JOYY Reports Fourth Quarter and Full Year 2019 Unaudited Financial Results

GUANGZHOU, China, March 17, 2020 (GLOBE NEWSWIRE) -- JOYY Inc. (NASDAQ: YY) (“JOYY” or the “Company”, formerly known as YY Inc.), a global video-based social media platform, today announced its unaudited financial results for the fourth quarter and full year of 2019. 

Fourth Quarter 2019 Financial Highlights

• Net revenues increased by 64.2% to RMB7,618.2 million (US$1,094.3 million) from RMB4,640.9 million in the corresponding period of 2018.
• Net income attributable to controlling interest of JOYY Inc.¹ was RMB172.8 million (US$24.8 million), compared to RMB694.7 million in the corresponding period of 2018.
• Non-GAAP net income attributable to controlling interest of JOYY Inc.² was RMB600.8 million (US$86.3 million), compared to RMB846.9 million in the corresponding period of 2018, primarily due to the impact of the consolidation of Bigo Inc (“Bigo”).

Full Year 2019 Highlights

• Net revenues increased by 62.2% to RMB25,576.2 million (US$3,673.8 million) from RMB15,763.6 million in 2018.
• Net income attributable to controlling interest of JOYY Inc. was RMB3,445.2 million (US$494.9 million), compared to RMB2,209.0 million in 2018.
• Non-GAAP net income attributable to controlling interest of JOYY Inc. was RMB2,252.6 million (US$323.6 million), compared to RMB3,274.1 million in 2018.

Fourth Quarter 2019 Operational Highlights

• Global average mobile MAUs³ reached 485.2 million, among that 78.8% were from markets outside of China.
• Average mobile MAUs of Likee (formerly known as Like) increased by 208.3% to 115.3 million from 37.4 million in the corresponding period of 2018.
• Average mobile MAUs of global live streaming services increased by 21.5% to 158.9 million from 130.8 million in the corresponding period of 2018, among that (i) 102.8 million were from China, including 41.2 million from YY, which increased by 3.8% year over year, and 61.6 million from Huya, which increased by 21.5% year over year; and (ii) 56.1 million were from outside of China, including 23.1 million from BIGO LIVE, which increased by 18.6% year over year, and 33.0 million from HAGO, which increased by 57.9% year over year.
• Average mobile MAUs of imo was 211.0 million.
• Total number of paying users⁴ of YY increased by 9.8% to 4.5 million from 4.1 million in the corresponding period of 2018.
• Total number of paying users of Huya increased by 5.9% to 5.1 million from 4.8 million in the corresponding period of 2018.

“We concluded 2019 with robust operating and financial performances in the fourth quarter, further demonstrating the success of our domestic and international businesses,” commented Mr. David Xueling Li, Chairman and Chief Executive Officer of JOYY. “During the quarter, we maintained our focus on the growth of our short-form video and live streaming products to fuel our dual growth engines. For Likee, our global short-form video platform, we continued to expand its geographic coverage, refine its content offerings, and augment its monetization capabilities. As a result, Likee’s total MAUs swelled to 115.3 million in the quarter, representing an increase of 208.3% on a yearly basis and 15.1% on a sequential basis. We also continued to expand our global live streaming ecosystem through BIGO Live, our flagship live streaming platform for international markets. Our persistence in cultivating BIGO Live’s operational efficiency, localization capabilities, and cultural sensitivity enabled the platform to achieve record growth in developed markets around the world in the quarter. Furthermore, HAGO, our casual-game-oriented social media platform, also maintained its healthy growth trajectory, as we continued to expand its game portfolio and innovate its social features to explore additional monetization opportunities.

In addition to our rapid expansion overseas, we also maintained our focus on serving YY Live’s community of loyal users to cement our leadership in China’s entertainment live streaming industry. The success of our 2019 YY Annual Awards once again demonstrated the strength and scale of our live streaming social media ecosystem in China. Moreover, as we continue to cultivate synergies across business segments, implement cutting-edge technology into our products, and cultivate our localization capabilities, we are also compounding the network effects of our product matrix and enhancing our ability to achieve sustainable growth.”

Mr. Bing Jin, Chief Financial Officer of JOYY, further commented, “During the fourth quarter of 2019, we generated a year-over-year net revenues growth rate of 64.2%, exceeding the high end of our previous guidance range. In terms of our global strategy, we are committed to continuous investment in user base expansion, content enrichment and technology innovation, while keeping rapid monetization progress in both live streaming and short-form video services.  In response to the recent COVID-19 outbreak, we immediately leveraged our capabilities to contribute to our society’s efforts of rallying charitable support and uplifting people’s spirit. While we assess and monitor the financial impact of the outbreak in 2020, we are confident that our global footprint, diversified products matrix, and abundant cash reserve have positioned us to meet the challenges and seize the opportunities ahead.”

Fourth Quarter 2019 Financial Results

NET REVENUES
Net revenues increased by 64.2% to RMB7,618.2 million (US$1,094.3 million) in the fourth quarter of 2019 from RMB4,640.9 million in the corresponding period of 2018, primarily driven by an increase in live streaming revenues and the contribution from Bigo’s consolidation.

Live streaming revenues increased by 62.7% to RMB7,146.6 million (US$1,026.5 million) in the fourth quarter of 2019 from RMB4,391.4 million in the corresponding period of 2018, primarily attributable to (i) the continued live streaming revenues growth in YY and Huya segments, amounting to RMB5,507.8 million (US$791.1 million); and (ii) the contribution from the consolidation of Bigo segment, amounting to RMB1,638.7 million (US$235.4 million).

Other revenues increased by 89.0% to RMB471.6 million (US$67.7 million) in the fourth quarter of 2019 from RMB249.5 million in the corresponding period of 2018, primarily driven by the increase in advertising revenues from Huya and Bigo.

COST OF REVENUES AND GROSS PROFIT
Cost of revenues increased by 69.3% to RMB5,101.0 million (US$732.7 million) in the fourth quarter of 2019 from RMB3,013.1 million in the corresponding period of 2018. Revenue-sharing fees and content costs increased to RMB3,727.4 million (US$535.4 million) in the fourth quarter of 2019 from RMB2,556.5 million in the corresponding period of 2018 as a result of the increase in live streaming revenues of the Company. Bandwidth costs increased to RMB505.0 million (US$72.5 million) in the fourth quarter of 2019 from RMB246.5 million in the corresponding period of 2018, as the overseas user base and time spent continued to expand following the Bigo consolidation.

