StockSelector.com
  Research, Select, & Monitor Tuesday, September 25, 2018 3:57:06 AM ET  
Trade Ideas The Market Industries Stocks Portfolio

 
Ticker Lookup
JD.com, Inc.$24.51($1.98)(7.47%)

  Quote | Ranking | Chart | Valuations | Sentiment | Industry | News | Earnings | Analysts | More...

Your Target?

 JD.com Announces Third Quarter 2017 Results
   Monday, November 13, 2017 5:19:29 AM ET

JD.com, Inc. (JD ), China’s largest retailer, today announced its unaudited financial results for the quarter ended September 30, 2017.

Third Quarter 2017 Highlights for Continuing Operations

-- Net revenues for the third quarter of 2017 were RMB83.7 billion (US$12.6 billion), an increase of 39.2% from the third quarter of 2016.

-- Gross profit for the third quarter of 2017 was RMB13.0 billion (US$2.0 billion), an increase of 50.3% from the third quarter of 2016. Non-GAAP gross profit was RMB12.8 billion (US$1.9 billion), an increase of 51.9% from the same quarter last year.

-- Net income from continuing operations attributable to ordinary shareholders for the third quarter of 2017 was RMB1.0 billion (US$0.2 billion), compared to a net loss from continuing operations attributable to ordinary shareholders of RMB0.5 billion for the same period last year. Non-GAAP net income from continuing operations attributable to ordinary shareholders for the third quarter of 2017 was RMB2.2 billion (US$0.3 billion), an increase of 359% from the third quarter of 2016.

-- Diluted EPS and Non-GAAP Diluted EPS. Diluted net income per ADS from continuing operations for the third quarter of 2017 was RMB0.69 (US$0.10), compared to diluted net loss per ADS from continuing operations of RMB0.32 for the third quarter of 2016. Non-GAAP diluted net income per ADS from continuing operations for the third quarter of 2017 was RMB1.52 (US$0.23), as compared to RMB0.33 in the third quarter of 2016.

-- Operating cash flow from continuing operations for the twelve months ended September 30, 2017 increased to RMB19.9 billion (US$3.0 billion) from RMB11.4 billion for the twelve months ended September 30, 2016. Free cash flow from continuing operations, which excludes the impact from JD Finance related credit products included in the operating cash flow, for the twelve months ended September 30, 2017 was RMB14.6 billion (US$2.2 billion), compared to RMB15.0 billion for the twelve months ended September 30, 2016, as several accretive capital investments took place during the third quarter of 2017.

-- Annual active customer accounts increased by 34% to 266.3 million in the twelve months ended September 30, 2017 from 198.7 million in the twelve months ended September 30, 2016.

"We are achieving our mission of bringing China’s consumers the widest selection of top brands and, by far, the highest quality e-commerce experience," said Richard Liu, Chairman and CEO of JD.com. "We are also building robust product content and enhancing user engagement, as our innovative tools enable brands to execute highly targeted online marketing programs. We look forward to helping more and more merchants and partners leverage JD’s leading open infrastructure to drive efficiency and grow sales."

"We are very encouraged to see another quarter of solid top line growth with record profitability," said Sidney Huang, JD.com’s Chief Financial Officer. "The scale economies of our model are becoming clearer with every quarter. Looking ahead, we will continue to prioritize investments in technology and leading R&D talent as we execute on our vision to revolutionize China’s retail industry."

Recent Business Developments

-- In October, JD and Tencent expanded their partnership with the launch of the JD-Tencent Retail Marketing Solution. The initiative integrates insights on consumer behavior from Tencent’s social media platforms with online and offline shopping data from JD and its brand partners to enable more precise target marketing and better understanding of consumer behavior for the brands on JD platform. Consumers will also benefit from this solution, enjoying expanded access to sales promotions and preferred discounts, regardless of whether they are shopping online or in-store. During the past three months, JD.com also formed strategic partnerships with Baidu, Qihoo 360, NetEase, Sogou and iQIYI, leveraging these companies’ powerful big data resources, massive user bases and AI algorithm technologies to strengthen collaboration in precision marketing, user access points and content marketing.

