotations from management in this announcement are or contain forward-looking
statements. NetEase may also make forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the
“SEC”), in announcements made on the website of The Stock Exchange of Hong Kong Limited (the “Hong Kong Stock Exchange”),
in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. The
accuracy of these statements may be impacted by a number of business risks and uncertainties that could cause actual results to differ
materially from those projected or anticipated, including risks related to: the risk that the online games market will not continue to
grow or that NetEase will not be able to maintain its position in that market in China or globally; risks associated with NetEase’s
business and operating strategies and its ability to implement such strategies; NetEase’s ability to develop and manage its operations
and business; competition for, among other things, capital, technology and skilled personnel; potential changes in government regulation
that could adversely affect the industry and geographical markets in which NetEase operates; the risk that NetEase may not be able to
continuously develop new and creative online services or that NetEase will not be able to set, or follow in a timely manner, trends in
the market; risks related to economic uncertainty and capital market disruption; risks related to the expansion of NetEase’s businesses
and operations internationally; risks associated with cybersecurity threats or incidents; and the risk that fluctuations in the value
of the Renminbi with respect to other currencies could adversely affect NetEase’s business and financial results. Further information
regarding these and other risks is included in NetEase’s filings with the SEC and announcements on the website of the Hong Kong
Stock Exchange. NetEase does not undertake any obligation to update this forward-looking information, except as required under applicable
law.
Non-GAAP Financial Measures
NetEase considers and uses non-GAAP financial
measures, such as non-GAAP net income attributable to the Company’s shareholders and non-GAAP basic and diluted net income per ADS
and per share, as supplemental metrics in reviewing and assessing its operating performance and formulating its business plan. The presentation
of non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared
and presented in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”).
NetEase defines non-GAAP net income attributable
to the Company’s shareholders as net income attributable to the Company’s shareholders excluding share-based compensation
expenses. Non-GAAP net income attributable to the Company’s shareholders enables NetEase’s management to assess its operating
results without considering the impact of share-based compensation expenses. NetEase believes that this non-GAAP financial measure provide
useful information to investors in understanding and evaluating the Company’s current operating performance and prospects in the
same manner as management does, if they so choose. NetEase also believes that the use of this non-GAAP financial measure facilitates investors’
assessment of its operating performance.
Non-GAAP financial measures are not defined under
U.S. GAAP and are not presented in accordance with U.S. GAAP. Non-GAAP financial measures have limitations as analytical tools. One of
the key limitations of using non-GAAP net income attributable to the Company’s shareholders is that it does not reflect all items
of expense/ income that affect our operations. Share-based compensation expenses have been and may continue to be incurred in NetEase’s
business and are not reflected in the presentation of non-GAAP net income attributable to the Company’s shareholders. In addition,
the non-GAAP financial measures NetEase uses may differ from the non-GAAP measures used by other companies, including peer companies,
and therefore their comparability may be limited.
NetEase compensates for these limitations by reconciling
non-GAAP net income attributable to the Company’s shareholders to the nearest U.S. GAAP performance measure, all of which should
be considered when evaluating the Company’s performance. See the unaudited reconciliation of GAAP and non-GAAP results at the end
of this announcement. NetEase encourages you to review its financial information in its entirety and not rely on a single financial measure.
NETEASE, INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
| | |
December 31, | | |
June 30, | | |
June 30, | |
| | |
2023 | | |
2024 | | |
2024 | |
| | |
RMB | | |
RMB | | |
USD (Note 1) | |