Gross profit increased by 54.6% to RMB2,517.2 million (US$361.6 million) in the fourth quarter of 2019 from RMB1,627.9 million in the corresponding period of 2018. Gross margin was 33.0% in the fourth quarter of 2019, compared to 35.1% in the corresponding period of 2018. The gross margin contraction was primarily caused by the fact that Huya and Bigo segments had lower gross margins but contributed significantly greater portions of net revenues in the fourth quarter of 2019, compared to the corresponding period of 2018.

OPERATING INCOME
Operating expenses were RMB2,296.9 million (US$329.9 million) in the fourth quarter of 2019, compared to RMB931.2 million in the corresponding period of 2018. Among the operating expenses, sales and marketing expenses increased to RMB1,026.4 million (US$147.4 million) in the fourth quarter of 2019, primarily due to the Company’s increased efforts in sales and marketing activities in overseas markets and the impact of depreciation and amortization related to the Bigo consolidation. Research and development expenses increased to RMB802.3 million (US$115.2 million) in the fourth quarter of 2019, mostly due to the increase in salaries caused primarily by the consolidation of Bigo.

Operating income was RMB362.2 million (US$52.0 million) in the fourth quarter of 2019, compared to RMB718.6 million in the corresponding period of 2018. Operating margin was 4.8% in the fourth quarter of 2019, compared to 15.5% in the corresponding period of 2018, primarily due to the decrease in gross margin, the impact of depreciation and amortization related to the Bigo consolidation and other overseas expansion initiatives.

Non-GAAP operating income⁵ was RMB781.3 million (US$112.2 million) in the fourth quarter of 2019, compared to RMB888.5 million in the corresponding period of 2018. Non-GAAP operating margin⁶ was 10.3% in the fourth quarter of 2019, compared to 19.1% in the corresponding period of 2018.

NET INCOME
Net income attributable to controlling interest of JOYY Inc. was RMB172.8 million (US$24.8 million) in the fourth quarter of 2019, compared to RMB694.7 million in the corresponding period of 2018. Net margin was 2.3% in the fourth quarter of 2019, compared to 15.0% in the corresponding period of 2018. The high effective tax rate in the fourth quarter of 2019 was primarily due to the profit (loss) structure and the different effective tax rates of YY, Huya and Bigo segments. Particularly, the Company was not receiving as much benefit from losses incurred by Bigo as a majority of Bigo’s business was subject to a low applicable tax rate in its jurisdiction.

Non-GAAP net income attributable to controlling interest of JOYY Inc. was RMB600.8 million (US$86.3 million) in the fourth quarter of 2019, compared to RMB846.9 million in the corresponding period of 2018. Non-GAAP net margin⁷ was 7.9% in the fourth quarter of 2019, compared to 18.2% in the corresponding period of 2018.

NET INCOME PER ADS
Diluted net income per ADS⁸ was RMB1.87 (US$0.27) in the fourth quarter of 2019, compared to RMB10.54 in the corresponding period of 2018.

Non-GAAP diluted net income per ADS⁹ was RMB6.70 (US$0.96) in the fourth quarter of 2019, compared to RMB13.03 in the corresponding period of 2018.

BALANCE SHEET AND CASH FLOWS
As of December 31, 2019, the Company had cash and cash equivalents, restricted cash and cash equivalents, short-term deposits, restricted short-term deposits and short-term investments of RMB26,944.5 million (US$3,870.3 million). For the fourth quarter of 2019, net cash from operating activities was RMB1,788.1 million (US$256.8 million).

SHARES OUTSTANDING
As of December 31, 2019, the Company had a total of 1,619.7 million common shares, or the equivalent of 81.0 million ADSs, outstanding.

Full Year 2019 Financial Results

Net revenues for the full year of 2019 increased by 62.2% to RMB25,576.2 million (US$3,673.8 million) from RMB15,763.6 million in 2018, primarily driven by a 61.5% year-over-year increase in live streaming revenues.

Net income attributable to controlling interest of JOYY Inc. for the full year of 2019 increased by 56.0% to RMB3,445.2 million (US$494.9 million) from RMB2,209.0 million in 2018. Net margin for the full year of 2019 was 13.5%, compared to 14.0% in 2018.

Non-GAAP net income attributable to controlling interest of JOYY Inc. for the full year of 2019 was RMB2,252.6 (US$323.6 million), compared to RMB3,274.1 million in 2018. Non-GAAP net margin for the full year of 2019 was 8.8%, compared to 20.8% in 2018.

Diluted net income per ADS for the full year of 2019 increased by 69.5% to RMB43.01 (US$6.18) from RMB25.38 in 2018. Non-GAAP diluted net income per ADS was RMB27.11 (US$3.89) in 2019, compared to RMB50.07 in the corresponding period of 2018. 

For the full year of 2019, net cash from operating activities was RMB4,581.7 million (US$658.1 million).

Business Outlook
For the first quarter of 2020, the Company expects net revenues to be between RMB6.75 billion and RMB6.85 billion¹⁰, representing a year-over-year growth of 41.2% to 43.3%. This forecast considers the potential impact of the COVID-19 outbreak and reflects the Company’s current and preliminary views on the market and operational conditions, which are subject to change, particularly as to the potential impact of the COVID-19 on the economy in China and elsewhere.

Social Responsibility Initiatives
In late January of 2020, the Company announced a donation of RMB22 million to help contain the spread of the COVID-19 outbreak. The donation was used for the procurement of medical supplies and equipment via domestic and international channels. These items included facemasks, medical safety glasses, hazmat suits, and medical sanitizers. After receiving the medical supplies and equipment, the Company coordinated directly with hospitals both in Hubei and Guangdong provinces that were involved in the treatment of COVID-19 patients to ensure the efficient delivery of the medical supplies and equipment.

Conference Call Information
The Company will hold a conference call on Monday, March 16, 2020, at 9:00 P.M. Eastern Time (or Tuesday, March 17, 2020, at 9:00 A.M. Beijing Time) to discuss the financial results. Participants may access the call by dialing the following numbers:

United States:	[phone]
International:	[phone]
Mainland China:	400-620-8038
Hong Kong, China:	[phone]
Conference ID:	#8385384

 

The replay will be accessible through March 24, 2020, by dialing the following numbers:

United States:	[phone]
International:	[phone]
Conference ID:	#8385384

 

A live and archived webcast of the conference call will also be available at the Company's investor relations website at http://ir.yy.com/.