-- In the third quarter, JD continued to strengthen its position among top-tier international brands as the most trusted retail platform in China. JD expanded its ongoing partnership with Italian high fashion brand Armani with the opening of official online stores for two additional Armani product lines, Emporio Armani and Armani Exchange. JD Worldwide also worked with several international brands to launch flagship stores, including Spectrum Brands, Reckitt Benckiser and Tiger. Additionally, JD’s newly established Toplife platform attracted marquee brands such as La Perla, Rimowa (LVMH), B&O Play, Trussardi and DYSON to meet strong consumer demand for high-end luxury products.

-- During the third quarter, JD Logistics test launched its first unmanned sortation center, the first of its kind in the logistics industry. JD also signed a series of agreements to lay the groundwork for the rollout of China’s largest and most advanced drone network. As the company expands the capabilities of JD Logistics, it will continue making its technology infrastructure and services available to businesses across a wide range of industries.

-- In September, JD Logistics expanded its environmentally friendly logistics and packaging campaign, working together with numerous international and domestic brands including P&G, Nestle, Unilever, LEGO, Kimberly-Clark, Watsons, Erie, Johnson & Johnson, Wrigley, Blue Moon and L’Oreal, among others. Working with these brands, JD seeks to minimize environmental impact by reducing the overall use of packaging materials. JD estimates that the campaign will save billions of cardboard boxes over the next three years.

-- In the third quarter, JD enhanced its fresh product offerings to meet strong customer demand. In July, JD launched the Canadian Fresh Food Pavilion, the first country pavilion for fresh products on the JD.com platform. With JD’s advanced cold-chain logistics capabilities, live lobsters from Canada can be delivered to customers’ doorsteps in China in as little as 48 hours. During JD’s Super Canadian Day, 140,000 Canadian lobsters were sold within 24 hours.

-- In September, JD.com, JD Finance, Central Group and Provident Capital announced agreements to establish two joint ventures in Thailand covering e-commerce and fintech services with an aggregate investment of $500 million. Under the terms of the agreements, JD.com will provide its extensive expertise in technology, e-commerce and logistics to the joint ventures, while Central Group will leverage its immense retail store network, its wealth of brand and merchant relationships, and its retail behavior insights from its popular loyalty program across both businesses.

-- In October, JD and Sam’s Club launched a promotion offering customers discounted bundled memberships for Sam’s Club and JD Plus, JD.com’s membership program. With the introduction of JD Plus over two years ago, JD became the first Chinese e-commerce company to introduce an exclusive paid-for membership service.

-- As of October 31, 2017, JD.com’s joint venture, New Dada, had partnered with 146 Walmart stores and 301 Yonghui stores, among numerous other supermarkets and grocery stores, to provide consumers a premium online fresh grocery shopping experience with one-hour home delivery. New Dada is China’s largest crowdsourcing logistics provider and O2O grocery platform.

-- During the third quarter, JD expanded its leadership position in fulfillment capabilities among China’s e-commerce companies. As of September 30, 2017, JD.com operated 405 warehouses covering an aggregate gross floor area of approximately 9 million square meters in China. JD Logistics also provides scheduled delivery service in 250 Chinese cities, allowing customers to choose a convenient 2-hour delivery window in which to receive their goods.

-- JD.com had approximately 160,000 merchants on its online marketplace, and a total of 137,975 full-time employees as of September 30, 2017.

Third Quarter 2017 Financial Results

Net Revenues. For the third quarter of 2017, JD.com reported net revenues of RMB83.7 billion (US$12.6 billion), representing a 39.2% increase from the same period in 2016. Net revenues from online direct sales increased by 38.5%, while net revenues from services and others increased by 46.2% in the third quarter of 2017, as compared to the third quarter of 2016.

