SHENZHEN, China, March 18, 2015 /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 2014 ("4Q2014") and
audited consolidated results for the year ended December 31, 2014 ("FY2014").
FY2014 Key Highlights:
- Total revenues were RMB78,932
million (USD12,899
million[1]), an increase of 31% over the year ended
December 31, 2013 ("YoY").
- Operating profit was RMB30,542
million (USD4,991 million), an
increase of 59% YoY. Operating margin increased to 39%
from 32% last year.
- Profit for the year was RMB23,888
(USD3,904 million), an increase of
53% YoY. Net margin increased to 30% from 26% last year.
- Profit attributable to equity holders of the Company for the
year was RMB23,810 million
(USD3,891 million), an increase of
54% YoY.
- Basic earnings per share2 were RMB2.579. Diluted earnings per
share2 were RMB2.545.
- The Board has recommended a final dividend of HKD0.36 per share for FY2014 (2013: HKD1.20 per share before the effect of the Share
Subdivision, or HKD0.24 per share
after the effect of the Share Subdivision), subject to approval of
the shareholders.
- On a non-GAAP basis3, excluding share-based
compensation, deemed disposal gains, amortization of intangible
assets and impairment provision:
- Operating profit was RMB30,497
million (USD4,984 million), an
increase of 49% YoY. Operating margin increased to 39%
from 34% last year.
- Profit for the year was RMB24,420
million (USD3,991 million), an
increase of 42% YoY. Net margin increased to 31% from 28% last
year.
- Profit attributable to equity holders of the Company for the
year was RMB24,224 million
(USD3,959 million), an increase of
43% YoY.
- Basic earnings per share was RMB2.624. Diluted earnings per share was
RMB2.589.
[1] Figures stated in
USD are based on USD1 to RMB6.1190
[2] EPS was stated
after taking into account the effect of Share Subdivision.
Comparative figures have been restated on the assumption that the
Share Subdivision had been effective in prior periods.
[3] Since the first
quarter of 2014, we have included gains/losses on disposals of
investees and businesses in the non-GAAP adjustment. Comparative
figures have been restated to conform to the new
presentation.
|
4Q2014 Key
Highlights:
- Total revenues were RMB20,978
million (USD3,428 million), an
increase of 24% over the fourth quarter of 2013 ("YoY").
- Operating profit was RMB7,394
million (USD1,208 million), an
increase of 56% YoY. Operating margin increased to 35% from 28%
last year.
- Profit for the period was RMB5,954
million (USD 973 million), an
increase of 51% YoY. Net margin increased to 28% from 23% last
year.
- Profit attributable to equity holders of the Company for the
quarter was RMB5,860 million
(USD958 million), an increase of 50%
YoY.
- Basic earnings per share were RMB0.632. Diluted earnings per share were
RMB0.625.
- On a Non-GAAP basis, excluding share-based compensation, deemed
disposal gains, amortization of intangible assets and impairment
provision:
- Operating profit was RMB8,068
million (USD1,319 million), an
increase of 59% YoY. Operating margin increased to 38%
from 30% last year.
- Profit for the quarter was RMB6,841
million (USD1,118 million), an
increase of 52% YoY. Net margin increased to 33% from 26% last
year.
- Profit attributable to equity holders of the Company for the
quarter was RMB6,723 million
(USD1,099 million), an increase of
51% YoY.
- Basic earnings per share was RMB0.725. Diluted earnings per share was
RMB0.717.
Mr. Ma Huateng, Chairman and CEO
of Tencent, said, "During 2014, we
made significant progress in a number of strategic initiatives that
reinforced our leadership and enhanced our competitiveness. Our
social platforms QQ and Weixin continued to innovate and grow. By
leveraging our expertise in mobile Internet, we extended our
leadership in games and online media, and made breakthroughs in
emerging platforms such as online security, Android appstore, and
mobile payments. We implemented our "Connection" strategy, in which
we organically link our large user base with appropriate content
and services, and we built strategic relationships with numerous
best-of-breed vertical partners, through investment and business
cooperation. We believe this strategy will enable us to create
superior experiences for our users, and to participate in the
growth of vertical opportunities, as the mobile Internet
increasingly penetrates consumers' daily lives."
