Table of Contents

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 6-K

 


 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16

OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the month of February 2018

 

Commission File Number: 001-36397

 


 

Weibo Corporation

(Registrant’s Name)

 


 

8/F, QIHAO Plaza, No. 8 Xinyuan S. Road

Chaoyang District, Beijing 100027

People’s Republic of China

(Address of Principal Executive Offices)

 


 

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

 

Form 20-F x      Form 40-F o

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): o

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): o

 

 

 



Table of Contents

 

TABLE OF CONTENTS

 

Signatures

 

 

 

Press Release regarding Financial Results of Fourth Quarter and Fiscal Year Ended December 31, 2017 Issued by Weibo Corporation on February 13, 2018

 

2



Table of Contents

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

 

WEIBO CORPORATION

 

 

 

 

 

 

Date: February 14, 2018

By:

/s/Fei Cao

 

 

Fei Cao

 

 

Vice President, Finance

 

3


Exhibit 99.1

 

Weibo Reports Fourth Quarter and Fiscal Year 2017 Unaudited Financial Results

 

BEIJING, China — February 13, 2018 — Weibo Corporation (“Weibo” or the “Company”) (NASDAQ: WB), a leading social media in China, today announced its unaudited financial results for the fourth quarter and fiscal year ended December 31, 2017.

 

Fourth Quarter 2017 Highlights

 

·                  Net revenues totaled $377.4 million, an increase of 77% year-over-year, exceeding the Company’s guidance between $355 million and $365 million.

·                  Advertising and marketing revenues were $332.3 million, an increase of 77% year-over-year.

·                  Value-added service (“VAS”) revenues were $45.1 million, an increase of 81% year-over-year.

·                  Net income attributable to Weibo was $131.0 million, an increase of 205% year-over-year, and diluted net income per share was $0.58, compared to $0.19 for the same period last year.

·                  Non-GAAP net income attributable to Weibo was $146.0 million, an increase of 90% year-over-year, and non-GAAP diluted net income per share was $0.64, compared to $0.34 for the same period last year.

·                  Adjusted EBITDA was $161.9 million, an increase of 107% year-over-year, or 43% of net revenues, compared to 37% for the same period last year.

·                  Monthly active users (“MAUs”) had a net addition of approximately 79 million users year over year and reached 392 million in December 2017. Mobile MAUs represented 93% of MAUs.

·                  Average daily active users (“DAUs”) had a net addition of approximately 33 million users year over year and reached 172 million in December 2017.

 

Fiscal Year 2017 Highlights

 

·                  Net revenues totaled $1.15 billion, an increase of 75% year-over-year.

·                  Advertising and marketing revenues were $996.7 million, an increase of 75% year-over-year.

·                  Value-added service revenues were $153.3 million, an increase of 81% year-over-year.

·                  Net income attributable to Weibo was $352.6 million, an increase of 226% year-over-year, and diluted net income per share was $1.56, compared to $0.48 for the same period last year.

·                  Non-GAAP net income attributable to Weibo was $405.7 million, an increase of 121% year-over-year, and non-GAAP diluted net income per share was $1.80, compared to $0.82 for the same period last year.

·                  Adjusted EBITDA was $471.3 million, an increase of 143% year-over-year, or 41% of net revenues, compared to 30% for the same period last year.

 

“We are pleased to announce that we have achieved an important milestone as our total revenues for full-year 2017 surpassed $1 billion. Revenues from SMEs, key accounts and non-advertising all saw robust growth, while our profit and user base reached new highs.” said Gaofei Wang, CEO of Weibo. “Weibo’s powerful network effect combined with our continued user growth and user engagements as well as breadth of ad offerings have solidified Weibo as an essential element of mobile marketing in China further strengthens Weibo’s leading position in the social media industry at large.”

 



 

Fourth Quarter 2017 Financial Results

 

For the fourth quarter of 2017, Weibo reported net revenues of $377.4 million, compared to $212.7 million for the same period last year. Advertising and marketing revenues totaled $332.3 million, compared to $187.9 million for the same period last year, and advertising and marketing revenues from small & medium-sized enterprises (“SMEs”) and key accounts were $294.0 million, compared to $163.2 million for the same period last year, or an increase of 80% year-over-year. VAS revenues totaled $45.1 million, compared to $24.9 million for the same period last year.