| Assets | |
| | | |
| | | |
| | |
| Current assets: | |
| | | |
| | | |
| | |
| Cash and cash equivalents | |
| 21,428,902 | | |
| 18,982,239 | | |
| 2,612,043 | |
| Time deposits | |
| 100,856,034 | | |
| 93,456,225 | | |
| 12,860,005 | |
| Restricted cash | |
| 2,777,206 | | |
| 2,869,827 | | |
| 394,901 | |
| Accounts receivable, net | |
| 6,422,417 | | |
| 6,364,847 | | |
| 875,832 | |
| Inventories | |
| 695,374 | | |
| 574,441 | | |
| 79,046 | |
| Prepayments and other current assets, net | |
| 6,076,595 | | |
| 5,487,749 | | |
| 755,139 | |
| Short-term investments | |
| 4,436,057 | | |
| 10,417,802 | | |
| 1,433,537 | |
| Total current assets | |
| 142,692,585 | | |
| 138,153,130 | | |
| 19,010,503 | |
| | |
| | | |
| | | |
| | |
| Non-current assets: | |
| | | |
| | | |
| | |
| Property, equipment and software, net | |
| 8,075,044 | | |
| 8,092,032 | | |
| 1,113,501 | |
| Land use rights, net | |
| 4,075,143 | | |
| 4,022,255 | | |
| 553,481 | |
| Deferred tax assets | |
| 1,560,088 | | |
| 1,504,697 | | |
| 207,053 | |
| Time deposits | |
| 1,050,000 | | |
| 3,940,000 | | |
| 542,162 | |
| Restricted cash | |
| 550 | | |
| 3,250 | | |
| 447 | |
| Other long-term assets | |
| 28,471,568 | | |
| 27,627,257 | | |
| 3,801,637 | |
| Total non-current assets | |
| 43,232,393 | | |
| 45,189,491 | | |
| 6,218,281 | |
| Total assets | |
| 185,924,978 | | |
| 183,342,621 | | |
| 25,228,784 | |
| | |
| | | |
| | | |
| | |
| Liabilities, Redeemable Noncontrolling Interests and Shareholders’ Equity | |
| | | |
| | | |
| | |
| Current liabilities: | |
| | | |
| | | |
| | |
| Accounts payable | |
| 881,016 | | |
| 792,003 | | |
| 108,983 | |
| Salary and welfare payables | |
| 4,857,206 | | |
| 3,606,360 | | |
| 496,252 | |
| Taxes payable | |
| 2,571,534 | | |
| 2,381,220 | | |
| 327,667 | |
| Short-term loans | |
| 19,240,163 | | |
| 13,187,247 | | |
| 1,814,626 | |
| Contract liabilities | |
| 13,362,166 | | |
| 13,615,857 | | |
| 1,873,604 | |
| Accrued liabilities and other payables | |
| 12,930,399 | | |
| 12,345,208 | | |
| 1,698,757 | |
| Total current liabilities | |
| 53,842,484 | | |
| 45,927,895 | | |
| 6,319,889 | |
| | |
| | | |
| | | |
| | |
| Non-current liabilities: | |
| | | |
| | | |
| | |
| Deferred tax liabilities | |
| 2,299,303 | | |
| 1,448,781 | | |
| 199,359 | |
| Long-term loans | |
| 427,997 | | |
| 427,997 | | |
| 58,894 | |
| Other long-term liabilities | |
| 1,271,113 | | |
| 1,192,543 | | |
| 164,099 | |
| Total non-current liabilities | |
| 3,998,413 | | |
| 3,069,321 | | |
| 422,352 | |
| Total liabilities | |
| 57,840,897 | | |
| 48,997,216 | | |
| 6,742,241 | |
| | |
| | | |
| | | |
| | |
| Redeemable noncontrolling interests | |
| 115,759 | | |
| 119,498 | | |
| 16,443 | |
| | |
| | | |
| | | |
| | |
| NetEase,Inc.’s shareholders’ equity | |
| 124,285,776 | | |
| 130,909,906 | | |
| 18,013,803 | |
| Noncontrolling interests | |
| 3,682,546 | | |
| 3,316,001 | | |
| 456,297 | |
| Total equity | |
| 127,968,322 | | |
| 134,225,907 | | |
| 18,470,100 | |
| | |
| | | |
| | | |
| | |
| Total liabilities, redeemable noncontrolling interests and shareholders’ equity | |
| 185,924,978 | | |
| 183,342,621 | | |
| 25,228,784 | |
The accompanying notes are an integral part
of this announcement.
NETEASE, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share data or per ADS data)
| | |
Three
Months Ended | | |
Six
Months Ended | |
| | |
June 30, | | |
March 31, | | |
June 30, | | |
June 30, | | |
June 30, | | |
June 30, | | |
June 30, | |
| | |
2023 | | |
2024 | | |
2024 | | |
2024 | | |
2023 | | |
2024 | | |
2024 | |
| | |
RMB | | |
RMB | | |
RMB | | |
USD (Note 1) | | |
RMB | | |
RMB | | |
USD (Note 1) | |
| Net revenues | |
| 24,011,301 | | |
| 26,851,741 | | |
| 25,485,805 | | |
| 3,506,963 | | |
| 49,057,588 | | |
| 52,337,546 | | |
| 7,201,886 | |
| Cost of revenues | |
| (9,635,888 | ) | |
| (9,835,821 | ) | |
| (9,443,587 | ) | |
| (1,299,481 | ) | |
| (19,785,629 | ) | |
| (19,279,408 | ) | |
| (2,652,935 | ) |
| Gross profit | |
| 14,375,413 | | |
| 17,015,920 | | |
| 16,042,218 | | |
| 2,207,482 | | |
| 29,271,959 | | |
| 33,058,138 | | |
| 4,548,951 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Operating expenses: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Selling and marketing expenses | |
| (3,271,705 | ) | |
| (4,022,204 | ) | |
| (3,501,737 | ) | |
| (481,855 | ) | |
| (6,176,751 | ) | |
| (7,523,941 | ) | |
| (1,035,329 | ) |
| General and administrative expenses | |
| (1,132,147 | ) | |
| (1,196,475 | ) | |
| (1,091,441 | ) | |
| (150,187 | ) | |
| (2,153,825 | ) | |
| (2,287,916 | ) | |