4Q2014 Financial Review
Value Added Services ("VAS"). Revenues from our VAS
business increased by 44% YoY to RMB17,137
million. Online game revenues increased by 41% to
RMB11,964 million. The increase was
primarily driven by significant growth in revenues from smart phone
games integrated with Mobile QQ and Weixin, mainly reflecting our
expanded user base, our enriched game portfolio and, to a lesser
extent, the impact of the aforementioned adoption of gross revenue
recognition. Revenues from PC client games also increased. Social
networks revenues grew by 50% to RMB5,173
million. The increase was mainly driven by higher in-game
item sales within mobile platforms, as well as by subscription
revenues from our QQ Membership, Super VIP, Qzone and digital
content subscription services. If gross revenue recognition for
smart phone games is adopted for the fourth quarter of 2013,
revenues from our VAS business, online games, and social networks
would have increased by 42%, 39% and 48% respectively for the
fourth quarter of 2014.
Online advertising. Revenues from our online advertising
business increased by 75% YoY to RMB2,627
million. The increase primarily reflected revenue growth in
video advertising as a result of more viewers and enhanced revenues
from performance-based social advertising on mobile driven by
Mobile Qzone and Weixin Official Accounts.
eCommerce transactions. Revenues from our eCommerce
transactions business decreased by 87% YoY to RMB446 million. The decline mainly reflected a
traffic shift to JD.com following our strategic transaction with
JD.com in March 2014, and the
repositioning of our Yixun business from principal to marketplace
operations.
Other Key Financial Information for 4Q2014
Share-based compensation was RMB644
million, up 39% YoY.
EBITDA was RMB7,929 million, up
53% YoY. Adjusted EBITDA was RMB8,424
million, up 54% YoY.
Capital expenditure was RMB1,603
million, down 5% YoY.
Free cashflow was RMB9,181
million, up 76% YoY.
Net cash position totaled RMB22,758
million, down 37% YoY, due to strategic investments, partly
offset by an increase in free cash flows generated during the year.
Fair value of our stakes in listed investee companies (both
associates and available-for-sale financial assets) totalled
RMB60 billion as at December 31 2014.
Strategic Highlights
In 2014, we focused on our "Connection" strategy, linking our
users with content, services and hardware to enhance their lives
online and offline. Leveraging our core communications and social
platforms, Weixin, and Mobile QQ, we made significant progress in
fostering a healthy mobile ecosystem which provides our users with
an expanding range of products and services, taking advantage of
our strengths such as unified login, users' social graphs,
multi-platform marketing capabilities, infrastructure support,
payment solutions and insights into user needs.
During the year, we moved forward in monetising mobile Internet
use, initially through smart phone games and performance-based
social advertising. We invested heavily in content for businesses
such as our literature service, music service, and video service,
contributing to substantial traffic growth. Our portfolio of mobile
utilities, including mobile security, browser and application
store, achieved healthy market share gains. For example,
YingYongBao became one of China's
leading Android application stores. We significantly expanded the
user bases of our mobile payment platforms and we explored Internet
finance opportunities with the launch of our wealth management
platform and the inception of our bank affiliate, WeBank.
To complement our internal initiatives, we entered into a
strategic transaction with JD.com to reposition our eCommerce
business, and we continue to enrich our O2O ecosystem by making
strategic investments in and partnering with industry leaders,
including 58.com, Dianping, Dididache and Koudai Gouwu.
- From consumers' perspective, we believe these and other
partnerships enable our users to benefit from an expanding range of
high quality products and services.
- From partners' perspective, we believe our user activity is
starting to contribute materially to our partners' long-term
growth. For example, we believe we direct substantial volumes of
traffic to JD.com and 58.com.