 

Costs and expenses for the fourth quarter of 2017 totaled $232.2 million, compared to $149.1 million for the same period last year. The increase in costs and expenses was primarily attributable to more marketing and development expenditures incurred and higher turnover tax costs (resulting from higher revenues). Non-GAAP costs and expenses were $220.0 million, compared to $139.2 million for the same period last year.

 

Income from operations for the fourth quarter of 2017 was $145.3 million, compared to $63.7 million for the same period last year. Non-GAAP income from operations was $157.5 million, compared to $73.5 million for the same period last year.

 

Non-operating income for the fourth quarter of 2017 was $1.7 million, compared to a non-operating loss of $21.3 million for the same period last year. Non-operating loss for the fourth quarter of 2016 mainly resulted from $24.2 million impairment on investments, which was excluded under non-GAAP measures. Income tax expenses were $17.0 million, compared to $55 thousand for the same period last year. The increase was primarily due to higher profitability and the change in tax status of the Company’s PRC subsidiary in 2017 from being fully tax exempted to being subject to a reduced enterprise income tax rate of 12.5%.

 

Net income attributable to Weibo for the fourth quarter of 2017 was $131.0 million, or diluted net income per share of $0.58, compared to $43.0 million for the same period last year, or diluted net income per share of $0.19. Non-GAAP net income attributable to Weibo for the fourth quarter of 2017 was $146.0 million, or diluted net income per share of $0.64, compared to $77.0 million for the same period last year, or diluted net income per share of $0.34.

 

As of December 31, 2017, Weibo’s cash, cash equivalents and short-term investments totaled $1.79 billion, compared to $396.0 million as of December 31, 2016. Aside from earnings, the increase in cash, cash equivalents and short-term investments was also attributed to the net proceeds received from the issuance of $900 million convertible senior notes. For the fourth quarter of 2017, cash provided by operating activities was $198.3 million, capital expenditures totaled $9.0 million, and depreciation and amortization expenses amounted to $4.5 million.

 



 

Fiscal Year 2017 Financial Results

 

For 2017, Weibo reported net revenues of $1.15 billion, compared to $655.8 million in 2016. Advertising and marketing revenues totaled $996.7 million, compared to $571.0 million in 2016. Advertising and marketing revenues from SMEs and key accounts were $912.1 million, compared to $513.1 million for 2016, or an increase of 78% year-over-year. Revenue from Alibaba was $84.7 million, compared to $57.9 million for 2016. VAS revenues totaled $153.3 million, compared to $84.8 million for 2016.

 

Costs and expenses for 2017 totaled $742.5 million, compared to $514.8 million for 2016. The increase in costs and expenses was primarily due to an increase in marketing expenses, turnover tax costs (resulting from higher revenues) and payroll-related expenses. Non-GAAP costs and expenses were $693.8 million, compared to $477.2 million for 2016.

 

Income from operations for 2017 was $407.6 million, compared to $141.0 million for 2016. Non-GAAP income from operations was $456.2 million, compared to $178.6 million for 2016.

 

Non-operating income for 2017 was $9.6 million, compared to a non-operating loss of $31.0 million for 2016. Non-operating loss for 2016 mainly resulted from investment related impairment of $40.2 million, which was excluded under non-GAAP measures. Income tax expenses were $66.7 million, compared to $4.3 million for the same period last year. The increase was primarily due to higher profitability and the change in tax status of the Company’s PRC subsidiary in 2017 from being fully tax exempted to being subject to a reduced enterprise income tax rate of 12.5%.

 

Net income attributable to Weibo for 2017 was $352.6 million, or diluted net income per share of $1.56, compared to $108.0 million for 2016, or diluted net income per share of $0.48. Non-GAAP net income attributable to Weibo for 2017 was $405.7 million, or diluted net income per share of $1.80, compared to $183.5 million for 2016, or diluted net income per share of $0.82.