| (314,828 | ) |
| Research and development expenses | |
| (3,908,907 | ) | |
| (4,174,758 | ) | |
| (4,455,717 | ) | |
| (613,127 | ) | |
| (7,658,639 | ) | |
| (8,630,475 | ) | |
| (1,187,593 | ) |
| Total operating expenses | |
| (8,312,759 | ) | |
| (9,393,437 | ) | |
| (9,048,895 | ) | |
| (1,245,169 | ) | |
| (15,989,215 | ) | |
| (18,442,332 | ) | |
| (2,537,750 | ) |
| Operating profit | |
| 6,062,654 | | |
| 7,622,483 | | |
| 6,993,323 | | |
| 962,313 | | |
| 13,282,744 | | |
| 14,615,806 | | |
| 2,011,201 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Other income/(expenses): | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Investment income, net | |
| 287,691 | | |
| 179,291 | | |
| 103,674 | | |
| 14,266 | | |
| 759,059 | | |
| 282,965 | | |
| 38,937 | |
| Interest income, net | |
| 935,578 | | |
| 1,277,597 | | |
| 1,186,219 | | |
| 163,229 | | |
| 1,711,608 | | |
| 2,463,816 | | |
| 339,032 | |
| Exchange gains/(losses), net | |
| 1,464,956 | | |
| 15,011 | | |
| (239,375 | ) | |
| (32,939 | ) | |
| 1,078,388 | | |
| (224,364 | ) | |
| (30,874 | ) |
| Other, net | |
| 120,826 | | |
| 193,888 | | |
| 85,694 | | |
| 11,792 | | |
| 378,859 | | |
| 279,582 | | |
| 38,472 | |
| Income before tax | |
| 8,871,705 | | |
| 9,288,270 | | |
| 8,129,535 | | |
| 1,118,661 | | |
| 17,210,658 | | |
| 17,417,805 | | |
| 2,396,768 | |
| Income tax | |
| (712,090 | ) | |
| (1,485,910 | ) | |
| (1,300,939 | ) | |
| (179,015 | ) | |
| (2,340,649 | ) | |
| (2,786,849 | ) | |
| (383,483 | ) |
| Net income | |
| 8,159,615 | | |
| 7,802,360 | | |
| 6,828,596 | | |
| 939,646 | | |
| 14,870,009 | | |
| 14,630,956 | | |
| 2,013,285 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Accretion of redeemable noncontrolling interests | |
| (868 | ) | |
| (958 | ) | |
| (960 | ) | |
| (132 | ) | |
| (1,728 | ) | |
| (1,918 | ) | |
| (264 | ) |
| Net loss/(income) attributable to noncontrolling
interests and redeemable noncontrolling interests | |
| 84,020 | | |
| (167,456 | ) | |
| (68,887 | ) | |
| (9,479 | ) | |
| 129,120 | | |
| (236,343 | ) | |
| (32,522 | ) |
| Net income attributable
to the Company’s shareholders | |
| 8,242,767 | | |
| 7,633,946 | | |
| 6,758,749 | | |
| 930,035 | | |
| 14,997,401 | | |
| 14,392,695 | | |
| 1,980,499 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net income per share * | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Basic | |
| 2.56 | | |
| 2.38 | | |
| 2.10 | | |
| 0.29 | | |
| 4.66 | | |
| 4.48 | | |
| 0.62 | |
| Diluted | |
| 2.54 | | |
| 2.35 | | |
| 2.08 | | |
| 0.29 | | |
| 4.61 | | |
| 4.43 | | |
| 0.61 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net income per ADS * | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Basic | |
| 12.80 | | |
| 11.88 | | |
| 10.50 | | |
| 1.45 | | |
| 23.29 | | |
| 22.39 | | |
| 3.08 | |
| Diluted | |
| 12.69 | | |
| 11.75 | | |
| 10.42 | | |
| 1.43 | | |
| 23.05 | | |
| 22.17 | | |
| 3.05 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Weighted average number of ordinary shares
used in calculating net income per share * | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Basic | |
| 3,218,783 | | |
| 3,211,665 | | |
| 3,217,699 | | |
| 3,217,699 | | |
| 3,219,926 | | |
| 3,214,682 | | |
| 3,214,682 | |
| Diluted | |
| 3,248,916 | | |
| 3,249,452 | | |
| 3,243,056 | | |
| 3,243,056 | | |
| 3,252,707 | | |
| 3,246,254 | | |
| 3,246,254 | |
| * | Each ADS represents
five ordinary shares. |
The accompanying notes are an integral part of this announcement.
NETEASE, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
| | |
Three
Months Ended | | |
Six
Months Ended | |
| | |
June
30, | | |
March
31, | | |
June
30, | | |
June
30, | | |
June
30, | | |
June
30, | | |
June
30, | |
| | |
2023 | | |
2024 | | |
2024 | | |
2024 | | |
2023 | | |
2024 | | |
2024 | |
| | |
RMB | | |
RMB | | |
RMB | | |
USD
(Note 1) | | |
RMB | | |
RMB | | |
USD
(Note 1) | |
| Cash flows
from operating activities: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net income | |
| 8,159,615 | | |
| 7,802,360 | | |
| 6,828,596 | | |
| 939,646 | | |
| 14,870,009 | | |
| 14,630,956 | | |
| 2,013,285 | |
| Adjustments
to reconcile net income to net cash provided by operating activities: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Depreciation and amortization | |
| 661,363 | | |
| 567,923 | | |
| 631,957 | | |
| 86,960 | | |
| 1,743,632 | | |
| 1,199,880 | | |
| 165,109 | |
| Fair value changes of equity
security and other investments | |
| (78,035 | ) | |
| (368,258 | ) | |
| (7,887 | ) | |
| (1,085 | ) | |
| (304,755 | ) | |
| (376,145 | ) | |
| (51,759 | ) |