- From our perspective, partnerships free up our internal
resources to focus on the core strengths of our platforms, while
enabling us to continue to benefit financially from the growth
potential of the underlying industries via our significant equity
stakes in partners.
In terms of balance sheet management, we established a
USD5 billion global medium term note
programme in April 2014 and
subsequently issued various tranches of senior notes, with an
aggregate principal amount of USD4.9
billion at the end of February
2015. We received a credit ratings upgrade from Moody's on
our issuer and senior unsecured debt ratings from Baa1 to A3 in
March 2014.
Business Review and Outlook
Divisional and Product Highlights
- Key platform statistics:
- Monthly active user accounts ("MAU") of QQ was 815 million, an
increase of 1% YoY.
- Smart device MAU of QQ was 576 million, an increase of 33%
YoY.
- Peak concurrent user accounts ("PCU") of QQ was 217 million, an
increase of 21% YoY.
- Combined MAU of Weixin and WeChat were 500 million, an increase
of 41% YoY.
- MAU of Qzone was 654 million, an increase of 5% YoY.
- Smart device MAU of Qzone was 540 million, an increase of 30%
YoY.
- Fee-based VAS registered subscriptions were 84 million, a
decrease of 6% YoY.
Key Platforms
In 2014, QQ and Qzone benefited from significant growth in
China's mobile user base, and
consolidated their leading positions in communications and social
networking.
- For QQ, smart device MAU increased by 33% YoY to 576 million at
the end of 2014, while overall PCU increased by 21% YoY to 217
million. During the year, we enhanced user engagement on Mobile QQ
as we improved its community and sharing functions. We also
cultivated an ecosystem for Mobile QQ users by integrating with O2O
and other new services, including those provided by our strategic
partners, and introducing Mobile QQ Wallet.
- For Qzone, smart device MAU increased by 30% YoY to 540 million
at the end of 2014. User activity and stickiness improved during
the year, benefiting from enhanced features and improved user
experience.
Combined MAU of Weixin and WeChat reached 500 million at the end
of 2014, representing YoY growth of 41%.
- For Weixin, we strengthened user interaction and engagement
with new features and services, and increased the adoption of
Weixin Official Accounts.
- For WeChat, we continued to promote user engagement in selected
overseas markets, especially emerging Asian markets.
The aggregate number of user accounts that have integrated bank
cards with Mobile QQ Wallet and Weixin
Payment exceeded 100 million as we enriched payment
scenarios and launched initiatives to build user awareness and
habit, such as Red Packet gifting.
Our online media platforms extended their leadership in
China. Tencent News leveraged enhanced content, improved
user experience and plug-ins to Mobile QQ and Weixin to achieve
significant user growth and became the leading mobile news platform
in China. Tencent Video improved its market position with a
strong uplift in user base and traffic, thanks to enriched content
and improved user experience.
VAS
In social networks, our business benefited from significant
growth in in-game item sales on our mobile platforms, and higher
subscription revenues as we enhanced the mobile privileges and
mobile user experience for QQ Membership, Super VIP and Qzone
subscription service. We also added more premium content for our
literature, music, and video subscription services.
In online games, we extended our leadership in the China market from PC to mobile.
- For PC client games, revenue increased in 2014 as we benefited
from growth in major titles and launch of new titles. League of
Legends delivered a robust performance with significant growth in
users and revenues.
- For mobile games, we achieved strong revenue growth during
2014, becoming the largest publisher in China and one of the largest globally. Through
the year, we diversified our portfolio of smart phone games from
casual to mid-core and self-developed to third-party, enriching the
choices available to users.
Looking ahead, we aim to diversify and capitalize on our strong
title pipeline for PC and mobile games to penetrate into new genres
and solidify our market leadership.
Online Advertising
In 2014, our online advertising business benefited from revenue
growth across the brand display and performance display categories.