 

Business Outlook

 

For the first quarter of 2018, Weibo estimates its net revenues to be between $335 million and $345 million, which assumes an average exchange rate of 6.50 RMB to US$1.00. This forecast reflects Weibo’s current and preliminary view, which is subject to change.

 

Conference Call

 

Weibo’s management team will host a conference call from 6 AM – 7 AM Eastern Time on February 13, 2018 (or 7 PM – 8 PM Beijing Time on February 13, 2018) to present an overview of the Company’s financial performance and business operations. A live webcast of the call will be available through the Company’s corporate website at http://ir.weibo.com. The conference call can be accessed as follows:

 

US Toll Free:  +1 866-519-4004

Hong Kong Toll Free:  800-906-601

China Toll Free:  400-620-8038

International:  +65 6713-5090

Passcode for all regions:  6698249

 

A replay of the conference call will be available from 10:00 AM Eastern Time on February 13, 2018 – 9:00 AM Eastern time on February 21, 2018. The dial-in number is +61 2-8199-0299. The passcode for the replay is 6698249.

 



 

Non-GAAP Financial Measures

 

This release contains the following non-GAAP financial measures: non-GAAP costs and expenses, non-GAAP income from operations, non-GAAP net income attributable to Weibo, non-GAAP diluted net income per share attributable to Weibo and adjusted EBITDA. These 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 U.S. GAAP.

 

The Company’s non-GAAP financial measures exclude stock-based compensation, amortization of intangible assets, net results of impairment on investments and gain on sale of investments, non-GAAP to GAAP reconciling items for the loss attributable to non-controlling interests, provision for income tax related to the amortization of intangible assets (other non-GAAP to GAAP reconciling items have no tax effect), and amortization of convertible debt issuance cost. Adjusted EBITDA excludes interest income, net, income tax expenses, and depreciation expenses. The Company’s management uses these non-GAAP financial measures in their financial and operating decision-making, because management believes these measures reflect the Company’s ongoing operating performance in a manner that allows more meaningful period-to-period comparisons. The Company believes that these non-GAAP financial measures provide useful information to investors and others in the following ways: (i) in comparing the Company’s current financial results with the Company’s past financial results in a consistent manner, and (ii) in understanding and evaluating the Company’s current operating performance and future prospects in the same manner as management does, if they so choose. The Company also believes that the non-GAAP financial measures provide useful information to both management and investors by excluding certain expenses, gains (losses) and other items (i) that are not expected to result in future cash payments or (ii) that are non-recurring in nature or may not be indicative of the Company’s core operating results and business outlook.

 

Use of non-GAAP financial measures has limitations. The Company’s non-GAAP financial measures do not include all income and expense items that affect the Company’s operations.  They may not be comparable to non-GAAP financial measures used by other companies.  Accordingly, care should be exercised in understanding how the Company defines its non-GAAP financial measures. Reconciliations of the Company’s non-GAAP financial measures to the nearest comparable GAAP measures are set forth in the section below titled “Unaudited Reconciliation of Non-GAAP to GAAP Results.”

 



 

About Weibo

 

Weibo is a leading social media for people to create, share and discover Chinese-language content. It provides an unprecedented and simple way for people and organizations to publicly express themselves in real time, interact with others and stay connected with the world. Any user can post a feed and attach multi-media or long-form content. User relationships on Weibo may be asymmetric; any user can follow any other user and add comments to a feed while reposting. This simple, asymmetric and distributed nature of Weibo allows an original feed to become a live viral conversation stream.

 

Weibo enables its advertising and marketing customers to promote their brands, products and services to users. Weibo offers a wide range of advertising and marketing solutions to its customers, ranging from large companies to small and medium-sized enterprises to individuals. The Company generates a substantial majority of revenues from the sale of advertising and marketing services, including the sale of social display ads and promoted feeds. Weibo has developed and is continuously refining its social interest graph recommendation engine, which enables its customers to perform people marketing and target audiences based on user demographics, social relationships, interests and behaviors, to achieve greater relevance, engagement and marketing effectiveness.