Exchange Rate
This press release contains translations of certain Renminbi amounts into U.S. dollars at specified rates solely for the convenience of readers. Unless otherwise noted, all translations from Renminbi to U.S. dollars, in this press release, were made at a rate of RMB6.9618 to US$1.00, the noon buying rate in effect on December 31, 2019 in the City of New York for cable transfers in Renminbi per U.S. dollar as certified for customs purposes by the Federal Reserve Bank of New York.

About JOYY Inc.
JOYY Inc. is a global social media platform. The Company’s highly engaged users contribute to a vibrant social community by creating, sharing, and enjoying a vast range of entertainment content and activities. JOYY enables users to interact with each other in real time through online live media and offers users a uniquely engaging and immersive entertainment experience. JOYY owns YY Live, a leading live streaming social media platform in China and Huya, a leading game live streaming platform in China. In addition, JOYY completed the acquisition of Bigo in March 2019. Bigo is a fast-growing global tech company. Headquartered in Singapore, Bigo owns Bigo Live, a leading global live streaming platform outside China; Likee, a leading global short-form video social platform; imo, a global video communication app and other social applications. YY has created an online community for global video and live streaming users. JOYY Inc. was listed on the NASDAQ in November 2012.

Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “estimates” and similar statements. Among other things, the business outlook and quotations from management in this announcement, as well as JOYY’s strategic and operational plans, contain forward-looking statements. JOYY may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (“SEC”), in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to fourth parties. Statements that are not historical facts, including statements about JOYY’s beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: JOYY’s goals and strategies; JOYY’s future business development, results of operations and financial condition; the expected growth of the online communication social platform market in China; the expectation regarding the rate at which to gain active users, especially paying users; JOYY’s ability to monetize the user base; fluctuations in general economic and business conditions in China; the impact of the COVID-19 to JOYY’s business operations and the economy in China and elsewhere generally; and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks is included in JOYY’s filings with the SEC. All information provided in this press release and in the attachments is as of the date of this press release, and JOYY does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

Use of Non-GAAP Financial Measures
The unaudited condensed consolidated financial information is prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”). JOYY uses non-GAAP operating income, non-GAAP operating margin, non-GAAP net income attributable to controlling interest of JOYY Inc., non-GAAP net margin attributable to controlling interest of JOYY Inc., non-GAAP net income attributable to common shareholders of JOYY Inc., and basic and diluted non-GAAP net income per ADS, which are non-GAAP financial measures. Non-GAAP operating income is operating income excluding share-based compensation expenses, impairment of goodwill and investments, amortization of intangible assets from business acquisitions, and gain on disposal of subsidiaries and business. Non-GAAP operating margin is non-GAAP operating income as a percentage of net revenues. Non-GAAP net income is net income excluding share-based compensation expenses, impairment of goodwill and investments, amortization of intangible assets from business acquisitions, gain on disposal of subsidiaries and business, gain on deemed disposal and disposal of investments, gain (loss) on fair value change of investments and equity investees’ investments, fair value change on derivative, interest expenses related to the convertible bonds’ amortization to face value, and income tax effects of above non-GAAP reconciling items. Non-GAAP net income attributable to controlling interest of JOYY Inc. is net income attributable to controlling interest of JOYY Inc. excluding share-based compensation expenses, impairment of goodwill and investments, amortization of intangible assets from business acquisitions, gain on disposal of subsidiaries and business, gain on deemed disposal and disposal of investments, gain (loss) on fair value change of investments and equity investees’ investments, fair value change on derivative, interest expenses related to the convertible bonds’ amortization to face value, income tax effects of above non-GAAP reconciling items and adjustments for non-GAAP reconciling items for the net (loss) income attributable to non-controlling interest shareholders. Non-GAAP net margin is non-GAAP net income attributable to controlling interest of JOYY Inc. as a percentage of net revenues. Non-GAAP net income attributable to common shareholders of JOYY Inc. is net income attributable to common shareholders of JOYY Inc. excluding share-based compensation expenses, impairment of goodwill and investments, amortization of intangible assets from business acquisitions, gain on disposal of subsidiaries and business, gain on deemed disposal and disposal of investments, gain (loss) on fair value change of investments and equity investees’ investments, fair value change on derivative, interest expenses related to the convertible bonds’ amortization to face value, accretion, cumulative dividend and deemed dividend to subsidiaries’ preferred shareholders and income tax effects of above non-GAAP reconciling items and adjustments for non-GAAP reconciling items for the net (loss) income attributable to non-controlling interest shareholders. After the non-GAAP reconciliation, non-GAAP net income attributable to controlling interests of JOYY Inc. is equal to the non-GAAP net income attributable to common shareholders of JOYY Inc. Basic and diluted non-GAAP net income per ADS is non-GAAP net income attributable to common shareholders of JOYY Inc. divided by weighted average number of ADS used in the calculation of basic and diluted net income per ADS. The Company believes that separate analysis and exclusion of the non-cash impact of above reconciling items adds clarity to the constituent parts of its performance. The Company reviews these non-GAAP financial measures together with GAAP financial measures to obtain a better understanding of its operating performance. It uses the non-GAAP financial measure for planning, forecasting and measuring results against the forecast. The Company believes that non-GAAP financial measure is useful supplemental information for investors and analysts to assess its operating performance without the non-cash effect of (i) share-based compensation expenses and amortization of intangible assets from business acquisitions, fair value change on derivative, interest expenses related to the convertible bonds’ amortization to face value, which have been and will continue to be significant recurring expenses in its business, (ii) impairment of goodwill and investments, gain on disposal of subsidiaries and business, gain on deemed disposal and disposal of investments, gain (loss) on fair value change of investments and equity investees’ investments, and accretion, cumulative dividend and deemed dividend to subsidiaries’ preferred shareholders, which may not be recurring in its business, and (iii) income tax expenses and non-GAAP adjustments for net (loss) income attributable to non-controlling interest shareholders, which are affected by above non-GAAP reconciling items. However, the use of non-GAAP financial measures has material limitations as an analytical tool. One of the limitations of using non-GAAP financial measures is that they do not include all items that impact the Company’s net income for the period. In addition, because non-GAAP financial measures are not measured in the same manner by all companies, they may not be comparable to other similar titled measures used by other companies. In light of the foregoing limitations, you should not consider non-GAAP financial measure in isolation from or as an alternative to the financial measure prepared in accordance with U.S. GAAP.