| Impairment losses on investments | |
| 47,870 | | |
| 128,417 | | |
| 210,741 | | |
| 28,999 | | |
| 47,870 | | |
| 339,158 | | |
| 46,670 | |
| Fair value changes of short-term
investments | |
| (96,884 | ) | |
| (60,810 | ) | |
| (128,295 | ) | |
| (17,654 | ) | |
| (234,800 | ) | |
| (189,105 | ) | |
| (26,022 | ) |
| Share-based compensation cost | |
| 787,862 | | |
| 894,300 | | |
| 1,079,056 | | |
| 148,482 | | |
| 1,610,275 | | |
| 1,973,356 | | |
| 271,543 | |
| Allowance for expected credit
losses | |
| 8,540 | | |
| 11,600 | | |
| 9,281 | | |
| 1,277 | | |
| 29,260 | | |
| 20,881 | | |
| 2,873 | |
| Losses/(gains) on disposal of
property, equipment and software | |
| 252 | | |
| 2,132 | | |
| (326 | ) | |
| (45 | ) | |
| (358 | ) | |
| 1,806 | | |
| 249 | |
| Unrealized exchange (gains)/losses | |
| (1,466,295 | ) | |
| (17,509 | ) | |
| (209,311 | ) | |
| (28,802 | ) | |
| (1,080,334 | ) | |
| (226,820 | ) | |
| (31,211 | ) |
| Gains on
disposal of long-term investments, business and subsidiaries | |
| (16,382 | ) | |
| (13,487 | ) | |
| (141,114 | ) | |
| (19,418 | ) | |
| (22,150 | ) | |
| (154,601 | ) | |
| (21,274 | ) |
| Deferred income taxes | |
| (334,380 | ) | |
| 485,054 | | |
| (1,280,076 | ) | |
| (176,144 | ) | |
| 243,286 | | |
| (795,022 | ) | |
| (109,399 | ) |
| Share of results on equity method
investees | |
| (129,292 | ) | |
| 164,271 | | |
| 39,200 | | |
| 5,394 | | |
| (225,100 | ) | |
| 203,471 | | |
| 27,999 | |
| Changes in operating assets and
liabilities: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Accounts receivable | |
| 770,551 | | |
| (1,358,711 | ) | |
| 1,410,478 | | |
| 194,088 | | |
| (345,731 | ) | |
| 51,767 | | |
| 7,123 | |
| Inventories | |
| 69,410 | | |
| 91,378 | | |
| 29,552 | | |
| 4,067 | | |
| 186,740 | | |
| 120,930 | | |
| 16,641 | |
| Prepayments and other assets | |
| (7,233 | ) | |
| 326,140 | | |
| 530,856 | | |
| 73,048 | | |
| 118,594 | | |
| 856,996 | | |
| 117,927 | |
| Accounts payable | |
| (115,791 | ) | |
| (7,001 | ) | |
| (126,862 | ) | |
| (17,457 | ) | |
| (728,730 | ) | |
| (133,863 | ) | |
| (18,420 | ) |
| Salary and welfare payables | |
| 758,106 | | |
| (2,178,608 | ) | |
| 879,058 | | |
| 120,963 | | |
| (1,467,631 | ) | |
| (1,299,550 | ) | |
| (178,824 | ) |
| Taxes payable | |
| (992,892 | ) | |
| 1,271,822 | | |
| (1,462,700 | ) | |
| (201,274 | ) | |
| (259,176 | ) | |
| (190,878 | ) | |
| (26,266 | ) |
| Contract liabilities | |
| (41,196 | ) | |
| 1,574,086 | | |
| (1,270,324 | ) | |
| (174,801 | ) | |
| 448,795 | | |
| 303,762 | | |
| 41,799 | |
| Accrued liabilities and other
payables | |
| (306,784 | ) | |
| 242,070 | | |
| (490,048 | ) | |
| (67,433 | ) | |
| (950,620 | ) | |
| (247,978 | ) | |
| (34,123 | ) |
| Net cash provided by operating
activities | |
| 7,678,405 | | |
| 9,557,169 | | |
| 6,531,832 | | |
| 898,811 | | |
| 13,679,076 | | |
| 16,089,001 | | |
| 2,213,920 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Cash flows
from investing activities: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Purchase of property, equipment
and software | |
| (520,544 | ) | |
| (415,018 | ) | |
| (168,880 | ) | |
| (23,239 | ) | |
| (1,173,483 | ) | |
| (583,898 | ) | |
| (80,347 | ) |
| Proceeds from sale of property,
equipment and software | |
| 4,292 | | |
| 3,506 | | |
| 660 | | |
| 91 | | |
| 6,796 | | |
| 4,166 | | |
| 573 | |
| Purchase of intangible assets,
content and licensed copyrights | |
| (283,321 | ) | |
| (188,821 | ) | |
| (399,533 | ) | |
| (54,978 | ) | |
| (1,110,003 | ) | |
| (588,354 | ) | |
| (80,960 | ) |
| Net
changes of short-term investments with terms of three months or less | |
| 1,630,013 | | |
| 2,401,649 | | |
| (8,194,289 | ) | |
| (1,127,572 | ) | |
| 906,862 | | |
| (5,792,640 | ) | |
| (797,094 | ) |
| Proceeds
from maturities of short-term investments with terms over three months | |
| - | | |
| - | | |
| - | | |
| - | | |
| 104,269 | | |
| - | | |
| - | |
| Investment
in long-term investments and acquisition of subsidiaries | |
| (270,228 | ) | |
| (481,804 | ) | |
| (193,450 | ) | |
| (26,620 | ) | |
| (1,499,276 | ) | |
| (675,254 | ) | |
| (92,918 | ) |
| Proceeds
from disposal of long-term investments, businesses and subsidiaries | |
| 16,531 | | |
| 85,456 | | |
| 840,649 | | |
| 115,677 | | |
| 57,811 | | |
| 926,105 | | |
| 127,436 | |
| Placement/rollover of matured
time deposits | |
| (10,874,831 | ) | |
| (34,558,836 | ) | |
| (61,775,606 | ) | |
| (8,500,606 | ) | |
| (47,194,934 | ) | |
| (96,334,442 | ) | |
| (13,256,060 | ) |
| Proceeds from maturities of time
deposits | |