Cost of Revenues. Cost of revenues increased by 37.3% to RMB70.8 billion (US$10.6 billion) in the third quarter of 2017 from RMB51.5 billion in the third quarter of 2016. This increase was primarily due to the growth of the company’s online direct sales business, the traffic acquisition costs directly related to the online marketing services provided to merchants and suppliers, as well as the costs related to the logistics services provided to merchants and other partners.

Fulfillment Expenses. Fulfillment expenses, which primarily include procurement, warehousing, delivery, customer service and payment processing expenses, increased by 40% to RMB6.4 billion (US$1.0 billion) in the third quarter of 2017 from RMB4.5 billion in the third quarter of 2016. Fulfillment expenses as a percentage of net revenues was 7.6%, compared to 7.5% in the same period last year.

Marketing Expenses. Marketing expenses increased by 55% to RMB3.3 billion (US$0.5 billion) in the third quarter of 2017 from RMB2.1 billion in the third quarter of 2016.

Technology and Content Expenses. Technology and content expenses increased by 43% to RMB1.8 billion (US$0.3 billion) in the third quarter of 2017 from RMB1.2 billion in the third quarter of 2016.

General and Administrative Expenses. General and administrative expenses increased by 8% to RMB1.1 billion (US$0.2 billion) in the third quarter of 2017 from RMB1.0 billion in the third quarter of 2016.

Income/(loss) from operations and Non-GAAP income from operations. Operating income from continuing operations for the third quarter of 2017 was RMB502.4 million (US$75.5 million), compared to operating loss from continuing operations of RMB234.4 million for the same period last year. Non-GAAP operating income from continuing operations for the third quarter of 2017 was RMB1,472.1 million (US$221.3 million) with a non-GAAP operating margin of 1.8%, as compared to RMB542.3 million in the third quarter of 2016 with a non-GAAP operating margin of 0.9%.

Non-GAAP EBITDA from continuing operations for the third quarter of 2017 totaled RMB2.1 billion (US$0.3 billion) with a non-GAAP EBITDA margin of 2.5%, as compared to RMB1.0 billion with a non-GAAP EBITDA margin of 1.7% for the third quarter of 2016.

Net income/(loss) attributable to ordinary shareholders and Non-GAAP Net income attributable to ordinary shareholders. Net income from continuing operations attributable to ordinary shareholders for the third quarter of 2017 was RMB1.0 billion (US$0.2 billion), compared to net loss from continuing operations attributable to ordinary shareholders of RMB0.5 billion for the same period last year. Non-GAAP net income from continuing operations attributable to ordinary shareholders for the third quarter of 2017 was RMB2.2 billion (US$0.3 billion), an increase of 359% from RMB0.5 billion in the third quarter of 2016.

Diluted EPS and Non-GAAP Diluted EPS. Diluted net income per ADS from continuing operations for the third quarter of 2017 was RMB0.69 (US$0.10), compared to diluted net loss per ADS from continuing operations of RMB0.32 for the third quarter of 2016. Non-GAAP diluted net income per ADS from continuing operations for the third quarter of 2017 was RMB1.52 (US$0.23) as compared to RMB0.33 in the third quarter of 2016.

Cash Flow and Working Capital

As of September 30, 2017, the company’s cash and cash equivalents, restricted cash and short-term investments totaled RMB41.8 billion (US$6.3 billion), an increase of 71% from RMB24.4 billion as of December 31, 2016. For the third quarter of 2017, free cash flow from continuing operations of the company was as follows:

                                                                                            For the three months ended
                                                                                            September 30,  September 30,    September 30,
                                                                                            2016           2017             2017
                                                                                            RMB            RMB              USD
                                                                                                           (In thousands)
Net cash provided by/(used in) operating activities from continuing operations              6,402,825      (244,703       ) (36,779    )
Less: Reduction in JD Finance related credit products included in the operating cash flow   (131,611  )    (1,559,382     ) (234,377   )
Less: Capital expenditures
Land use rights and construction in progress                                                (496,159  )    (5,384,486     ) (809,296   )
Other CAPEX                                                                                 (436,274  )    (1,812,924     ) (272,484   )
Free cash flow                                                                              5,338,781      (9,001,495     ) (1,352,936 )