The presentation of these non-GAAP financial measures is not intended to be considered in isolation from, or as a substitute for, the financial information prepared and presented in accordance with U.S. GAAP. For more information on these non-GAAP financial measures, please see the table captioned “JOYY Inc. Reconciliation of GAAP and Non-GAAP Results” near the end of this release.

Investor Relations Contact
JOYY Inc.
Matthew Zhao
Maggie Yan
Tel: [phone]
Email: [e-mail]

ICR, Inc.
Jack Wang
Tel: [phone]
Email: [e-mail]

_______________________________

¹ Net income attributable to controlling interest of JOYY Inc., is net income less net (loss) income attributable to the non-controlling interest shareholders and the mezzanine equity classified as non-controlling interest shareholder.

² Non-GAAP net income attributable to controlling interest of JOYY Inc. is a non-GAAP financial measure, which is defined as net income attributable to controlling interest of JOYY Inc. excluding share-based compensation expenses, impairment of goodwill and investment, amortization of intangible assets from business acquisitions, gain on disposal of subsidiaries and business, gain on deemed disposal and disposal of investments (deemed disposal refers to dilution of equity interest in equity-method investments), gain (loss) on fair value change of investments and equity investees’ investments, fair value change on derivative, interest expenses related to the convertible bonds amortization to face value, income tax effects on non-GAAP adjustments and non-GAAP adjustments for net (loss) income attributable to non-controlling interest shareholders. These adjustments amounted to RMB428.0 million (US$61.5 million) and RMB152.2 million in the fourth quarters of 2019 and 2018, respectively. Please refer to the section titled “Reconciliation of GAAP and Non-GAAP Results” for more details.

³ Refers to mobile average monthly active users. Average mobile MAU for any period is calculated by dividing (i) the sum of the Company’s mobile active users for each month of such period, by (ii) the number of months in such period.

⁴ Refers to a registered user that has purchased virtual items on YY’s platforms at least once during the period presented.

⁵ Non-GAAP operating income is a non-GAAP financial measure, which is defined as operating income excluding share-based compensation expenses, amortization of intangible assets from business acquisitions, impairment of goodwill and investments and gain on disposal of subsidiaries and business. Please refer to the section titled “Reconciliation of GAAP and Non-GAAP Results” for details.

⁶ Non-GAAP operating margin is a non-GAAP financial measure, which is defined as non-GAAP operating income as a percentage of net revenues. Please refer to the section titled “Reconciliation of GAAP and Non-GAAP Results” for details.

⁷ Non-GAAP net margin is non-GAAP net income attributable to controlling interest of JOYY Inc. as a percentage of net revenues.

⁸ ADS is American Depositary Share. Each ADS represents twenty Class A common shares of the Company. Diluted net income per ADS is net income attributable to common shareholders of JOYY Inc. divided by weighted average number of diluted ADS.

⁹ Non-GAAP diluted net income per ADS is a non-GAAP financial measure, which is defined as non-GAAP net income attributable to common shareholders of JOYY Inc. divided by weighted average number of ADS used in the calculation of diluted net income per ADS. Please refer to the section titled “Reconciliation of GAAP and Non-GAAP Results” for details.

¹⁰ The outlook of net revenues for the first quarter of 2020 includes the impact from Bigo’s consolidation. However, when calculating the year-over-year growth rate, Bigo’s net revenues in January and February of 2019 was not included as the part of denominator.

JOYY INC.
 UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(All amounts in thousands, except share, ADS and per ADS data)

	December  31, 2018		December 31, 2019		December 31, 2019
	RMB		RMB		US$
Assets
Current assets
Cash and cash equivalents	6,004,231		3,893,538		559,272
Restricted cash and cash equivalents	-		4,892		703
Short-term deposits	7,326,996		16,770,885		2,408,987
Restricted short-term deposits	-		653,034		93,802
Short-term investments	979,053		5,622,189		807,577
Accounts receivable, net	198,428		762,018		109,457
Amounts due from related parties	193,559		17,262		2,480
Financing receivables, net	768,343		105,344		15,132
Prepayments and other current assets	1,019,019		970,807		139,447
Total current assets	16,489,629		28,799,969		4,136,857
Non-current assets
Long-term deposits	1,000,000		-		-
Deferred tax assets	70,834		127,635		18,334
Investments	4,591,524		2,362,907		339,410
Property and equipment, net	1,296,319		2,256,360		324,106
Land use rights, net	1,784,639		1,736,544		249,439
Intangible assets, net	74,685		3,179,863		456,759
Right-of-use assets, net(1)	-		275,607		39,588
Goodwill	11,763		12,947,192		1,859,748
Financing receivables, net	224,793		129,380		18,584
Other non-current assets	223,859		394,026		56,598
Total non-current assets	9,278,416		23,409,514		3,362,566
Total assets	25,768,045		52,209,483		7,499,423
Liabilities, mezzanine equity and shareholders’ equity
Current liabilities
Convertible bonds	6,863		-		-
Accounts payable	114,589		124,551		17,891
Deferred revenue	951,616		1,343,308		192,954
Advances from customers	101,690		150,091		21,559
Income taxes payable	235,561		451,623		64,872
Accrued liabilities and other current liabilities	2,414,371		4,673,000		671,234
Amounts due to related parties	28,336		222,281		31,929
Lease liabilities due within one year(1)	-		115,564		16,600
Short-term loans	-		557,203		80,037
Total current liabilities	3,853,026		7,637,621		1,097,076
Non-current liabilities
Convertible bonds	-		5,008,571		719,436
Lease liabilities(1)	-		162,779		23,382
Deferred revenue	91,710		240,541		34,552
Deferred tax liabilities	27,505		264,639		38,013
Other non-current liabilities	-		11,495		1,651
Total non-current liabilities	119,215		5,688,025		817,034
Total liabilities	3,972,241		13,325,646		1,914,110

JOYY INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS (CONTINUED)
(All amounts in thousands, except share, ADS and per ADS data)