| 21,918,791 | | |
| 46,048,382 | | |
| 55,211,839 | | |
| 7,597,402 | | |
| 44,251,140 | | |
| 101,260,221 | | |
| 13,933,870 | |
| Change in other long-term assets | |
| (31,189 | ) | |
| (34,625 | ) | |
| (172,543 | ) | |
| (23,743 | ) | |
| (152,030 | ) | |
| (207,168 | ) | |
| (28,507 | ) |
| Net cash provided by/(used in)investing
activities | |
| 11,589,514 | | |
| 12,859,889 | | |
| (14,851,153 | ) | |
| (2,043,588 | ) | |
| (5,802,848 | ) | |
| (1,991,264 | ) | |
| (274,007 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Cash flows
from financing activities: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net changes from loans with terms
of three months or less | |
| (14,970,935 | ) | |
| (399,726 | ) | |
| (2,085,053 | ) | |
| (286,913 | ) | |
| (12,332,895 | ) | |
| (2,484,779 | ) | |
| (341,917 | ) |
| Proceeds of loans with terms
over three months | |
| 2,171,541 | | |
| 6,998,250 | | |
| 1,069,020 | | |
| 147,102 | | |
| 3,451,100 | | |
| 8,067,270 | | |
| 1,110,093 | |
| Payment of loans with terms over
three months | |
| (3,233,500 | ) | |
| (957,000 | ) | |
| (10,681,827 | ) | |
| (1,469,868 | ) | |
| (3,273,922 | ) | |
| (11,638,827 | ) | |
| (1,601,556 | ) |
| Net
amounts received related to capital contribution from noncontrolling interests shareholders | |
| 22,228 | | |
| 42,214 | | |
| 50,572 | | |
| 6,959 | | |
| 46,577 | | |
| 92,786 | | |
| 12,768 | |
| Cash paid
for repurchase of NetEase’s ADSs/purchase of subsidiaries’ ADSs and shares | |
| (2,195,210 | ) | |
| (1,233,780 | ) | |
| (2,007,030 | ) | |
| (276,177 | ) | |
| (4,311,967 | ) | |
| (3,240,810 | ) | |
| (445,950 | ) |
| Dividends paid to NetEase’s
shareholders | |
| (2,119,316 | ) | |
| (4,945,016 | ) | |
| (2,264,799 | ) | |
| (311,647 | ) | |
| (3,331,656 | ) | |
| (7,209,815 | ) | |
| (992,104 | ) |
| Net cash used in financing activities | |
| (20,325,192 | ) | |
| (495,058 | ) | |
| (15,919,117 | ) | |
| (2,190,544 | ) | |
| (19,752,763 | ) | |
| (16,414,175 | ) | |
| (2,258,666 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Effect of
exchange rate changes on cash, cash equivalents and restricted cash held in foreign currencies | |
| (47,876 | ) | |
| (43,138 | ) | |
| 8,234 | | |
| 1,133 | | |
| (32,378 | ) | |
| (34,904 | ) | |
| (4,803 | ) |
| Net
(decrease)/increase in cash, cash equivalents and restricted cash | |
| (1,105,149 | ) | |
| 21,878,862 | | |
| (24,230,204 | ) | |
| (3,334,188 | ) | |
| (11,908,913 | ) | |
| (2,351,342 | ) | |
| (323,556 | ) |
| Cash, cash equivalents and
restricted cash, at the beginning of the period | |
| 16,784,561 | | |
| 24,206,658 | | |
| 46,085,520 | | |
| 6,341,579 | | |
| 27,588,325 | | |
| 24,206,658 | | |
| 3,330,947 | |
| Cash, cash
equivalents and restricted cash, at end of the period | |
| 15,679,412 | | |
| 46,085,520 | | |
| 21,855,316 | | |
| 3,007,391 | | |
| 15,679,412 | | |
| 21,855,316 | | |
| 3,007,391 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Supplemental
disclosures of cash flow information: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Cash paid for income taxes, net | |
| 1,625,045 | | |
| 1,182,711 | | |
| 2,848,493 | | |
| 391,966 | | |
| 2,699,624 | | |
| 4,031,204 | | |
| 554,712 | |
| Cash paid for interest expenses | |
| 326,646 | | |
| 146,455 | | |
| 152,943 | | |
| 21,046 | | |
| 602,360 | | |
| 299,398 | | |
| 41,199 | |
The accompanying notes are an integral part of this announcement.
NETEASE, INC.
UNAUDITED SEGMENT INFORMATION
(in thousands, except percentages)
| | |
Three
Months Ended | | |
Six
Months Ended | |
| | |
June 30, | | |
March 31, | | |
June 30, | | |
June 30, | | |
June 30, | | |
June 30, | | |
June 30, | |
| | |
2023 | | |
2024 | | |
2024 | | |
2024 | | |
2023 | | |
2024 | | |
2024 | |
| | |
RMB | | |
RMB | | |
RMB | | |
USD (Note 1) | | |
RMB | | |
RMB | | |
USD (Note 1) | |
| Net revenues: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Games and related value-added
services | |
| 18,798,646 | | |
| 21,460,378 | | |
| 20,055,819 | | |
| 2,759,772 | | |
| 38,864,243 | | |
| 41,516,197 | | |
| 5,712,819 | |
| Youdao | |
| 1,206,634 | | |
| 1,391,859 | | |
| 1,321,721 | | |
| 181,875 | | |
| 2,369,904 | | |
| 2,713,580 | | |
| 373,401 | |
| Cloud Music | |
| 1,948,539 | | |
| 2,029,541 | | |
| 2,040,952 | | |
| 280,844 | | |
| 3,908,380 | | |
| 4,070,493 | | |
| 560,118 | |
| Innovative businesses and others | |
| 2,057,482 | | |
| 1,969,963 | | |
| 2,067,313 | | |
| 284,472 | | |
| 3,915,061 | | |
| 4,037,276 | | |
| 555,548 | |
| Total net revenues | |
| 24,011,301 | | |
| 26,851,741 | | |
| 25,485,805 | | |
| 3,506,963 | | |