During the year, video advertising registered a robust revenue
increase due to viewer traffic growth, including traffic arising
from the Voice of China 3 program
and FIFA World Cup content. We made significant progress in mobile
advertising on Mobile Qzone and Weixin Official Accounts. Looking
forward, we aim to allocate more inventory toward performance
advertising, including inventory on Weixin Moments and YingYongBao.
We continue to invest aggressively in video content to further
build our traffic, including our recent exclusive partnerships with
the HBO and NBA.
eCommerce Transactions
Our eCommerce transaction business underwent a strategy
transition subsequent to our strategic transaction with JD.com in
March 2014. Shifting our traffic to
JD.com led to a substantial reduction in our eCommerce revenues,
costs, and losses. Looking forward, we believe the strategy
transition enables us to benefit more efficiently from the growth
of eCommerce in China via our
significant equity stakes in best-in-class eCommerce companies such
as JD.com, and via generating performance-based advertising
revenues from eCommerce advertisers.
Outlook and strategies for 2015
During 2015, in addition to developing our ongoing businesses,
we intend to cultivate an increasingly vibrant mobile ecosystem,
bringing our own and our partners' products and services to
China consumers. Key aspects of
cultivating this ecosystem include:
- Working with existing and prospective strategic partners in
various verticals to deliver better O2O and transactional services
to users;
- Developing our digital content businesses in partnership with
key content providers, such as online literature authors, the HBO,
NBA, Sony Music, Warner Music, and
YG Entertainment;
- Growing our performance-based advertising business by adding
more mobile advertising inventory, enhancing advertiser tools, and
expanding our advertiser base, all while balancing user experience;
and
- Promoting use of our payment services through enriched payment
scenarios.
For other detailed disclosure, please refer to our
website www.tencent.com/ir.
About Tencent
Tencent uses technology to enrich
the lives of Internet users. Every day, hundreds of millions of
people communicate, share experiences, consume information and seek
entertainment through our integrated platforms. Tencent's
diversified services include QQ, Weixin/ WeChat for communications;
Qzone for social networking; QQ Game Platform for online games;
QQ.com and Tencent News for
information and Tencent Video for
video content.
Tencent was founded in
Shenzhen in 1998 and went public
on the Main Board of the Hong Kong Stock Exchange in 2004. The
Company is one of the constituent stocks of the Hang Seng Index.
Tencent seeks to evolve with the
Internet by investing in innovation, providing a hospitable
environment for partners, and staying close to users.
For enquiries, please contact:
Investor:
Catherine Chan Tel: (86) 755 86013388 ext 88369/
(852) 3148 5100 Email: cchan#tencent.com
Angie Chang Tel: (86) 755
86013388 ext 73951/ (852) 3148 5100 Email:
