HONG KONG, March 19, 2014 /PRNewswire/ -- Tencent Holdings Limited ("Tencent" or the "Company", SEHK 00700), a leading
provider of comprehensive Internet services in China, today announced the unaudited
consolidated results for the fourth quarter of 2013 and audited
consolidated results for the year ended December 31, 2013.
Highlights of 2013 full
year:
- Total revenues were RMB60,437
million (USD 9,913
million[1]), an increase of 38% over the year ended
December 31, 2012 ("YoY").
- Operating profit was RMB19,194
million (USD3,148 million), an
increase of 24% YoY. Operating margin decreased to 32% from 35%
last year.
- Non-GAAP operating profit[2] was RMB20,768 million (USD3,406 million), an increase of 22% YoY.
Non-GAAP operating margin decreased to 34% from 39% last year.
- Profit attributable to equity holders of the Company for the
year was RMB15,502 million
(USD2,543 million), an increase of
22% YoY.
- Non-GAAP profit attributable to equity holders of the Company
for the year was RMB17,063 million
(USD2,799 million), an increase of
19% YoY.
- Basic earnings per share were RMB8.464. Diluted earnings per share were
RMB8.298.
[1]
|
Figures stated in USD
are based on USD1 to RMB6.0969
|
[2]
|
See "Non-GAAP
Financial Measures" section for more details on the reasons for
presenting these measures
|
Highlights of the Fourth Quarter of 2013:
- Total revenues were RMB16,970
million (USD2,783 million), an
increase of 9% over the third quarter of 2013 ("QoQ") or an
increase of 40% over the fourth quarter of 2012 ("YoY").
- Operating profit was RMB4,751
million (USD779 million), a
decrease of 1% QoQ or an increase of 28% YoY. Operating margin
decreased to 28% from 31% of the third quarter of 2013.
- Non-GAAP operating profit was RMB5,325
million (USD873 million),
stable QoQ or an increase of 23% YoY. Non-GAAP operating margin
decreased to 31% from 34% of the third quarter of 2013.
- Profit attributable to equity holders of the Company for the
quarter was RMB3,911 million
(USD641 million), an increase of 1%
QoQ or an increase of 13% YoY.
- Non-GAAP profit attributable to equity holders of the Company
for the quarter was RMB4,498 million
(USD738 million), an increase of 3%
QoQ or an increase of 11% YoY.
- Basic earnings per share were RMB2.125. Diluted earnings per share were
RMB2.092.
Mr. Ma Huateng, Chairman and CEO
of Tencent, said, "During 2013, we
achieved sustained growth in revenue and earnings, while further
embracing mobile internet and starting mobile monetization. We
migrated our flagship QQ service from a primarily PC to a primarily
smart phone experience, and enhanced our market-leading
Weixin/WeChat app from a communications tool to a multi-functional
platform, through initiatives such as smart phone games, Official
Accounts, and Weixin Payment.
Strategically, our partnerships with vertical category leaders such
as Dianping in local life services, JD.com in eCommerce, and Sogou
in search, provide best-in-class products to our users while
building a diversified ecosystem for the industry. We will further
expand our mobile leadership via app distribution and O2O services;
invest in long term opportunities such as online video, online
payment and WeChat international expansion; and deepen our
integration with key strategic partners."
Financial Review for the Fourth Quarter of 2013
- VAS. VAS revenues increased 3% QoQ to
RMB11,932 million and represented
70.3% of our total revenues for the fourth quarter of 2013.
Online games revenues remained broadly stable QoQ at RMB8,475 million. This mainly reflected the
growth and full quarter contribution of revenues from smart phone
games integrated with Mobile QQ and Weixin, the increased
popularity of LoL across China and
international markets, and contributions from new domestic PC game
titles such as Blade and Soul, offset by weaker seasonality in
China in the fourth quarter.
Social networks revenues increased by 8% QoQ to RMB3,457 million. This was primarily driven
by the growth and full quarter contribution of platform revenues
from smart phone games integrated with Mobile QQ and Weixin, partly
offset by a decline in subscription revenues.
- Online advertising. Online advertising revenues
increased 8% QoQ to RMB1,497 million
and represented 8.8% of our total revenues. This primarily
reflected growth in revenues from online video advertising and from
performance-based advertising, which more than offset the revenue
impact of transferring our online search business to Sogou in
September 2013.