 

Safe Harbor Statement

 

This press release contains forward-looking statements that relate to, among other things, Weibo’s expected financial performance and strategic and operational plans (as described, without limitation, in the “Business Outlook” section and in quotations from management in this press release. Weibo may also make forward-looking statements in the Company’s periodic reports to the U.S. Securities and Exchange Commission (“SEC”), in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about the Company’s beliefs and expectations, are forward-looking statements. These forward-looking statements can be identified by terminology, such as “will,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “confidence,” “estimates” and similar statements. Forward-looking statements involve inherent risks and uncertainties. A number of important factors could cause actual results to differ materially from those contained in any forward-looking statement. Potential risks and uncertainties include, but are not limited to, Weibo’s limited operating history in certain new businesses; failure to grow active user base and the level of user engagement; the uncertain regulatory landscape in China; fluctuations in the Company’s quarterly operating results; the Company’s reliance on advertising and marketing sales for a majority of its revenues; failure to successfully develop, introduce, drive adoption of or monetize new features and products; failure to compete effectively for advertising and marketing spending; failure to successfully integrate acquired businesses; risks associated with the Company’s investments, including equity pick-up and impairment; failure to compete successfully against new entrants and established industry competitors; changes in the macro-economic environment, including the depreciation of the Renminbi; and adverse changes in economic and political policies of the PRC government and its impact on the Chinese economy. Further information regarding these and other risks is included in Weibo’s annual report on Form 20-Fs and other filings with the SEC. All information provided in this press release is current as of the date hereof, and Weibo assumes no obligation to update such information, except as required under applicable law.

 

Contact:

Investor Relations

Weibo Corporation

Phone: +86 10 5898-3017

Email: ir@staff.weibo.com

 



 

WEIBO CORPORATION

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

 

 

 

Three months ended

 

Twelve months ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

 

 

2017

 

2016

 

2017

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues:

 

 

 

 

 

 

 

 

 

 

 

Advertising and marketing

 

$

332,305

 

$

187,870

 

$

276,803

 

$

996,745

 

$

570,982

 

Value-added service

 

45,140

 

24,878

 

43,232

 

153,309

 

84,818

 

Total net revenues

 

377,445

 

212,748

 

320,035

 

1,150,054

 

655,800

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues (a)

 

72,005

 

49,454

 

62,428

 

231,255

 

171,231

 

Sales and marketing (a)

 

92,665

 

48,006

 

76,346

 

275,537

 

148,283

 

Product development (a)

 

57,904

 

39,869

 

50,770

 

193,393

 

154,088

 

General and administrative (a)

 

9,592

 

11,762

 

12,037

 

42,315

 

41,218

 

Total costs and expenses

 

232,166

 

149,091

 

201,581

 

742,500

 

514,820

 

Income from operations

 

145,279

 

63,657

 

118,454

 

407,554

 

140,980

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-operating income (loss):

 

 

 

 

 

 

 

 

 

 

 

Impairment on and gain on sale of investments, net

 

(2,683

)

(24,232

)

(680

)

(4,733

)

(39,627

)

Interest and other income , net

 

4,363

 

2,885

 

4,937

 

14,290

 

8,627

 

 

 

1,680

 

(21,347

)

4,257

 

9,557

 

(31,000

)

 

 

 

 

 

 

 

 

 

 

 

 

Income before income tax expenses

 

146,959

 

42,310

 

122,711

 

417,111

 

109,980

 

Income tax expenses

 

(17,045

)

(55

)

(22,022

)

(66,746

)

(4,316

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

129,914

 

42,255

 

100,689

 

350,365

 

105,664

 

Less: Net loss attributable to noncontrolling interests

 

(1,068

)

(715

)

(440

)

(2,225

)

(2,363

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Weibo

 

$

130,982

 

$

42,970

 

$

101,129

 

$

352,590

 

$

108,027

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income per share attributable to Weibo

 

$

0.59

 

$

0.20

 

$

0.46

 

$

1.60

 