	December 31, 2018		December  31, 2019		December  31, 2019
	RMB		RMB		US$
Mezzanine equity	418,673		466,071		66,947
Shareholders’ equity
Class A common shares (US$0.00001 par value; 10,000,000,000 and 10,000,000,000 shares authorized, 981,740,848 shares issued and outstanding as of December 31, 2018; 1,301,845,404 shares issued and 1,293,162,504 shares outstanding as of and December 31, 2019, respectively)	59		80		11
Class B common shares (US$0.00001 par value; 1,000,000,000 and 1,000,000,000 shares authorized, 288,182,976 and  326,509,555 shares issued and outstanding as of December 31, 2018 and December 31, 2019, respectively)	21		24		3
Treasury Shares (US$0.00001 par value; nil and 8,682,900 shares held as of December 31, 2018 and December 31, 2019, respectively)	-		(168,072	)	(24,142	)
Additional paid-in capital	11,168,866		21,921,562		3,148,835
Statutory reserves	101,725		149,961		21,541
Retained earnings	6,913,469		10,272,122		1,475,498
Accumulated other comprehensive income	336,152		890,209		127,871
Total JOYY Inc.’s shareholders’ equity	18,520,292		33,065,886		4,749,617
Non-controlling interests	2,856,839		5,351,880		768,749
Total shareholders’ equity	21,377,131		38,417,766		5,518,366
Total liabilities, mezzanine equity and
shareholders’ equity	25,768,045		52,209,483		7,499,423

(1)  The Company has adopted ASC842 “Leases” beginning January 1, 2019 using the optional transition method. The only major impact of the standard is that assets and liabilities amounting to RMB145.2 million and RMB141.2 million, respectively, are recognized beginning January 1, 2019 for leased office space with terms of more than 12 months.

JOYY INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(All amounts in thousands, except share, ADS and per ADS data)

		Three Months Ended								Twelve Months Ended
		December 31, 2018		September 30, 2019		December 31, 2019		December 31, 2019		December 31, 2018		December 31, 2019		December 31, 2019
		RMB		RMB		RMB		US$		RMB		RMB		US$
Net revenues
Live streaming(1)		4,391,418		6,473,946		7,146,572		1,026,541		14,877,667		24,028,299		3,451,449
Others		249,506		408,268		471,587		67,739		885,890		1,547,905		222,343
Total net revenues		4,640,924		6,882,214		7,618,159		1,094,280		15,763,557		25,576,204		3,673,792
Cost of revenues(2)		(3,013,063)		(4,713,175)		(5,101,009)		(732,714)		(10,017,134)		(17,148,350)		(2,463,206)
Gross profit		1,627,861		2,169,039		2,517,150		361,566		5,746,423		8,427,854		1,210,586
Operating expenses(2)
Research and development expenses		(332,513)		(673,058)		(802,267)		(115,238)		(1,192,052)		(2,535,482)		(364,199)
Sales and marketing expenses		(323,689)		(1,079,577)		(1,026,417)		(147,436)		(1,149,316)		(3,739,724)		(537,178)
General and administrative expenses		(274,979)		(408,834)		(468,264)		(67,262)		(883,225)		(1,489,495)		(213,953)
Total operating expenses		(931,181)		(2,161,469)		(2,296,948)		(329,936)		(3,224,593)		(7,764,701)		(1,115,330)
Gain on disposal of subsidiaries and business		-		-		82,699		11,879		-		82,699		11,879
Other income		21,924		152,718		59,290		8,516		117,860		322,103		46,267
Operating income		718,604		160,288		362,191		52,025		2,639,690		1,067,955		153,402
Interest expenses		(139)		(123,456)		(124,574)		(17,894)		(8,616)		(266,517)		(38,283)
Interest income and investment income		123,401		203,137		225,531		32,396		485,552		733,576		105,372
Foreign currency exchange (losses) gains, net		(1,338)		16,393		(21,731)		(3,121)		(514)		9,796		1,407
Gain on deemed disposal and disposal of investments		2,179		-		-		-		16,178		-		-
Gain (loss) on fair value change of investments		26,138		(11,492)		26,670		3,831		1,689,404		2,679,312		384,859
Fair value change on derivative		-		(1,753)		(14,258)		(2,048)		(2,285,223)		(16,011)		(2,300)
Other non-operating expenses		-		-		-		-		(2,000)		-		-
Income before income tax expenses		868,845		243,117		453,829		65,189		2,534,471		4,208,111		604,457
Income tax expenses		(107,114)		(86,571)		(192,184)		(27,606)		(477,707)		(546,622)		(78,517)
Income before share of  income  in equity method investments, net of income taxes		761,731		156,546		261,645		37,583		2,056,764		3,661,489		525,940
Share of (loss) income in equity method investments, net of income taxes		(19,281)		21,261		3,176		456		58,933		38,540		5,536
Net income		742,450		177,807		264,821		38,039		2,115,697		3,700,029		531,476
Less: Net income (loss) attributable to the non-controlling interest shareholders and the mezzanine equity classified as non-controlling interest shareholders		47,744		67,879		92,024		13,218		(93,310)		254,794		36,599
Net income attributable to controlling interest of JOYY Inc.		694,706		109,928		172,797		24,821		2,209,007		3,445,235		494,877
Less: Accretion of subsidiaries’  redeemable convertible preferred shares to redemption value		6,083		9,715		9,790		1,406		73,159		38,346		5,508
Cumulative dividend on subsidiary’s Series A Preferred Shares		4,606		6,982		7,036		1,011		4,606		27,559		3,959
Deemed dividend to subsidiary’s Series A preferred shareholders		-		-		-		-		489,284		-		-
Net income attributable to common shareholders of JOYY Inc.		684,017		93,231		155,971		22,404		1,641,958		3,379,330		485,410

JOYY INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (CONTINUED)
(All amounts in thousands, except share, ADS and per ADS data)

		Three Months Ended					Twelve Months Ended
		December  31, 2018	September 30, 2019	December  31, 2019	December  31, 2019		December  31, 2018	December  31, 2019	December 31, 2019
		RMB	RMB	RMB	US$		RMB	RMB	US$
Net income per ADS
—Basic		10.64	1.16	1.95	0.28		25.64	43.76	6.29
—Diluted		10.54	1.11	1.87	0.27		25.38	43.01	6.18
Weighted average number of ADS used in calculating net income  per ADS
—Basic		64,307,569	80,033,607	79,917,791	79,917,791		64,042,390	77,219,846	77,219,846
—Diluted		64,609,000	80,973,447	81,102,544	81,102,544		64,704,470	78,254,045	78,254,045