- eCommerce transactions. eCommerce transactions
revenues increased 41% QoQ to RMB3,324
million and represented 19.6% of our total revenues.
This was mainly driven by growth in our principal eCommerce
transactions volume as a result of seasonal effects, including
seasonal promotional activities towards the end of the year.
Other Key Financial Information for the Fourth Quarter of
2013
Share-based compensation was RMB463
million for the fourth quarter of 2013 as compared with
RMB478 million for the previous
quarter.
Capital expenditure was RMB1,679
million for the fourth quarter of 2013 as compared with
RMB1,621 million for the previous
quarter.
The Company didn't repurchase any shares on the Stock Exchange
during the fourth quarter of 2013 and the previous quarter.
As at December 31, 2013, net cash
position totaled RMB36,218 million
which excluded borrowings of RMB5,912
million and long-term notes payable of RMB9,141 million.
As at December 31, 2013, the total
number of shares of the Company in issue was 1.862 billion.
Strategic Highlights
In 2013, we accelerated the mobilisation of our services and
reinforced our leadership in mobile applications in China.
Building on our strengths in communications and social platforms on
mobile devices, we expanded the user base of various mobile
applications, such as news, music and utilities, and launched new
services on our core mobile platforms, such as Game Center and
Weixin Payment, which enhanced user
engagement, while opening up monetisation opportunities. We
also extended our leadership in online games and open platforms,
while expanding our online advertising business and our eCommerce
transactions business.
We forged landmark transactions to further develop our search
and eCommerce businesses. In September
2013, we announced a strategic partnership with Sogou for
our search business, under which we invested in Sogou and merged
our SoSo search-related businesses and certain other assets with
Sogou. In March 2014, we
announced a strategic partnership with JD.com for our eCommerce
business, under which we invested in JD.com and merged our relevant
eCommerce initiatives with JD.com. In addition to these two
transactions which involve transfer of some of our businesses to
our partners, we entered into other strategic transactions with
partners including CSC, Dianping and Dididache. The strategic
transactions with Sogou, JD.com and other partners entail close
cooperation at both an investor and a business level, and reinforce
our "open, win-win" philosophy of working with leading teams to
create innovative products for users, and to build a healthy,
diversified ecosystem for the Internet industry. These
transactions also free up our internal resources, both human and
financial, to focus on leveraging the core strengths of our
platforms and to develop new products such as O2O services, while
enabling us to continue benefiting from the growth potential of the
underlying industries via our significant equity stakes.
Divisional and Product Highlights
- Key platform statistics:
- Monthly active Instant Messaging ("IM") user accounts were 808
million, a decrease of 1% QoQ or an increase of 1% YoY.
- Peak simultaneous online IM user accounts were 180 million, an
increase of 1% QoQ or an increase of 2% YoY.
- Combined MAU of Weixin and WeChat[3] were 355 million, an
increase of 6% QoQ or an increase of 121% YoY.
- Monthly active Qzone user accounts were 625 million, an
increase of 0.3% QoQ or an increase of 4% YoY.
- Peak simultaneous online QQ Game Platform user accounts were
8.5 million, an increase of 4% QoQ or a decrease of 3% YoY.
- Fee-based VAS registered subscriptions were 88.6 million,
stable QoQ or a decrease of 15% YoY.
[3]
|
In view of the
evolution of Weixin and WeChat from communications services to
multi-functional platforms, we have revised the definition of
combined MAU of Weixin and WeChat since the fourth quarter of 2013
to denote the total number of user accounts that sent out one or
more messages via Weixin/WeChat or conducted other proactive
operations on Weixin/WeChat, such as logging into Game Center or
updating Moments, at least once during the last calendar month
prior to the relevant date. Comparative figures have been restated
to conform to the current period's presentation.
|
Key Platforms
In 2013, QQ and Qzone maintained their leading positions in
communications and social networking in China. User account growth decelerated as
users continued to shift their traffic from PC to mobile devices
because fewer mobile users than PC users employ multiple accounts
and mobile users' usage pattern is more spread out across day parts
as compared to PC users. For QQ, aggregate MAU increased modestly
by 1% year-on-year to 808 million at the end of 2013, while PCU
increased by 2% year-on-year to 180 million. During the year, we
significantly expanded the mobile user base of QQ with enhanced
user experience and enriched services such as Game Center. At the
end of 2013, smart device MAU[4] of QQ increased by 74%
year-on-year to 426 million. For Qzone, aggregate MAU increased by
4% year-on-year to 625 million at the end of 2013. The year saw
increased user activity and engagement on mobile. This was
evidenced by a significant growth in smart device MAU of Qzone,
which increased by 63% year-on-year to 416 million at the end of
2013, as well as a substantial increase in photo uploads on Mobile
Qzone.