angiechang#tencent.com
Media:
Canny
Lo
Tel: (86) 755 86013388 ext 66630/ (852) 3148 5100 Email:
cannylo#tencent.com
Limin Chen
Tel: (86) 755 86013388 ext 56011 Email:
liminchen#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
|
|
4Q2014
|
4Q2013
|
|
2014
|
2013
|
Revenues
|
20,978
|
16,970
|
|
78,932
|
60,437
|
VAS
|
17,137
|
11,932
|
|
63,310
|
44,985
|
Online
advertising
|
2,627
|
1,497
|
|
8,308
|
5,034
|
eCommerce transactions
|
446
|
3,324
|
|
4,753
|
9,796
|
Others
|
768
|
217
|
|
2,561
|
622
|
Cost of
revenues
|
(8,332)
|
(8,198)
|
|
(30,873)
|
(27,778)
|
Gross
profit
|
12,646
|
8,772
|
|
48,059
|
32,659
|
Gross
margin
|
60%
|
52%
|
|
61%
|
54%
|
Interest
income
|
443
|
377
|
|
1,676
|
1,314
|
Other gains,
net
|
343
|
405
|
|
2,759
|
904
|
Selling and marketing
expenses
|
(2,063)
|
(2,033)
|
|
(7,797)
|
(5,695)
|
General and
administrative expenses
|
(3,975)
|
(2,770)
|
|
(14,155)
|
(9,988)
|
Operating
profit
|
7,394
|
4,751
|
|
30,542
|
19,194
|
Operating
margin
|
35%
|
28%
|
|
39%
|
32%
|
Finance (costs)/
income, net
|
(273)
|
6
|
|
(1,182)
|
(84)
|
Share of
(losses)/profits of associates and joint ventures
|
(275)
|
(18)
|
|
(347)
|
171
|
Profit before
income tax
|
6,846
|
4,739
|
|
29,013
|
19,281
|
Income tax
expense
|
(892)
|
(808)
|
|
(5,125)
|
(3,718)
|
Profit for the
period
|
5,954
|
3,931
|
|
23,888
|
15,563
|
Net
margin
|
28%
|
23%
|
|
30%
|
26%
|
Attributable
to:
|
|
|
|
|
|
Equity holders of the Company
|
5,860
|
3,911
|
|
23,810
|
15,502
|
Non-controlling interests
|
94
|
20
|
|
78
|
61
|
|
|
|
|
|
|
Non-GAAP profit
attributable to equity holders of the Company
|
6,723
|
4,440
|
|
24,224
|
16,975
|
|
|
|
|
|
|
Earnings per
share (GAAP)
|
|
|
|
|
|
- basic
(RMB)
|
0.632
|
0.425
|
|
2.579
|
1.693
|
- diluted
(RMB)
|
0.625
|
0.418
|
|
2.545
|
1.660
|
|
Note:
Adoption of gross
revenue recognition for smart phone games
Starting from the
fourth quarter of 2014, we recognise revenues from smart phone
games on a gross basis, mainly to reflect changes in our
co-operation models that resulted in us becoming the principal,
rather than agent, for certain licensed games we publish on an
exclusive basis. Correspondingly, we recorded revenue sharing with
third-party developers and related channel costs in costs of
revenues, instead of treating them as contra-revenue items. For the
fourth quarter of 2014, the change increased our revenues from
smart phone games integrated with Mobile QQ and Weixin by RMB907
million, and related cost of revenues by the same amount. The
change did not impact the Group's profits. We believe the change
brings us closer into line with general industry
practice.
|
CONSOLIDATED
STATEMENT OF COMPREHENSIVE INCOME
RMB in millions,
unless specified
|
|
|
Unaudited
|
|
Audited
|
|
4Q2014
|
4Q2013
|
|
2014
|
2013
|
Profit for the
period
|
5,954
|
3,931
|
|
23,888
|
15,563
|
Other
comprehensive income, net of tax:
|
|
|
|
|
|
Items that may be
subsequently reclassified to profit or loss
|
|
|
|
|
|
Share of other
comprehensive income of associates
|
38
|
48
|
|
81
|
48
|
Net (losses)/gains