| 49,057,588 | | |
| 52,337,546 | | |
| 7,201,886 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Cost of revenues: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Games and related value-added services | |
| (6,122,836 | ) | |
| (6,555,311 | ) | |
| (6,008,604 | ) | |
| (826,812 | ) | |
| (12,805,884 | ) | |
| (12,563,915 | ) | |
| (1,728,853 | ) |
| Youdao | |
| (639,459 | ) | |
| (710,356 | ) | |
| (684,942 | ) | |
| (94,251 | ) | |
| (1,200,879 | ) | |
| (1,395,298 | ) | |
| (191,999 | ) |
| Cloud Music | |
| (1,422,855 | ) | |
| (1,259,006 | ) | |
| (1,385,756 | ) | |
| (190,686 | ) | |
| (2,943,233 | ) | |
| (2,644,762 | ) | |
| (363,931 | ) |
| Innovative businesses and others | |
| (1,450,738 | ) | |
| (1,311,148 | ) | |
| (1,364,285 | ) | |
| (187,732 | ) | |
| (2,835,633 | ) | |
| (2,675,433 | ) | |
| (368,152 | ) |
| Total cost of revenues | |
| (9,635,888 | ) | |
| (9,835,821 | ) | |
| (9,443,587 | ) | |
| (1,299,481 | ) | |
| (19,785,629 | ) | |
| (19,279,408 | ) | |
| (2,652,935 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Gross profit: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Games and related value-added services | |
| 12,675,810 | | |
| 14,905,067 | | |
| 14,047,215 | | |
| 1,932,960 | | |
| 26,058,359 | | |
| 28,952,282 | | |
| 3,983,966 | |
| Youdao | |
| 567,175 | | |
| 681,503 | | |
| 636,779 | | |
| 87,624 | | |
| 1,169,025 | | |
| 1,318,282 | | |
| 181,402 | |
| Cloud Music | |
| 525,684 | | |
| 770,535 | | |
| 655,196 | | |
| 90,158 | | |
| 965,147 | | |
| 1,425,731 | | |
| 196,187 | |
| Innovative businesses and others | |
| 606,744 | | |
| 658,815 | | |
| 703,028 | | |
| 96,740 | | |
| 1,079,428 | | |
| 1,361,843 | | |
| 187,396 | |
| Total gross profit | |
| 14,375,413 | | |
| 17,015,920 | | |
| 16,042,218 | | |
| 2,207,482 | | |
| 29,271,959 | | |
| 33,058,138 | | |
| 4,548,951 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Gross profit margin: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Games and related value-added services | |
| 67.4 | % | |
| 69.5 | % | |
| 70.0 | % | |
| 70.0 | % | |
| 67.0 | % | |
| 69.7 | % | |
| 69.7 | % |
| Youdao | |
| 47.0 | % | |
| 49.0 | % | |
| 48.2 | % | |
| 48.2 | % | |
| 49.3 | % | |
| 48.6 | % | |
| 48.6 | % |
| Cloud Music | |
| 27.0 | % | |
| 38.0 | % | |
| 32.1 | % | |
| 32.1 | % | |
| 24.7 | % | |
| 35.0 | % | |
| 35.0 | % |
| Innovative businesses and others | |
| 29.5 | % | |
| 33.4 | % | |
| 34.0 | % | |
| 34.0 | % | |
| 27.6 | % | |
| 33.7 | % | |
| 33.7 | % |
The accompanying notes are an integral part of this announcement.
NETEASE, INC.
NOTES TO UNAUDITED FINANCIAL INFORMATION
Note 1: The conversion of Renminbi (RMB) into
United States dollars (USD) is based on the noon buying rate of USD1.00 = RMB7.2672 on the last trading day of June 2024 (June 28,
2024) as set forth in the H.10 statistical release of the U.S. Federal Reserve Board. No representation is made that the RMB amounts could
have been, or could be, converted into US$ at that rate on June 28, 2024, or at any other certain date.
Note 2: Share-based compensation cost reported
in the Company’s unaudited condensed consolidated statements of comprehensive income is set out as follows in RMB and USD (in thousands):
| | |
Three
Months Ended | | |
Six
Months Ended | |
| | |
June 30, | | |
March 31, | | |
June 30, | | |
June 30, | | |
June 30, | | |
June 30, | | |
June 30, | |
| | |
2023 | | |
2024 | | |
2024 | | |
2024 | | |
2023 | | |
2024 | | |
2024 | |
| | |
RMB | | |
RMB | | |
RMB | | |
USD (Note 1) | | |
RMB | | |
RMB | | |
USD (Note 1) | |
| Share-based compensation cost included in: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Cost of revenues | |
| 193,001 | | |
| 254,935 | | |
| 319,949 | | |
| 44,026 | | |
| 396,515 | | |
| 574,884 | | |
| 79,107 | |
| Operating expenses | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Selling and marketing expenses | |
| 31,069 | | |
| 17,869 | | |
| 42,865 | | |
| 5,898 | | |
| 63,422 | | |
| 60,734 | | |
| 8,357 | |
| General and administrative
expenses | |
| 281,326 | | |
| 289,636 | | |
| 286,350 | | |
| 39,403 | | |
| 575,607 | | |
| 575,986 | | |
| 79,258 | |
| Research and development expenses | |
| 282,466 | | |
| 331,860 | | |
| 429,892 | | |
| 59,155 | | |
| 574,731 | | |
| 761,752 | | |
| 104,821 | |
The accompanying notes are an integral part of this announcement.
Note 3: The financial information prepared and
presented in this announcement might be different from those published and to be published by NetEase’s listed subsidiary to meet
the disclosure requirements under different accounting standards requirements.