$

0.50

 

Diluted net income per share attributable to Weibo

 

$

0.58

 

$

0.19

 

$

0.45

 

$

1.56

 

$

0.48

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in computing basic net income per share attributable to Weibo

 

222,189

 

217,464

 

221,428

 

220,555

 

214,745

 

Shares used in computing diluted net income per share attributable to Weibo

 

230,465

 

224,359

 

225,683

 

225,363

 

222,859

 

 


(a) Stock-based compensation in each category:

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues

 

$

1,067

 

$

801

 

$

1,014

 

$

3,716

 

$

2,616

 

Sales and marketing

 

2,216

 

1,655

 

2,287

 

8,264

 

5,357

 

Product development

 

5,248

 

3,716

 

6,386

 

21,879

 

15,076

 

General and administrative

 

3,504

 

3,547

 

3,689

 

14,178

 

13,853

 

 



 

WEIBO CORPORATION

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

 

 

 

December 31,

 

December 31,

 

 

 

2017

 

2016

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

1,000,953

 

$

364,766

 

Short-term investments

 

791,730

 

31,188

 

Accounts receivable, net

 

170,100

 

116,054

 

Prepaid expenses and other current assets

 

69,233

 

66,664

 

Amount due from SINA

 

16,356

 

18,565

 

Current assets subtotal

 

2,048,372

 

597,237

 

 

 

 

 

 

 

Property and equipment, net

 

33,793

 

22,816

 

Goodwill and intangible assets, net

 

13,937

 

11,366

 

Investments

 

452,337

 

399,933

 

Other assets

 

13,380

 

5,592

 

Total assets

 

$

2,561,819

 

$

1,036,944

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Liabilities:

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

134,950

 

$

48,997

 

Accrued and other liabilities

 

268,615

 

180,142

 

Deferred revenues

 

81,311

 

48,964

 

Current liabilities subtotal

 

484,876

 

278,103

 

 

 

 

 

 

 

Long-term liabilities:

 

 

 

 

 

Convertible debt

 

879,983

 

 

Other long-term liabilities

 

2,166

 

1,483

 

Total liabilities

 

1,367,025

 

279,586

 

 

 

 

 

 

 

Shareholders’ equity :

 

 

 

 

 

Weibo shareholders’ equity

 

1,192,587

 

753,225

 

Non-controlling interests

 

2,207

 

4,133

 

Total shareholders’ equity

 

1,194,794

 

757,358

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

2,561,819

 

$

1,036,944

 

 



 

WEIBO CORPORATION

UNAUDITED RECONCILIATION OF NON-GAAP TO GAAP RESULTS

(In thousands, except per share data)

 

 

 

Three months ended

 

 

 

December 31, 2017

 

December 31, 2016

 

September 30, 2017

 

 

 

 

 

 

 

 

 

Non-GAAP

 

 

 

 

 

 

 

Non-GAAP

 

 

 

 

 

 

 

Non-GAAP

 

 

 

Actual

 

Adjustments

 

 

 

Results

 

Actual

 

Adjustments

 

 

 

Results

 

Actual

 

Adjustments

 

 

 

Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising and marketing

 

$

332,305

 

 

 

 

 

$

332,305

 

$

187,870

 

 

 

 

 

$

187,870

 

$

276,803

 

 

 

 

 

$

276,803

 

Value-added service

 

45,140

 

 

 

 

 

45,140

 

24,878

 

 

 

 

 

24,878

 

43,232

 

 

 

 

 

43,232

 

Net revenues

 

$

377,445

 

 

 

 

 

$

377,445

 

$

212,748

 

 

 

 

 

$

212,748

 

$

320,035

 

 

 

 

 

$

320,035

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(12,035

)

(a)

 

 

 

 

 

(9,719

)

(a)

 

 

 

 

 

(13,376

)

(a)

 

 

 

 

 

 

 

(163

)

(b)

 

 

 

 

 

(154

)

(b)

 

 

 

 

 

(161

)

(b)

 

 

 

Total costs and expenses

 

$

232,166

 

$

(12,198

)