from changes in fair value of available-for-sale financial
assets
|
(1,439)
|
830
|
|
(1,705)
|
2,825
|
Currency translation
differences
|
(280)
|
(50)
|
|
(289)
|
(60)
|
Total
comprehensive income for the period
|
4,273
|
4,759
|
|
21,975
|
18,376
|
Attributable
to:
|
|
|
|
|
|
Equity holders of the Company
|
4,183
|
4,746
|
|
21,891
|
18,327
|
Non-controlling interests
|
90
|
13
|
|
84
|
49
|
OTHER
FINANCIAL INFORMATION
RMB in millions,
unless specified
|
|
|
|
|
|
Unaudited
|
|
Audited
|
|
4Q2014
|
4Q2013
|
|
2014
|
2013
|
EBITDA
(a)
|
7,929
|
5,184
|
|
30,908
|
20,566
|
Adjusted EBITDA
(a)
|
8,424
|
5,467
|
|
32,710
|
21,734
|
Adjusted EBITDA
margin (b)
|
40%
|
32%
|
|
41%
|
36%
|
Interest
expense
|
264
|
105
|
|
866
|
394
|
Net cash
(c)
|
22,758
|
36,218
|
|
22,758
|
36,218
|
Capital
expenditures (d)
|
1,603
|
1,679
|
|
4,718
|
5,799
|
|
Note:
(a) EBITDA consists
of operating profit less interest income and other (gains)/losses,
net, and plus 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, minus borrowings and 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
|
|
2014
|
|
2013
|
ASSETS
|
|
|
|
Non-current
assets
|
|
|
|
Fixed
assets
|
7,918
|
|
8,693
|
Construction in
progress
|
3,830
|
|
2,041
|
Investment
properties
|
268
|
|
-
|
Land use
rights
|
751
|
|
871
|
Intangible
assets
|
9,304
|
|
4,103
|
Investments in
associates
|
51,131
|
|
10,867
|
Investments in
redeemable preference shares of associates
|
2,941
|
|
1,119
|
Investments in joint
ventures
|
63
|
|
9
|
Deferred income tax
assets
|
322
|
|
431
|
Available-for-sale
financial assets
|
13,277
|
|
12,515
|
Prepayments, deposits
and other assets
|
1,209
|
|
1,480
|
Term
deposits
|
4,831
|
|
11,420
|
|
|
|
|
|
95,845
|
|
53,549
|
Current
assets
|
|
|
|
Inventories
|
244
|
|
1,384
|
Accounts
receivable
|
4,588
|
|
2,955
|
Prepayments, deposits
and other assets
|
7,804
|
|
5,365
|
Term
deposits
|
10,798
|
|
19,623
|
Restricted
cash
|
9,174
|
|
4,131
|
Cash and cash
equivalents
|
42,713
|
|
20,228
|
|
|
|
|
|
75,321
|
|
53,686
|
|
|
|
|
Total
assets
|
171,166
|
|
107,235
|
EQUITY
|
|
|
|
Equity attributable to the Company's equity holders of
the Company
|
|
|
|
|
|
|
Share
capital
|
-
|
|
-
|
Share
premium
|
5,131
|
|
2,846
|
Shares held for share
award schemes
|
(1,309)
|
|
(871)
|
Other
reserves
|
2,129
|
|
3,746
|
Retained
earnings
|
74,062
|
|
52,224
|
|
|
|
|
|
80,013
|
|
57,945
|
|
|
|
|
Non-controlling
interests
|
2,111
|
|
518
|
|
|
|
|
Total
equity
|
82,124
|
|
58,463
|
|
|
|
|
LIABILITIES
|
|
|
|
Non-current
liabilities
|
|
|
|
Borrowings
|
5,507
|
|
3,323
|
Notes
payable
|
25,028
|
|
9,141
|
Long-term
payables
|
2,052
|
|
1,600
|
Deferred income tax
liabilities
|
2,942
|
|
1,441
|
Deferred
revenue
|
3,478
|
|
-
|
|
|
|
|
|
39,007
|
|
15,505
|
|
|
|
|
Current
liabilities
|
|
|
|
Accounts
payable
|
8,683
|
|
6,680
|
Other payables and
accruals
|
19,123
|
|
10,246
|
Borrowings
|
3,215
|
|
2,589
|
Notes
payable
|
1,834
|
|
-
|
Current income tax
liabilities
|
461
|
|
1,318
|
Other tax
liabilities
|
566
|
|
593
|
Deferred
revenue
|
16,153
|
|