Combined MAU of Weixin and WeChat reached 355 million at the end
of 2013. During the year, Weixin enjoyed rapid expansion and
enhanced user engagement in China. With the launch of new
services, such as Game Center, Official Accounts and Weixin Payment, as well as the increasing
adoption of Moments, Weixin is evolving from a pure communications
service into a multi-functional platform. In international
markets, WeChat achieved robust aggregate user growth, but we are
increasingly focused on driving engagement in specific target
geographic regions. Looking ahead, we aim to further improve
user engagement on Weixin and WeChat by enhancing the core
communications and social functions. We will also leverage
Official Accounts and Weixin Payment
to explore O2O and mobile eCommerce opportunities in China.
For our core media platforms, QQ.com, Tencent Microblog and Tencent Video, we sought to upgrade our content
and enhance user experience, especially on mobile devices.
For example, Tencent News achieved
significant user growth during the year via mobile applications and
plug-ins on Mobile QQ and Weixin. Going forward, we will
further develop our portfolio of mobile media applications and
enhance the monetisation of our mobile media traffic. We will
also invest more aggressively in video content to further expand
Tencent Video's market presence, as
we believe the online video industry is still at a formative stage
and our massive media traffic provides us with competitive
advantage.
[4]
|
Since the fourth
quarter of 2013, smart device MAU of QQ has been revised to denote
the total number of QQ MAU that sent out one or more messages via
Mobile QQ application on iOS or Android devices, or conducted other
proactive operations via Mobile QQ application on iOS or Android
devices, such as logging into Game Center or updating Qzone, at
least once during the last calendar month prior to the relevant
date. Comparative figures have been restated to conform to the
current period's presentation.
|
VAS
In 2013, our open platforms continued to create value for the
Internet industry, and enjoyed significant growth in users and
revenues as a result. We believe we have become the partner
of choice for application developers in China, offering access to our large logged-in
user base, the network effect of our leading social platforms, our
targeted advertising solutions, and our proprietary cloud-based
infrastructure support. We are extending our open platforms
to mobile and targeting to build a cross-platform ecosystem.
The weakness in our VAS subscription services continued in
2013. This was primarily due to rapid adoption of smart
phones by users, whereas our paid subscription services are
traditionally focused on PC or feature phones. The weakness
was also driven by our stringent measures to clean up certain user
accounts acquired through mobile channels with low possibility of
fee collection. To better align our VAS subscription services
with the mobile Internet opportunities, we unified the product
teams and product experiences between PC and smart phones, and
introduced smart phone-oriented subscription services, such as
Super VIP, during the year.
For online games, we consolidated our leading position in
China in 2013. While major
domestic PC game titles continued to deliver solid growth, we
benefited significantly from increased contribution from
international markets via LoL, and from the launch of new domestic
PC game titles. In the fast-growing mobile game market, we
launched our Game Center on Mobile QQ and Weixin, including a range
of self-developed and third-party smart phone games. Riding
on the extensive user reach and social network effect offered by
Mobile QQ and Weixin, these games generated a revenue contribution
of over RMB600 million for the fourth
quarter of 2013, validating the distribution capabilities of our
mobile platforms. We will continue to enrich our game
portfolios for PC and mobile. In addition, we will strengthen
our mobile distribution platforms to complement the rapid growth of
our mobile games.
Online Advertising
Leveraging the growth of our media platforms and social
platforms, our online advertising business expanded further in
2013, with revenue growth across the brand display and performance
display categories. For brand display advertising, revenues
from our online video platform achieved strong growth, driven by
increased inventories, improved pricing and enhanced recognition
from advertisers. Traditional brand advertising also
registered solid revenue growth. For performance display
advertising, revenues from our social platforms benefited from
growth in impression volume and improved targeting. For
search advertising, revenues declined as we transferred our search
business to Sogou in September 2013. We believe Sogou is
well-positioned to grow its share in the PC and mobile search
market after the completion of its integration with SoSo towards
the end of 2013.