(1)  Live streaming revenues by geographical areas were as follows:

		Three Months Ended					Twelve Months Ended
		December 31, 2018	September 30, 2019	December  31, 2019	December 31, 2019		December  31, 2018	December 31, 2019	December 31, 2019
		RMB	RMB	RMB	US$		RMB	RMB	US$
PRC		4,389,839	5,266,815	5,701,605	818,984		14,875,780	20,174,417	2,897,873
Non-PRC		1,579	1,207,131	1,444,967	207,557		1,887	3,853,882	553,576

(2)  Share-based compensation was allocated in cost of revenues and operating expenses as follows:

		Three Months Ended					Twelve Months Ended
		December 31, 2018	September 30, 2019	December 31, 2019	December 31, 2019		December  31, 2018	December  31, 2019	December  31, 2019
		RMB	RMB	RMB	US$		RMB	RMB	US$
Cost of revenues		14,650	20,608	30,733	4,415		74,339	81,254	11,671
Research and development expenses		50,042	129,174	145,887	20,955		225,173	505,697	72,639
Sales and marketing expenses		1,158	2,643	4,647	667		5,723	12,718	1,827
General and administrative expenses		88,909	95,210	73,195	10,514		342,790	348,479	50,056

JOYY INC.
RECONCILIATION OF GAAP AND NON-GAAP RESULTS
(All amounts in thousands, except share, ADS and per ADS data)

		Three Months Ended								Twelve Months Ended
		December		September		December		December		December		December		December
		31,		30,		31,		31,		31,		31,		31,
		2018		2019		2019		2019		2018		2019		2019
		RMB		RMB		RMB		US$		RMB		RMB		US$
Operating income		718,604		160,288		362,191		52,025		2,639,690		1,067,955		153,402
Share-based compensation expenses		154,759		247,635		254,462		36,551		648,025		948,148		136,193
Impairment of goodwill and investments		15,099		10,000		52,334		7,517		35,348		62,334		8,954
Gain on disposal of subsidiaries and business		-								-
				-		(82,699)		(11,879)				(82,699)		(11,879)
Amortization of intangible assets from business acquisitions		-		193,487		194,982		28,007		-		639,209		91,817
Non-GAAP operating income		888,462		611,410		781,270		112,221		3,323,063		2,634,947		378,487
Net income		742,450		177,807		264,821		38,039		2,115,697		3,700,029		531,476
Share-based compensation expenses		154,759		247,635		254,462		36,551		648,025		948,148		136,193
Impairment of goodwill and investments		15,099		10,000		52,334		7,517		35,348		62,334		8,954
Gain on disposal of subsidiaries and business		-		-		(82,699)		(11,879)		-		(82,699)		(11,879)
Amortization of intangible assets from business acquisitions		-		193,487		194,982		28,007		-		639,209		91,817
Gain on deemed disposal and disposal of investments		(2,179)		-		-		-		(16,178)		-		-
Gain (loss) on fair value change of investments and equity investees’ investments		(1,089)		2,031		(24,610)		(3,535)		(1,711,509)		(2,691,249)		(386,574)
Fair value change on derivative		-		1,753		14,258		2,048		2,285,223		16,011		2,300
Interest expenses related to the convertible bonds’ amortization to face value		-		100,885		102,510		14,725		-		207,682		29,832
Income tax effects on non-GAAP adjustments		21,479		(40,166)		(30,889)		(4,437)		97,560		(119,942)		(17,229)
Non-GAAP net income		930,519		693,432		745,169		107,036		3,454,166		2,679,523		384,890
Net income attributable to common shareholders of JOYY Inc.		684,017		93,231		155,971		22,404		1,641,958		3,379,330		485,410
Share-based compensation expenses		154,759		247,635		254,462		36,551		648,025		948,148		136,193
Impairment of goodwill and investments		15,099		10,000		52,334		7,517		35,348		62,334		8,954
Gain on disposal of subsidiaries and business		-		-		(82,699)		(11,879)		-		(82,699)		(11,879)
Amortization of intangible assets from business acquisitions		-		193,487		194,982		28,007		-		639,209		91,817
Gain on deemed disposal and disposal of investments		(2,179)		-		-		-		(16,178)		-		-
Gain (loss) on fair value change of investments and equity investees’ investments		(1,089)		2,031		(24,610)		(3,535)		(1,711,509)		(2,691,249)		(386,574)
Fair value change on derivative		-		1,753		14,258		2,048		2,285,223		16,011		2,300
Interest expenses related to the convertible bonds’ amortization to face value		-		100,885		102,510		14,725		-		207,682		29,832
Accretion, cumulative dividend and deemed dividend to subsidiaries’ preferred shareholders		10,689		16,697		16,826		2,417		567,049		65,905		9,467
Income tax effects on non-GAAP adjustments		21,479		(40,166)		(30,889)		(4,437)		97,560		(119,942)		(17,229)
Non-GAAP adjustments for net loss attributable to the non-controlling interest shareholders		(35,843)		(51,481)		(52,381)		(7,524)		(273,356)		(172,149)		(24,728)
Non-GAAP net income attributable to controlling interest and common shareholders of JOYY Inc.		846,932		574,072		600,764		86,294		3,274,120		2,252,580		323,563
Non-GAAP net income per ADS
—Basic		13.17		7.17		7.52		1.08		51.12		29.17		4.19
—Diluted		13.03		6.42		6.70		0.96		50.07		27.11		3.89
Weighted average number of ADS used in calculating Non-GAAP net income per ADS
—Basic		64,307,569		80,033,607		79,917,791		79,917,791		64,042,390		77,219,846		77,219,846
—Diluted		64,609,000		91,400,547		91,529,644		91,529,644		64,704,470		83,684,078		83,684,078

 

JOYY INC.
UNAUDITED SEGMENT REPORT
(All amounts in thousands, except share, ADS and per ADS data)