11,841
|
|
|
|
|
|
50,035
|
|
33,267
|
|
|
|
|
Total
liabilities
|
89,042
|
|
48,772
|
|
|
|
|
Total equity and
liabilities
|
171,166
|
|
107,235
|
|
|
|
|
Net current
assets
|
25,286
|
|
20,419
|
|
|
|
|
Total assets less
current liabilities
|
121,131
|
|
73,968
|
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)
|
(Gains)/Losses
on deemed
disposal (b)
|
Amortisation of
intangible
assets (c)
|
Impairment
provision (d)
|
Special
dividend
Income (e)
|
Non-GAAP
|
|
Year ended
31 December
2014
|
Operating
profit
|
30,542
|
1,082
|
695
|
(5,111)
|
59
|
2,510
|
-
|
30,497
|
Profit for the
year
|
23,888
|
1,082
|
695
|
(5,038)
|
563
|
2,510
|
-
|
24,420
|
Profit
attributable to equity holders
|
23,810
|
1,770
|
637
|
(5,054)
|
555
|
2,506
|
-
|
24,224
|
Operating
margin
|
39%
|
|
|
|
|
|
|
39%
|
Net
margin
|
30%
|
|
|
|
|
|
|
31%
|
|
Year ended
31 December
2013
|
Operating
profit
|
19,194
|
1,168
|
618
|
(272)
|
139
|
87
|
(438)
|
20,496
|
Profit for the
year
|
15,563
|
1,168
|
618
|
(88)
|
240
|
87
|
(438)
|
17,150
|
Profit
attributable to equity holders
|
15,502
|
1,155
|
547
|
(88)
|
210
|
87
|
(438)
|
16,975
|
Operating
margin
|
32%
|
|
|
|
|
|
|
34%
|
Net
margin
|
26%
|
|
|
|
|
|
|
28%
|
Unaudited
three months ended 31 December 2014
|
Operating
profit
|
7,394
|
495
|
149
|
(1,153)
|
13
|
1,170
|
-
|
8,068
|
Profit for the
period
|
5,954
|
495
|
149
|
(1,155)
|
228
|
1,170
|
-
|
6,841
|
Profit
attributable to equity holders
|
5,860
|
488
|
136
|
(1,158)
|
227
|
1,170
|
-
|
6,723
|
Operating
margin
|
35%
|
|
|
|
|
|
|
38%
|
Net
margin
|
28%
|
|
|
|
|
|
|
33%
|
Unaudited
three months ended 30 September 2014
|
Operating
profit
|
7,515
|
546
|
152
|
(159)
|
15
|
195
|
-
|
8,264
|
Profit for the
period
|
5,676
|
546
|
152
|
(162)
|
76
|
195
|
-
|
6,483
|
Profit
attributable to equity holders
|
5,657
|
536
|
137
|
(162)
|
74
|
191
|
-
|
6,433
|
Operating
margin
|
38%
|
|
|
|
|
|
|
42%
|
Net
margin
|
29%
|
|
|
|
|
|
|
33%
|
Unaudited three months ended 31 December 2013
|
Operating
profit
|
4,751
|
283
|
180
|
(242)
|
24
|
87
|
-
|
5,083
|
Profit for the period
|
3,931
|
283
|
180
|
(58)
|
66
|
87
|
-
|
4,489
|
Profit
attributable to equity holders
|
3,911
|
278
|
160
|
(58)
|
62
|
87
|
-
|
4,440
|
Operating
margin
|
28%
|
|
|
|
|
|
|
30%
|
Net
margin
|
23%
|
|
|
|
|
|
|
26%
|
|
Note:
(a)
Including put options granted to employees of investees
companies on their shares and shares to be issued under investee
companies' share-based incentive plans which can be acquired by the
Group, and other incentives (b) (Gains)/ Losses, net on deemed
disposal of investee companies and disposals of investee companies
and businesses (c) Amortisation of intangible assets
resulting from acquisitions, net of related deferred
tax (d) Impairment provision for
associates, available-for-sale financial assets and intangible
assets arising from acquisitions (e) Special dividend income from
Mail.ru
|
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/tencent-announces-2014-fourth-quarter-and-annual-results-300052323.html
SOURCE Tencent Holdings
Limited