Longer term, we believe the fast-growing user base and traffic
of our mobile platforms will increasingly become an attractive
proposition for advertisers. We are exploring different
formats of mobile advertising on our platforms to capture the
emerging opportunities.
eCommerce Transactions
In 2013, our principal eCommerce transactions business
experienced strong growth in transaction volume and revenues as we
enhanced our geographic presence, expanded our product range and
improved our eCommerce infrastructure. Our marketplaces also
registered growth in fee income as we improved product selection
and customer service.
Under our strategic partnership with JD.com, we transferred our
Wanggou B2C and Paipai C2C marketplace businesses, logistics
personnel and assets, as well as a minority stake in Yixun to
JD.com, and JD.com has a call option to acquire our remaining stake
in Yixun in future. We will support JD.com's growth in the
physical goods eCommerce business by offering level 1 access points
at Mobile QQ and Weixin, as well as support from other key
platforms to JD.com. Both parties will also cooperate on
online payment services to improve users' online shopping
experience.
Outlook and strategies for 2014
During 2014, we intend to leverage our leading communications
and social applications to: (1) support a broad portfolio of
associated applications spanning activities such as games,
entertainment, information, and utilities; (2) popularise our
application stores and application distribution platforms; and (3)
build a prosperous ecosystem for O2O and mobile eCommerce
activities. We also strive to leverage our platforms to
accelerate the growth of mobile games, while reinforcing our
leadership in PC client games.
We will continue investing heavily in certain long-term projects
we deem strategic, including: (1) purchasing content and improving
user experience for our online video service; (2) marketing and
popularising our WeChat service in selected international markets;
and (3) encouraging uptake of our payment solutions, for example
via subsidies to consumers and merchants.
We aim to deepen our relationships with strategic business
partners such as CSC, Dianping, Dididache, JD.com and Sogou, among
others, providing our partners with our full platform support and
bringing their products and services to our users.
About Tencent
Tencent uses technology to enrich
the lives of Internet users. Every day, hundreds of millions
of people communicate, share experiences, consume information, seek
entertainment, and shop online through our integrated
platforms. Our diversified services include QQ, Weixin and
WeChat for communications; Qzone for social networking; QQ Game
Platform for online games; QQ.com for information; as well as our
eCommerce services.
Our company was founded in Shenzhen in 1998 and went public on the Main
Board of the Stock Exchange of Hong Kong Limited on in 2004.
The Company has been one of the 50 constituent stocks of the Hang
Seng Index since June 10, 2008, under
stock code 00700. We seek to evolve with the Internet by
investing in innovation, providing a hospitable environment for our
partners, and staying close to our users.
For more information, please visit www.tencent.com/ir
For enquiries, please contact:
Catherine Chan Tel: (86) 755
86013388 ext 88369 or (852) 31485100 Email:
cchan@tencent.com
Jane Yip Tel: (86) 755 86013388 ext
81374 or (852) 31485100 Email: janeyip@tencent.com
Non-GAAP Financial Measures
To supplement the consolidated results of the Company prepared
in accordance with IFRS, certain non-GAAP financial measures,
including non-GAAP operating profit, non-GAAP operating margin,
non-GAAP profit for the period, non-GAAP net margin and non-GAAP
profit attributable to equity holders of the Company, have been
presented in this press release. These unaudited non-GAAP
financial measures should be considered in addition to, not as a
substitute for, measures of the Company's financial performance
prepared in accordance with IFRS. In addition, these non-GAAP
financial measures may be defined differently from similar terms
used by other companies.
The Company's management believes that the non-GAAP financial
measures provide investors with useful supplementary information to
assess the performance of the Company's core operations by
excluding certain non-cash items and certain impact of
acquisitions.
Forward-Looking Statements
This press release contains forward-looking statements
relating to the business outlook, forecast business plans and
growth strategies of the Company. These forward-looking
statements are based on information currently available to the
Company and are stated herein on the basis of the outlook at the
time of this press release. They are based on certain
expectations, assumptions and premises, some of which are
subjective or beyond our control. These forward-looking
statements may prove to be incorrect and may not be realized in
future. Underlying the forward-looking statements is a large
number of risks and uncertainties. Further information
regarding these risks and uncertainties is included in our other
public disclosure documents on our corporate website.