		Three Months Ended
		December 31, 2019
		YY(1)		Huya		Bigo		Elimination(2)		Total		Total
		RMB		RMB		RMB		RMB		RMB		US$
Net revenues
Live streaming		3,161,700		2,346,141		1,638,731		-		7,146,572		1,026,541
Others		184,708		121,329		165,550		-		471,587		67,739
Total net revenues		3,346,408		2,467,470		1,804,281		-		7,618,159		1,094,280
Cost of revenues(3)		(1,842,255)		(2,000,909)		(1,257,845)		-		(5,101,009)		(732,714)
Gross profit		1,504,153		466,561		546,436		-		2,517,150		361,566
Operating expenses(3)
Research and development expenses		(321,240)		(178,290)		(302,737)		-		(802,267)		(115,238)
Sales and marketing expenses		(299,985)		(118,324)		(608,108)		-		(1,026,417)		(147,436)
General and administrative expenses		(245,533)		(96,367)		(126,364)		-		(468,264)		(67,262)
Total operating expenses		(866,758)		(392,981)		(1,037,209)		-		(2,296,948)		(329,936)
Gain on disposal of subsidiaries and business		82,699		-		-		-		82,699		11,879
Other income		29,929		28,046		1,315		-		59,290		8,516
Operating income (loss)		750,023		101,626		(489,458)		-		362,191		52,025
Interest expenses		(123,570)		-		(15,282)		14,278		(124,574)		(17,894)
Interest income and investment income		150,749		88,346		714		(14,278)		225,531		32,396
Foreign currency exchange (losses) gains, net		(2,221)		99		(19,609)		-		(21,731)		(3,121)
Fair value change on derivative		(14,258)		-		-		-		(14,258)		(2,048)
Gain on fair value change of investments		26,670		-		-		-		26,670		3,831
Income (loss) before income tax expenses		787,393		190,071		(523,635)		-		453,829		65,189
Income tax (expenses) benefits		(170,114)		(27,599)		5,529		-		(192,184)		(27,606)
Income (loss) before share of income in equity method investments, net of income taxes		617,279		162,472		(518,106)		-		261,645		37,583
Share of income (loss) in equity method investments, net of income taxes		5,978		(2,802)		-		-		3,176		456
Net income (loss)		623,257		159,670		(518,106)		-		264,821		38,039

(1)  In 2019 the segment of “YY Live” was renamed as “YY”.

(2)  The elimination mainly consists of interest income and interest expenses generated from the loan between YY and Bigo segments.

(3)  Share-based compensation was allocated in cost of revenues and operating expenses as follows:

	Three Months Ended
	December 31, 2019
	YY	Huya	Bigo	Total	Total
	RMB	RMB	RMB	RMB	US$
Cost of revenues	7,189	14,806	8,738	30,733	4,415
Research and development expenses	38,211	36,369	71,307	145,887	20,955
Sales and marketing expenses	917	2,640	1,090	4,647	667
General and administrative expenses	35,433	28,370	9,392	73,195	10,514

JOYY INC.
RECONCILIATION OF GAAP AND NON-GAAP RESULTS OF UNAUDITED SEGMENT REPORT
 (All amounts in thousands, except share, ADS and per ADS data)

		Three Months Ended
		December 31, 2019
		YY		Huya		Bigo		Total		Total
		RMB		RMB		RMB		RMB		US$
Operating income (loss)		750,023		101,626		(489,458)		362,191		52,025
Share-based compensation expenses		81,750		82,185		90,527		254,462		36,551
Impairment of goodwill and investments		52,334		-		-		52,334		7,517
Gain on disposal of subsidiaries and business		(82,699)		-		-		(82,699)		(11,879)
Amortization of intangible assets from business acquisitions		-		-		194,982		194,982		28,007
Non-GAAP operating income (loss)		801,408		183,811		(203,949)		781,270		112,221
Net income (loss)		623,257		159,670		(518,106)		264,821		38,039
Share-based compensation expenses		81,750		82,185		90,527		254,462		36,551
Impairment of goodwill and investments		52,334		-		-		52,334		7,517
Gain on disposal of subsidiaries and business		(82,699)		-		-		(82,699)		(11,879)
Amortization of intangible assets from business acquisitions		-		-		194,982		194,982		28,007
Gain on fair value change of investments and equity investees’ investments		(24,610)		-		-		(24,610)		(3,535)
Fair value change on derivative		14,258		-		-		14,258		2,048
Interest expenses related to the convertible bonds’ amortization to face value		102,510		-		-		102,510		14,725
Income tax effects on non-GAAP adjustments		9,235		-		(40,124)		(30,889)		(4,437)
Non-GAAP net income (loss)		776,035		241,855		(272,721)		745,169		107,036

 

JOYY INC.
UNAUDITED SEGMENT REPORT
(All amounts in thousands, except share, ADS and per ADS data)
       

		Three Months Ended
		September 30, 2019
		YY		Huya		Bigo(1)		Elimination(2)		Total		Total
		RMB		RMB		RMB		RMB		RMB		US$
Net revenues
Live streaming		2,899,044		2,156,106		1,418,796		-		6,473,946		905,738
Others		181,006		108,986		118,419		(143)		408,268		57,119
Total net revenues		3,080,050		2,265,092		1,537,215		(143)		6,882,214		962,857
Cost of revenues(3)		(1,729,389)		(1,858,772)		(1,125,157)		143		(4,713,175)		(659,397)
Gross profit		1,350,661		406,320		412,058		-		2,169,039		303,460
Operating expenses(3)
Research and development expenses		(249,620)		(134,969)		(288,469)		-		(673,058)		(94,164)
Sales and marketing expenses		(340,619)		(122,316)		(616,642)		-		(1,079,577)		(151,038)
General and administrative expenses		(225,281)		(96,318)		(87,235)		-		(408,834)		(57,198)
Total operating expenses		(815,520)		(353,603)		(992,346)		-		(2,161,469)		(302,400)
Other income		136,535		11,148		5,035		-		152,718		21,366
Operating income (loss)		671,676		63,865		(575,253)		-		160,288		22,426
Interest expenses		(123,456)		-		(11,078)		11,078		(123,456)		(17,272)
Interest income and investment income		127,068		86,539		608		(11,078)		203,137		28,420
Foreign currency exchange gains, net		2,798		645		12,950		-		16,393		2,293
Fair value change on derivative		(1,753)		-		-		-		(1,753)		(245)
Loss on fair value change of investments		(11,492)		-		-		-		(11,492)		(1,608)
Income (loss) before income tax expenses		664,841		151,049		(572,773)		-		243,117		34,014
Income tax (expenses) benefits		(146,835)		(27,879)		88,143		-		(86,571)		(12,112)
Income (loss) before share of income (loss) in equity method investments, net of income taxes		518,006		123,170		(484,630)		-		156,546		21,902
Share of income in equity method investments, net of income taxes		21,189		72		-		-		21,261		2,975
Net income (loss)		539,195		123,242		(484,630)		-		177,807		24,877

(1)  On March 4, 2019, YY completed the acquisition of Bigo. Therefore, Bigo’s financial results from March 4, 2019 to March 31, 2019 were included in YY’s consolidated financial statements.

