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
(Registrants Name)
8/F, QIHAO Plaza, No. 8 Xinyuan S. Road
Chaoyang District, Beijing 100027
Peoples 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
|
Press Release regarding Financial Results of Fourth Quarter and Fiscal Year Ended December 31, 2017 Issued by Weibo Corporation on February 13, 2018
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 |
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 Companys 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. Weibos 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 Weibos 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 Companys 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, Weibos 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 Companys 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 Weibos current and preliminary view, which is subject to change.
Conference Call
Weibos 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 Companys financial performance and business operations. A live webcast of the call will be available through the Companys 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 Companys financial performance prepared in accordance with U.S. GAAP.
The Companys 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 Companys management uses these non-GAAP financial measures in their financial and operating decision-making, because management believes these measures reflect the Companys 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 Companys current financial results with the Companys past financial results in a consistent manner, and (ii) in understanding and evaluating the Companys 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 Companys core operating results and business outlook.
Use of non-GAAP financial measures has limitations. The Companys non-GAAP financial measures do not include all income and expense items that affect the Companys 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 Companys 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, Weibos 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 Companys 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 Companys 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, Weibos 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 Companys quarterly operating results; the Companys 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 Companys 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 Weibos 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 |
|