Note 4: The unaudited reconciliation of GAAP and
non-GAAP results is set out as follows in RMB and USD (in thousands, except per share data or per ADS data):
| | |
Three
Months Ended | | |
Six
Months Ended | |
| | |
June 30, | | |
March 31, | | |
June 30, | | |
June 30, | | |
June 30, | | |
June 30, | | |
June 30, | |
| | |
2023 | | |
2024 | | |
2024 | | |
2024 | | |
2023 | | |
2024 | | |
2024 | |
| | |
RMB | | |
RMB | | |
RMB | | |
USD (Note 1) | | |
RMB | | |
RMB | | |
USD (Note 1) | |
| Net income attributable to the Company’s
shareholders | |
| 8,242,767 | | |
| 7,633,946 | | |
| 6,758,749 | | |
| 930,035 | | |
| 14,997,401 | | |
| 14,392,695 | | |
| 1,980,499 | |
| Add: Share-based compensation | |
| 774,683 | | |
| 876,898 | | |
| 1,059,939 | | |
| 145,852 | | |
| 1,586,283 | | |
| 1,936,837 | | |
| 266,518 | |
| Non-GAAP net income attributable to the Company’s
shareholders | |
| 9,017,450 | | |
| 8,510,844 | | |
| 7,818,688 | | |
| 1,075,887 | | |
| 16,583,684 | | |
| 16,329,532 | | |
| 2,247,017 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Non-GAAP net income per share * | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Basic | |
| 2.80 | | |
| 2.65 | | |
| 2.43 | | |
| 0.33 | | |
| 5.15 | | |
| 5.08 | | |
| 0.70 | |
| Diluted | |
| 2.78 | | |
| 2.62 | | |
| 2.41 | | |
| 0.33 | | |
| 5.10 | | |
| 5.03 | | |
| 0.69 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Non-GAAP net income per ADS * | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Basic | |
| 14.01 | | |
| 13.25 | | |
| 12.15 | | |
| 1.67 | | |
| 25.75 | | |
| 25.40 | | |
| 3.49 | |
| Diluted | |
| 13.88 | | |
| 13.10 | | |
| 12.05 | | |
| 1.66 | | |
| 25.49 | | |
| 25.15 | | |
| 3.46 | |
* Each ADS
represents five ordinary shares.
The accompanying
notes are an integral part of this announcement.
Note 5: Reconciliation between U.S. GAAP and International
Financial Reporting Standards
The unaudited condensed consolidated financial
information is prepared in accordance with U.S. GAAP, which differ in certain respects from International Financial Reporting Standards
(“IFRSs”). The effects of material differences between the unaudited condensed consolidated financial information prepared
under U.S. GAAP and IFRSs (“Reconciliation Statement”) are as follows in RMB (in thousands).
PricewaterhouseCoopers, the auditor of the Company in Hong Kong, has
performed a limited assurance engagement on the Reconciliation Statement in accordance with International Standard on Assurance Engagements
3000 (Revised) “Assurance Engagements Other Than Audits or Reviews of Historical Financial Information”.
Reconciliation of unaudited condensed consolidated statements of income
(Extract):
| | |
| | |
For
the Six Months Ended June 30, 2023 IFRSs adjustments | | |
| |
| | |
Amounts
as
reported under U.S. | | |
Investments
measured at fair
value | | |
Redeemable
noncontrolling interests | | |
Amounts
as
reported under | |
| | |
GAAP | | |
(Note
(a)) | | |
(Note
(b)) | | |
IFRSs | |
| Investment
income, net | |
| 759,059 | | |
| 694,453 | | |
| - | | |
| 1,453,512 | |
| Income
before tax | |
| 17,210,658 | | |
| 694,453 | | |
| - | | |
| 17,905,111 | |
| Income
tax | |
| (2,340,649 | ) | |
| 15,289 | | |
| - | | |
| (2,325,360 | ) |
| Net
income | |
| 14,870,009 | | |
| 709,742 | | |
| - | | |
| 15,579,751 | |
| Accretion
of redeemable noncontrolling interests | |
| (1,728 | ) | |
| - | | |
| 1,728 | | |
| - | |
| Net
loss attributable to noncontrolling interests and redeemable noncontrolling interests | |
| 129,120 | | |
| - | | |
| (3,879 | ) | |
| 125,241 | |
| Net
income attributable to the Company’s shareholders | |
| 14,997,401 | | |
| 709,742 | | |
| (2,151 | ) | |
| 15,704,992 | |
| | |
| | |
For
the Six Months Ended June 30, 2024 IFRSs adjustments | | |
| |
| | |
Amounts
as
reported under U.S. | | |
Investments
measured at fair
value | | |
Redeemable
noncontrolling interests | | |
Amounts
as
reported under | |
| | |
GAAP | | |
(Note
(a)) | | |
(Note
(b)) | | |
IFRSs | |
| Fair
value changes of redeemable noncontrolling interests | |
| - | | |
| - | | |
| (571 | ) | |
| (571 | ) |
| Investment
income, net | |
| 282,965 | | |
| (108,548 | ) | |
| - | | |
| 174,417 | |
| Income
before tax | |
| 17,417,805 | | |
| (108,548 | ) | |
| (571 | ) | |
| 17,308,686 | |
| Income
tax | |
| (2,786,849 | ) | |
| 7,127 | | |
| - | | |
| (2,779,722 | ) |
| Net
income | |
| 14,630,956 | | |
| (101,421 | ) | |
| (571 | ) | |
| 14,528,964 | |
| Accretion
of redeemable noncontrolling interests | |
| (1,918 | ) | |
| - | | |
| 1,918 | | |
| - | |
| Net
income attributable to noncontrolling interests and redeemable noncontrolling interests | |
| (236,343 | ) | |
| - | | |
| 571 | | |
| (235,772 | ) |
| Net
income attributable to the Company’s shareholders | |
| 14,392,695 | | |
| (101,421 | ) | |
| 1,918 | | |
| 14,293,192 | |
Reconciliation of unaudited condensed consolidated
balance sheets (Extract):
| | |
| | |
As
of December 31, 2023 IFRSs adjustments | | |
| |
| | |
Amounts
as
reported under U.S. | | |
Investments
measured at fair