 

 

$

219,968

 

$

149,091

 

$

(9,873

)

 

 

$

139,218

 

$

201,581

 

$

(13,537

)

 

 

$

188,044

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,035

 

(a)

 

 

 

 

 

9,719

 

(a)

 

 

 

 

 

13,376

 

(a)

 

 

 

 

 

 

 

163

 

(b)

 

 

 

 

 

154

 

(b)

 

 

 

 

 

161

 

(b)

 

 

 

Income from operations

 

$

145,279

 

$

12,198

 

 

 

$

157,477

 

$

63,657

 

$

9,873

 

 

 

$

73,530

 

$

118,454

 

$

13,537

 

 

 

$

131,991

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,035

 

(a)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

163

 

(b)

 

 

 

 

 

9,719

 

(a)

 

 

 

 

 

13,376

 

(a)

 

 

 

 

 

 

 

2,683

 

(c)

 

 

 

 

 

154

 

(b)

 

 

 

 

 

161

 

(b)

 

 

 

 

 

 

 

(528

)

(d)

 

 

 

 

 

24,232

 

(c)

 

 

 

 

 

680

 

(c)

 

 

 

 

 

 

 

(41

)

(e)

 

 

 

 

 

(72

)

(d)

 

 

 

 

 

(113

)

(d)

 

 

 

 

 

 

 

690

 

(f)

 

 

 

 

 

(39

)

(e)

 

 

 

 

 

(40

)

(e)

 

 

 

Net income attributable to Weibo

 

$

130,982

 

$

15,002

 

 

 

$

145,984

 

$

42,970

 

$

33,994

 

 

 

$

76,964

 

$

101,129

 

$

14,064

 

 

 

$

115,193

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net income per share attributable to Weibo

 

$

0.58

*

 

 

 

 

$

0.64

*

$

0.19

 

 

 

 

 

$

0.34

 

$

0.45

 

 

 

 

 

$

0.51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in computing diluted net income per share attributable to Weibo

 

230,465

 

 

 

 

 

230,465

 

224,359

 

 

 

 

 

224,359

 

225,683

 

 

 

 

 

225,683

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income attributable to Weibo

 

 

 

 

 

 

 

$

145,984

 

 

 

 

 

 

 

$

76,964

 

 

 

 

 

 

 

$

115,193

 

Interest income,net

 

 

 

 

 

 

 

(5,562

)

 

 

 

 

 

 

(2,158

)

 

 

 

 

 

 

(5,131

)

Income tax expenses

 

 

 

 

 

 

 

17,086

 

 

 

 

 

 

 

94

 

 

 

 

 

 

 

22,062

 

Depreciation expenses

 

 

 

 

 

 

 

4,350

 

 

 

 

 

 

 

3,338

 

 

 

 

 

 

 

3,733

 

Adjusted EBITDA

 

 

 

 

 

 

 

$

161,858

 

 

 

 

 

 

 

$

78,238

 

 

 

 

 

 

 

$

135,857

 

 



 

WEIBO CORPORATION

UNAUDITED RECONCILIATION OF NON-GAAP TO GAAP RESULTS

(In thousands, except per share data)

 

 

 

Twelve months ended

 

 

 

December 31, 2017

 

December 31, 2016

 

 

 

 

 

 

 

 

 

Non-GAAP

 

 

 

 

 

 

 

Non-GAAP

 

 

 

Actual

 

Adjustments

 

 

 

Results

 

Actual

 

Adjustments

 

 

 

Results

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising and marketing

 

$

996,745

 

 

 

 

 

$

996,745

 

$

570,982

 

 

 

 

 

$

570,982

 

Value-added service

 

153,309

 

 

 

 

 

153,309

 

84,818

 

 

 

 

 

84,818

 

Net revenues

 

$

1,150,054

 

 

 

 

 

$

1,150,054

 

$

655,800

 

 

 

 

 

$

655,800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(48,037

)

(a)

 

 

 

 

 

(36,902

)

(a)

 

 

 

 

 

 

 

(636

)

(b)

 

 

 

 

 