Net cash used in investing activities from continuing operations was RMB4.2 billion (US$0.6 billion) for the third quarter of 2017, consisting primarily of cash paid for capital expenditures of RMB7.2 billion, increases in investment in equity investees and investment securities of RMB2.5 billion, increases in short-term investments of RMB2.3 billion, and partially offset by cash consideration received in respect to JD Finance reorganization of RMB8.6 billion.

In the third quarter 2017, we received the majority of the cash consideration in respect to JD Finance reorganization. As of September 30, 2017, approximately RMB2.5 billion consideration remained receivable, which was received in October 2017.

Net cash used in financing activities from continuing operations was RMB1.5 billion (US$0.2 billion) for the third quarter of 2017, consisting primarily of repayment of nonrecourse securitization debt and short-term borrowings.

For working capital turnover days, see table under "Supplemental Financial Information and Business Metrics."

Fourth Quarter 2017 Guidance

Net revenues for the fourth quarter of 2017 are expected to be between RMB107 billion and RMB110 billion, representing a growth rate between 35% and 39% compared with the fourth quarter of 2016, excluding the impact from JD Finance for both 2017 and 2016 periods. This forecast reflects JD.com’s current and preliminary expectation, which is subject to change.

Conference Call

JD.com’s management will hold a conference call at 7:30 am, Eastern Time on November 13, 2017, (8:30 pm, Beijing/Hong Kong Time on November 13, 2017) to discuss the third quarter 2017 financial results.

Listeners may access the call by dialing the following numbers:

US Toll Free:  +1-845-675-0437 or +1-866-519-4004
Hong Kong      +852-3018-6771 or 800-906-601
Mainland China 400-6208-038 or 800-8190-121
International  +65-6713-5090
Passcode:      1189318

A telephone replay will be available from 10:30 am, Eastern Time on November 13, 2017 through 07:59 am, Eastern Time on November 21, 2017. The dial-in details are as follows:

US Toll Free: +1-855-452-5696 or +1-646-254-3697
International +61-2-8199-0299
Passcode:     1189318

Additionally, a live and archived webcast of the conference call will also be available on the Company’s investor relations website at http://ir.jd.com .

About JD.com, Inc.

JD.com is both the largest e-commerce company in China, and the largest Chinese retailer, by revenue. The company strives to offer consumers the best online shopping experience. Through its user-friendly website, native mobile apps, and WeChat and Mobile QQ entry points, JD offers consumers a superior shopping experience. The company has the largest fulfillment infrastructure of any e-commerce company in China. As of September 30, 2017, JD.com operated 7 fulfillment centers and 405 warehouses covering 2,830 counties and districts across China, staffed by its own employees. JD.com is a member of the NASDAQ100 and a Fortune Global 500 company.