(2)  The elimination mainly consists of revenues and expenses generated from services among YY and Huya segments, and interest income and interest expenses generated from the loan between YY and Bigo segments.

(3)  Share-based compensation was allocated in cost of revenues and operating expenses as follows:

		Three Months Ended
		September 30, 2019
		YY	Huya	Bigo	Total	Total
		RMB	RMB	RMB	RMB	US$
Cost of revenues		5,043	8,497	7,068	20,608	2,883
Research and development expenses		26,848	24,172	78,154	129,174	18,072
Sales and marketing expenses		419	1,468	756	2,643	370
General and administrative expenses		41,265	48,987	4,958	95,210	13,320

JOYY INC.
RECONCILIATION OF GAAP AND NON-GAAP RESULTS OF UNAUDITED SEGMENT REPORT
 (All amounts in thousands, except share, ADS and per ADS data)

		Three Months Ended
		September 30, 2019
		YY		Huya		Bigo		Total		Total
		RMB		RMB		RMB		RMB		US$
Operating income (loss)		671,676		63,865		(575,253)		160,288		22,426
Share-based compensation expenses		73,575		83,124		90,936		247,635		34,645
Impairment of goodwill and investments		10,000		-		-		10,000		1,399
Amortization of intangible assets from business acquisitions		-		-		193,487		193,487		27,070
Non-GAAP operating income (loss)		755,251		146,989		(290,830)		611,410		85,540
Net income (loss)		539,195		123,242		(484,630)		177,807		24,877
Share-based compensation expenses		73,575		83,124		90,936		247,635		34,645
Impairment of goodwill and investments		10,000		-		-		10,000		1,399
Amortization of intangible assets from business acquisitions		-		-		193,487		193,487		27,070
Loss on fair value change of investments and equity investees’ investments		2,031		-		-		2,031		284
Fair value change on derivative		1,753		-		-		1,753		245
Interest expenses related to the convertible bonds’ amortization to face value		100,885		-		-		100,885		14,114
Income tax effects on non-GAAP adjustments		(188)		-		(39,978)		(40,166)		(5,619)
Non-GAAP net income (loss)		727,251		206,366		(240,185)		693,432		97,015

JOYY INC.
UNAUDITED SEGMENT REPORT
(All amounts in thousands, except share, ADS and per ADS data)

		Three Months Ended
		December 31, 2018
		YY		Huya		Total		Total
		RMB		RMB		RMB		US$
Net revenues
Live streaming		2,949,636		1,441,782		4,391,418		638,705
Others		186,359		63,147		249,506		36,289
Total net revenues		3,135,995		1,504,929		4,640,924		674,994
Cost of revenues(1)		(1,746,771)		(1,266,292)		(3,013,063)		(438,232)
Gross profit		1,389,224		238,637		1,627,861		236,762
Operating expenses(1)
Research and development expenses		(253,408)		(79,105)		(332,513)		(48,362)
Sales and marketing expenses		(263,806)		(59,883)		(323,689)		(47,079)
General and administrative expenses		(182,726)		(92,253)		(274,979)		(39,994)
Total operating expenses		(699,940)		(231,241)		(931,181)		(135,435)
Other income		10,800		11,124		21,924		3,189
Operating income		700,084		18,520		718,604		104,516
Interest expenses		(139)		-		(139)		(20)
Interest income and investment income		70,698		52,703		123,401		17,948
Gain on deemed disposal and disposal of investments		2,179		-		2,179		317
Foreign currency exchange losses, net		(1,291)		(47)		(1,338)		(195)
Gain on fair value change of investments		26,138		-		26,138		3,802
Income before income tax expenses		797,669		71,176		868,845		126,368
Income tax (expenses) benefits		(138,961)		31,847		(107,114)		(15,579)
Income before share of loss in equity method investments, net of income taxes		658,708		103,023		761,731		110,789
Share of loss in equity method investments, net of income taxes		(15,837)		(3,444)		(19,281)		(2,804)
Net income		642,871		99,579		742,450		107,985

(1)  Share-based compensation was allocated in cost of revenues and operating expenses as follows:

		Three Months Ended
		December 31, 2018
		YY	Huya	Total	Total
		RMB	RMB	RMB	US$
Cost of revenues		10,988	3,662	14,650	2,131
Research and development expenses		38,643	11,399	50,042	7,278
Sales and marketing expenses		551	607	1,158	168
General and administrative expenses		40,582	48,327	88,909	12,931

JOYY INC.
RECONCILIATION OF GAAP AND NON-GAAP RESULTS OF UNAUDITED SEGMENT REPORT
 (All amounts in thousands, except share, ADS and per ADS data)

		Three Months Ended
		December 31, 2018
		YY		Huya		Total		Total
		RMB		RMB		RMB		US$
Operating income		700,084		18,520		718,604		104,516
Share-based compensation expenses		90,764		63,995		154,759		22,508
Impairment of goodwill and investments		15,099		-		15,099		2,196
Non-GAAP operating income		805,947		82,515		888,462		129,220
Net income		642,871		99,579		742,450		107,985
Share-based compensation expenses		90,764		63,995		154,759		22,508
Impairment of goodwill and investments		15,099		-		15,099		2,196
Gain (loss) on fair value change of investments and equity investees' investments		(4,422)		3,333		(1,089)		(158)
Gain on deemed disposal and disposal of investments		(2,179)		-		(2,179)		(317)
Income tax effects on non-GAAP adjustments		21,479		-		21,479		3,124
Non-GAAP net income		763,612		166,907		930,519		135,338