CONSOLIDATED
INCOME STATEMENT
|
RMB in millions,
unless specified
|
|
|
|
|
|
Unaudited
|
|
Audited
|
|
4Q2013
|
4Q2012
|
|
2013
|
2012
|
Revenues
|
16,970
|
12,153
|
|
60,437
|
43,894
|
VAS
|
11,932
|
9,390
|
|
44,985
|
35,718
|
Online advertising
|
1,497
|
947
|
|
5,034
|
3,382
|
eCommerce transactions
|
3,324
|
1,684
|
|
9,796
|
4,428
|
Others
|
217
|
132
|
|
622
|
366
|
Cost of
revenues
|
(8,198)
|
(5,273)
|
|
(27,778)
|
(18,207)
|
Gross
profit
|
8,772
|
6,880
|
|
32,659
|
25,687
|
Gross
margin
|
52%
|
57%
|
|
54%
|
59%
|
Interest
income
|
377
|
266
|
|
1,314
|
836
|
Other gains/(losses),
net
|
405
|
(202)
|
|
904
|
(284)
|
Selling and marketing
expenses
|
(2,033)
|
(1,095)
|
|
(5,695)
|
(2,994)
|
General and
administrative expenses
|
(2,770)
|
(2,123)
|
|
(9,988)
|
(7,766)
|
Operating
profit
|
4,751
|
3,726
|
|
19,194
|
15,479
|
Operating
margin
|
28%
|
31%
|
|
32%
|
35%
|
Finance
income/(costs), net
|
6
|
(63)
|
|
(84)
|
(348)
|
Share of
(losses)/profit of associates
|
(14)
|
(29)
|
|
213
|
(54)
|
Share of losses of
joint ventures
|
(4)
|
(12)
|
|
(42)
|
(26)
|
Profit before
income tax
|
4,739
|
3,622
|
|
19,281
|
15,051
|
Income tax
expense
|
(808)
|
(151)
|
|
(3,718)
|
(2,266)
|
Profit for the
period
|
3,931
|
3,471
|
|
15,563
|
12,785
|
Net
margin
|
23%
|
29%
|
|
26%
|
29%
|
Attributable
to:
|
|
|
|
|
|
Equity holders of the Company
|
3,911
|
3,464
|
|
15,502
|
12,732
|
Non-controlling interests
|
20
|
7
|
|
61
|
53
|
|
|
|
|
|
|
Non-GAAP profit
attributable to equity
holders of the
Company
|
4,498
|
4,068
|
|
17,063
|
14,286
|
|
|
|
|
|
|
Earnings per
share (GAAP)
|
|
|
|
|
|
- basic
(RMB)
|
2.125
|
1.890
|
|
8.464
|
6.965
|
- diluted
(RMB)
|
2.092
|
1.856
|
|
8.298
|
6.833
|
CONSOLIDATED
STATEMENT OF COMPREHENSIVE INCOME
|
RMB in millions,
unless specified
|
|
|
|
|
|
Unaudited
|
|
Audited
|
|
4Q2013
|
4Q2012
|
|
2013
|
2012
|
Profit for the
period
|
3,931
|
3,471
|
|
15,563
|
12,785
|
Other
comprehensive income, net of tax:
|
|
|
|
|
|
Items that may be
subsequently
reclassified
to profit or loss
|
|
|
|
|
|
Share of other
comprehensive income
of
associates
|
48
|
-
|
|
48
|
-
|
Net gains from
changes in fair value of
available-for-sale financial
assets
|
830
|
103
|
|
2,825
|
824
|
Currency translation
differences
|
(50)
|
(4)
|
|
(60)
|
10
|
Total
comprehensive income for the period
|
4,759
|
3,570
|
|
18,376
|
13,619
|
Attributable
to:
|
|
|
|
|
|
Equity holders of the Company
|
4,746
|
3,564
|
|
18,327
|
13,567
|
Non-controlling interests
|
13
|
6
|
|
49
|
52
|
OTHER FINANCIAL
INFORMATION
|
RMB in millions,
unless specified
|
|
|
|
|
|
Unaudited
|
|
Audited
|
|
4Q2013
|
3Q2013
|
4Q2012
|
|
2013
|
2012
|
EBITDA
(a)
|
5,184
|
5,257
|
4,363
|
|
20,566
|
17,540
|
Adjusted EBITDA
(a)
|
5,467
|
5,601
|
4,641
|
|
21,734
|
18,445
|
Adjusted EBITDA margin (b)
|
32%
|
36%
|
38%
|
|
36%
|
42%
|
Interest
expense
|
105
|
99
|
104
|
|
394
|
327
|
Net cash
(c)
|
36,218
|
34,400
|
27,381
|
|
36,218
|
27,381
|
Capital
expenditures (d)
|
1,679
|
1,621
|
1,784
|
|
5,799
|
4,493
|
|
|
|
|
|
|
|
Note:
(a) EBITDA consists
of operating profit less interest income, and plus other
losses/(gains), net, depreciation of fixed assets and investment
properties and amortisation of intangible assets. Adjusted EBITDA
consists of EBITDA plus equity-settled share-based compensation
expenses.