(716

)

(b)

 

 

 

Total costs and expenses

 

$

742,500

 

$

(48,673

)

 

 

$

693,827

 

$

514,820

 

$

(37,618

)

 

 

$

477,202

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

48,037

 

(a)

 

 

 

 

 

36,902

 

(a)

 

 

 

 

 

 

 

636

 

(b)

 

 

 

 

 

716

 

(b)

 

 

 

Income from operations

 

$

407,554

 

$

48,673

 

 

 

$

456,227

 

$

140,980

 

$

37,618

 

 

 

$

178,598

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

48,037

 

(a)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

636

 

(b)

 

 

 

 

 

36,902

 

(a)

 

 

 

 

 

 

 

4,733

 

(c)

 

 

 

 

 

716

 

(b)

 

 

 

 

 

 

 

(864

)

(d)

 

 

 

 

 

39,627

 

(c)

 

 

 

 

 

 

 

(159

)

(e)

 

 

 

 

 

(1,630

)

(d)

 

 

 

 

 

 

 

690

 

(f)

 

 

 

 

 

(179

)

(e)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Weibo

 

$

352,590

 

$

53,073

 

 

 

$

405,663

 

$

108,027

 

$

75,436

 

 

 

$

183,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted net income per share attributable to Weibo

 

$

1.56

 

 

 

 

 

$

1.80

*

$

0.48

 

 

 

 

 

$

0.82

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in computing diluted net income per share attributable to Weibo

 

225,363

 

1,166

 

(g)

 

226,529

 

222,859

 

 

 

 

 

222,859

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP net income attributable to Weibo

 

 

 

 

 

 

 

$

405,663

 

 

 

 

 

 

 

$

183,463

 

Interest income, net

 

 

 

 

 

 

 

(15,947

)

 

 

 

 

 

 

(7,552

)

Income tax expenses

 

 

 

 

 

 

 

66,905

 

 

 

 

 

 

 

4,495

 

Depreciation expenses

 

 

 

 

 

 

 

14,693

 

 

 

 

 

 

 

13,266

 

Adjusted EBITDA

 

 

 

 

 

 

 

$

471,314

 

 

 

 

 

 

 

$

193,672

 

 


(a)

To exclude stock-based compensation.

(b)

To exclude amortization of intangible assets.

(c)

To exclude net results of impairment on investments and gain on sale of investments.

(d)

To exclude non-GAAP to GAAP reconciling items for the loss attributable to non-controlling interests.

(e)

To exclude the provision for income tax related to item (b). Other non-GAAP to GAAP reconciling items have no income tax effect.

 

Most of the reconciliation items were recorded in entities in tax free jurisdictions hence no income tax implications.

 

For impairment on investments, valuation allowances were made for those differences the Company does not expect to realize the benefit in the foreseeable future.

(f)

To exclude the amortization of convertible debt issuance cost.

(g)

To adjust the number of shares for dilution resulted from convertible debt.

 

* Net income attributable to Weibo is adjusted for interest expense of convertible debt for calculating diluted EPS.

 



 

WEIBO CORPORATION

UNAUDITED ADDITIONAL INFORMATION

(In thousands)

 

 

 

Three months ended

 

Twelve months ended

 

 

 

December 31,

 

September 30,

 

December 31,

 

 

 

2017

 

2016

 

2017

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

 

 

 

 

 

 

 

 

 

 

Advertising and marketing

 

 

 

 

 

 

 

 

 

 

 

Small & medium-sized enterprises and key accounts

 

$

293,951

 

$

163,187

 

$

251,456

 

$

912,057

 

$

513,074

 

Alibaba

 

38,354

 

24,683

 

25,347

 

84,688

 

57,908

 

Subtotal

 

332,305

 

187,870

 

276,803

 

996,745

 

570,982

 

 

 

 

 

 

 

 

 

 

 

 

 

Value-added service

 

45,140

 

24,878

 

43,232

 

153,309

 

84,818

 

 

 

$

377,445

 

$

212,748

 

$

320,035

 

$

1,150,054

 

$

655,800