value | | |
Redeemable
noncontrolling interests | | |
Amounts
as
reported under | |
| | |
GAAP | | |
(Note
(a)) | | |
(Note
(b)) | | |
IFRSs | |
| Other long-term
assets | |
| 28,471,568 | | |
| (15,673,947 | ) | |
| - | | |
| 12,797,621 | |
| Financial assets at
fair value through profit or loss | |
| - | | |
| 18,369,496 | | |
| - | | |
| 18,369,496 | |
| Total
Assets | |
| 185,924,978 | | |
| 2,695,549 | | |
| - | | |
| 188,620,527 | |
| Financial liabilities
at fair value through profit or loss | |
| - | | |
| - | | |
| 37,961 | | |
| 37,961 | |
| Deferred tax liabilities | |
| 2,299,303 | | |
| 29,886 | | |
| - | | |
| 2,329,189 | |
| Total
Liabilities | |
| 57,840,897 | | |
| 29,886 | | |
| 37,961 | | |
| 57,908,744 | |
| Redeemable
noncontrolling interests | |
| 115,759 | | |
| - | | |
| (115,759 | ) | |
| - | |
| Total
equity | |
| 127,968,322 | | |
| 2,665,663 | | |
| 77,798 | | |
| 130,711,783 | |
| Total
liabilities, redeemable noncontrolling interests and shareholders’ equity | |
| 185,924,978 | | |
| 2,695,549 | | |
| - | | |
| 188,620,527 | |
| | |
| | |
As
of June 30, 2024 IFRSs adjustments | | |
| |
| | |
Amounts
as
reported under U.S. | | |
Investments
measured at fair
value | | |
Redeemable
noncontrolling interests | | |
Amounts
as
reported under | |
| | |
GAAP | | |
(Note
(a)) | | |
(Note
(b)) | | |
IFRSs | |
| Other long-term
assets | |
| 27,627,257 | | |
| (14,942,321 | ) | |
| - | | |
| 12,684,936 | |
| Financial assets at
fair value through profit or loss | |
| - | | |
| 17,529,322 | | |
| - | | |
| 17,529,322 | |
| Total
Assets | |
| 183,342,621 | | |
| 2,587,001 | | |
| - | | |
| 185,929,622 | |
| Financial liabilities
at fair value through profit or loss | |
| - | | |
| - | | |
| 38,532 | | |
| 38,532 | |
| Deferred tax liabilities | |
| 1,448,781 | | |
| 22,759 | | |
| - | | |
| 1,471,540 | |
| Total
Liabilities | |
| 48,997,216 | | |
| 22,759 | | |
| 38,532 | | |
| 49,058,507 | |
| Redeemable
noncontrolling interests | |
| 119,498 | | |
| - | | |
| (119,498 | ) | |
| - | |
| Total
equity | |
| 134,225,907 | | |
| 2,564,242 | | |
| 80,966 | | |
| 136,871,115 | |
| Total
liabilities, redeemable noncontrolling interests and shareholders' equity | |
| 183,342,621 | | |
| 2,587,001 | | |
| - | | |
| 185,929,622 | |
Notes:
Basis of Preparation
The Company is responsible for preparation of
the Reconciliation Statement in accordance with the relevant requirements of the Hong Kong Listing Rules and relevant guidance in
HKEX-GL111-22. The Reconciliation Statement was prepared based on the Company’s unaudited condensed consolidated financial information
for the six months ended June 30, 2024 prepared under U.S. GAAP, with material adjustments made (if any) thereto in arriving at the
unaudited financial information of the Company prepared under IFRSs. The adjustments reflect the material differences between the Company’s
accounting policies under U.S. GAAP and IFRSs.
Note a. Investments measured at fair value
Under U.S. GAAP, the investments in convertible
redeemable preferred shares and ordinary shares with preferential rights that are issued by privately-held companies and therefore without
readily determinable fair values could be accounted for using measurement alternative as an accounting policy choice. NetEase elected
the measurement alternative to record these investments at cost, less impairment, and plus or minus subsequent adjustments for observable
price changes.
Under IFRSs, these investments were classified
as financial assets at fair value through profit or loss and measured at fair value with changes in fair value recognized through profit
or loss.
Note b. Redeemable noncontrolling interests
Under U.S. GAAP, SEC guidance provides for mezzanine-equity
(temporary equity) category in addition to the financial liability and permanent equity categories. The purpose of this “in-between”
category is to indicate that a security whose redemption is outside the control of the issuer may not be classified as a permanent part
of equity. NetEase classified the redeemable preferred shares issued by certain subsidiaries as redeemable noncontrolling interests in
the condensed consolidated balance sheets and recorded them initially at fair value, net of issuance costs. NetEase recognized accretion
to the respective redemption value of the redeemable preferred shares over the period starting from issuance date to the earliest redemption
date.
Under IFRSs, there is no concept of mezzanine
or temporary equity classification. NetEase designated the redeemable preferred shares as financial liabilities at fair value through
profit or loss which are measured at fair value. Subsequent to initial recognition, the amounts of changes in fair value that were attributed
to changes in credit risk of the issuer were recognized in other comprehensive income, and the remaining amounts of changes in fair value
were recognized in the profit or loss.
NetEase (NASDAQ:NTES)
Historical Stock Chart
Von Nov 2024 bis Dez 2024
NetEase (NASDAQ:NTES)
Historical Stock Chart
Von Dez 2023 bis Dez 2024