(b) Adjusted EBITDA
margin is calculated by dividing Adjusted EBITDA by
revenues.
(c) Net cash
represents period end balance and is calculated as cash and cash
equivalents, term deposits, and restricted cash pledged for secured
bank borrowings, minus borrowings and long-term notes
payable.
(d) Capital
expenditures consist of additions (excluding business combinations)
to fixed assets, construction in progress, land use rights and
intangible assets (excluding game and other content
licences).
|
CONSOLIDATED
STATEMENT OF FINANCIAL POSITION
|
In RMB
millions (unless otherwise stated)
|
Audited
|
|
As at 31
December
|
|
2013
|
|
2012
|
ASSETS
|
|
|
|
Non-current
assets
|
|
|
|
Fixed
assets
|
8,693
|
|
7,403
|
Construction in
progress
|
2,041
|
|
534
|
Investment
properties
|
-
|
|
22
|
Land use
rights
|
871
|
|
794
|
Intangible
assets
|
4,103
|
|
4,719
|
Interests in
associates
|
12,170
|
|
7,310
|
Investment in joint
ventures
|
9
|
|
35
|
Deferred income tax
assets
|
431
|
|
169
|
Available-for-sale
financial assets
|
12,515
|
|
5,633
|
Prepayments, deposits
and other assets
|
1,296
|
|
1,236
|
Term
deposits
|
11,420
|
|
10,892
|
|
53,549
|
|
38,747
|
Current
assets
|
|
|
|
Inventories
|
1,384
|
|
568
|
Accounts
receivable
|
2,955
|
|
2,354
|
Prepayments, deposits
and other assets
|
5,365
|
|
3,878
|
Term
deposits
|
19,623
|
|
13,806
|
Restricted
cash
|
4,131
|
|
2,520
|
Cash and cash
equivalents
|
20,228
|
|
13,383
|
|
53,686
|
|
36,509
|
Total
assets
|
107,235
|
|
75,256
|
EQUITY
|
|
|
|
Equity
attributable to the Company's equity holders
|
|
|
|
Share
capital
|
-
|
|
-
|
Share
premium
|
2,846
|
|
2,880
|
Shares held for share
award schemes
|
(871)
|
|
(667)
|
Other
reserves
|
3,746
|
|
816
|
Retained
earnings
|
52,224
|
|
38,269
|
|
57,945
|
|
41,298
|
Non-controlling
interests
|
518
|
|
850
|
Total
equity
|
58,463
|
|
42,148
|
LIABILITIES
|
|
|
|
Non-current
liabilities
|
|
|
|
Borrowings
|
3,323
|
|
2,106
|
Long-term notes
payable
|
9,141
|
|
7,517
|
Deferred income tax
liabilities
|
1,441
|
|
1,312
|
Long-term
payables
|
1,600
|
|
1,508
|
|
15,505
|
|
12,443
|
Current
liabilities
|
|
|
|
Accounts
payable
|
6,680
|
|
4,212
|
Other payables and
accruals
|
10,246
|
|
6,301
|
Borrowings
|
2,589
|
|
1,077
|
Current income tax
liabilities
|
1,318
|
|
420
|
Other tax
liabilities
|
593
|
|
540
|
Deferred
revenue
|
11,841
|
|
8,115
|
|
33,267
|
|
20,665
|
Total
liabilities
|
48,772
|
|
33,108
|
Total equity and
liabilities
|
107,235
|
|
75,256
|
|
|
|
|
|
RECONCILIATIONS OF
IFRS TO NON-GAAP RESULTS
|
|
|
As
reported
|
Adjustments
|
|
RMB in
millions, unless specified
|
Equity-settled
share-based
compensation
|
Cash-settled
share-based
compensation (a)
|
Losses/(Gains)
on deemed
disposal (b)
|
Amortisation of
intangible
assets (c)
|
Impairment
provision (d)
|
Special
dividend
Income (e)
|
Non-GAAP
|
Year ended
31 December
2013
|
Operating
profit
|
19,194
|
1,168
|
618
|
-
|
139
|
87
|
(438)
|
20,768
|
Profit for the
year
|
15,563
|
1,168
|
618
|
-
|
240
|
87
|
(438)
|
17,238
|
Profit attributable
to
equity holders
|
15,502
|
1,155
|
547
|
-
|
210
|
87
|
(438)
|
17,063
|
Operating
margin
|
32%
|
|
|
|
|
|
|
34%
|
Net
margin
|
26%
|
|
|
|
|
|
|
29%
|
Year ended 31
December 2012
|
Operating profit
|
15,479
|
905
|
108
|
5
|
247
|
699
|
(390)
|
17,053
|
Profit for the year
|
12,785
|
905
|
108
|
5
|
286
|
699
|
(390)
|
14,398
|
Profit attributable
to equity holders
|
12,732
|
890
|
95
|
5
|
255
|
699
|
(390)
|
14,286
|
Operating margin
|
35%
|
|
|
|
|
|
|
39%
|
Net margin
|
29%
|
|
|
|
|
|
|
33%
|
|
|
|
|
|
|
|
|
|
Note:
(a)
Including put options granted to employees of investees on their
shares and shares to be issued under investees' share-based
incentive plans which can be acquired by the Group, and other
incentives
(b)
Losses/(Gains) on deemed disposal of previously held interests
in associates
(c)
Amortisation of intangible assets resulting from acquisitions,
net of related deferred tax
(d)
Impairment provision for associates and available-for-sale
financial assets
(e) Special
dividend income from Mail.ru
|
RECONCILIATIONS OF
IFRS TO NON-GAAP RESULTS
|
|
|
As
reported
|
Adjustments
|
|
RMB in
millions, unless specified
|
Equity-settled
share-based
compensation
|
Cash-settled
share-based
compensation (a)
|
Losses/(Gains)
on deemed
disposal (b)
|
Amortisation of
intangible
assets
(c)
|
Impairment
provision (d)
|
Special
dividend
Income (e)
|
Non-GAAP
|
Unaudited three
months ended 31 December 2013
|
Operating
profit
|
4,751
|
283
|
180
|
-
|
24
|
87
|
-
|
5,325
|
Profit for the
period
|
3,931
|
283
|
180
|
-
|
66
|
87
|
-
|
4,547
|
Profit
attributable to equity holders
|
3,911
|
278
|
160
|
-
|
62
|
87
|
-
|
4,498
|
Operating
margin
|
28%
|
|
|
|
|
|
|
31%
|
Net
margin
|
23%
|
|
|
|
|
|
|
27%
|
Unaudited three
months ended 30 September 2013
|
Operating profit
|
4,815
|
344
|
134
|
-
|
38
|
-
|
-
|
5,331
|
Profit for the period
|
3,877
|
344
|
134
|
-
|
58
|
-
|
-
|
4,413
|
Profit attributable to equity holders
|
3,867
|
340
|
119
|
-
|
50
|
-
|
-
|
4,376
|
Operating margin
|
31%
|
|
|
|
|
|
|
34%
|
Net margin
|
25%
|
|
|
|
|
|
|
28%
|
Unaudited three months ended 31 December 2012
|
Operating profit
|
3,726
|
278
|
25
|
-
|
40
|
251
|
-
|
4,320
|
Profit for the period
|
3,471
|
278
|
25
|
-
|
65
|
251
|
-
|
4,090
|
Profit attributable to equity
holders
|
3,464
|
275
|
22
|
-
|
56
|
251
|
-
|
4,068
|
Operating margin
|
31%
|
|
|
|
|
|
|
36%
|
Net margin
|
29%
|
|
|
|
|
|
|
34%
|
|
|
|
|
|
|
|
|
|
Note:
(a)
Including put options granted to employees of investees on their
shares and shares to be issued under investees' share-based
incentive plans which can be acquired by the Group, and other
incentives
(b)
Losses/(Gains) on deemed disposal of previously held interests
in associates
(c)
Amortisation of intangible assets resulting from acquisitions,
net of related deferred tax
(d)
Impairment provision for associates and available-for-sale
financial assets
(e) Special
dividend income from Mail.ru
|
SOURCE Tencent Holdings
Limited