Non-GAAP Measures

In evaluating the business, the company considers and uses non-GAAP measures, such as non-GAAP gross profit, non-GAAP income/(loss) from operations, non-GAAP operating margin, non-GAAP net income/(loss) attributable to ordinary shareholders, non-GAAP net margin, free cash flow, non-GAAP EBITDA, non-GAAP EBITDA margin, non-GAAP net income/(loss) per weighted average number of shares and non-GAAP net income/(loss) per ADS, as supplemental measures to review and assess operating performance. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"). The company defines non-GAAP gross profit as the difference of net revenues and cost of revenue excluding revenue from business cooperation arrangements with equity investees and share-based compensation included in cost of revenues. The company defines non-GAAP income/(loss) from operations as income/(loss) from operations excluding share-based compensation, amortization of intangible assets resulting from assets and business acquisitions, revenue from business cooperation arrangements with equity investees and impairment of goodwill and intangible assets. The company defines non-GAAP net income/(loss) attributable to ordinary shareholders as net income/(loss) attributable to ordinary shareholders excluding share-based compensation, amortization of intangible assets resulting from assets and business acquisitions, revenue from business cooperation arrangements with equity investees, gain on disposals of business, preferred shares redemption value accretion, income from non-compete agreement, reconciling items on the share of equity method investments, net income attributable to mezzanine classified non-controlling interest shareholders, impairment of goodwill, intangible assets and investments. The company defines free cash flow as operating cash flow adding back the impact from JD Finance related credit products included in the operating cash flow and less capital expenditures, which include purchase of property, equipment and software, cash paid for construction in progress, purchase of intangible assets and land use rights. The company defines non-GAAP EBITDA as non-GAAP income/(loss) from operations plus depreciation and amortization excluding amortization of intangible assets resulting from assets and business acquisitions.

The company presents these non-GAAP financial measures because they are used by management to evaluate operating performance and formulate business plans. Non-GAAP gross profit, non-GAAP income/(loss) from operations, non-GAAP net income/(loss) attributable to ordinary shareholders and non-GAAP EBITDA reflect the company’s ongoing business operations in a manner that allows more meaningful period-to-period comparisons. Free cash flow enables management to assess liquidity and cash flow while taking into account the impact from JD Finance related credit products included in the operating cash flow and the demands that the expansion of fulfillment infrastructure and technology platform has placed on financial resources. The company also believes that the use of the non-GAAP financial measures facilitates investors to understand and evaluate 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, gain/loss and other items that are not expected to result in future cash payments or that are non-recurring in nature or may not be indicative of the company’s core operating results and business outlook.

The non-GAAP financial measures have limitations as analytical tools. The company’s non-GAAP financial measures do not reflect all items of income and expense that affect the company’s operations or not represent the residual cash flow available for discretionary expenditures. Further, these non-GAAP measures may differ from the non-GAAP information used by other companies, including peer companies, and therefore their comparability may be limited. The company compensates for these limitations by reconciling the non-GAAP financial measures to the nearest U.S. GAAP performance measure, all of which should be considered when evaluating performance. The company encourages you to review the company’s financial information in its entirety and not rely on a single financial measure.

CONTACTS:

Investor Relations

Ruiyu Li

Senior Director of Investor Relations

+86 (10) 8912-6805

IR@JD.com

Media

Josh Gartner

VP, International Corporate Affairs

Press@JD.com

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," "confident" and similar statements. Among other things, the business outlook and quotations from management in this announcement, as well as JD.com’s strategic and operational plans, contain forward-looking statements. JD.com may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the "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 third parties. Statements that are not historical facts, including statements about JD.com’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: JD.com’s growth strategies; its future business development, results of operations and financial condition; its ability to attract and retain new customers and to increase revenues generated from repeat customers; its expectations regarding demand for and market acceptance of its products and services; trends and competition in China’s e-commerce market; changes in its revenues and certain cost or expense items; the expected growth of the Chinese e-commerce market; Chinese governmental policies relating to JD.com’s industry and general economic conditions in China. Further information regarding these and other risks is included in JD.com’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 JD.com undertakes no obligation to update any forward-looking statement, except as required under applicable law.

____________

The financial information and non-GAAP financial information disclosed in this press release is presented on a continuing operations basis, unless otherwise specifically stated.

The U.S. dollar (US$) amounts disclosed in this press release, except for those transaction amounts that were actually settled in U.S. dollars, are presented solely for the convenience of the readers. The conversion of Renminbi (RMB) into US$ in this press release is based on the exchange rate set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System as of September 29, 2017, which was RMB6.6533 to US$1.00. The percentages stated in this press release are calculated based on the RMB amounts.

The company’s cost of revenues does not include certain costs, such as fulfillment costs related to warehousing and delivery for its direct sales business and staff costs for its marketplace business, its gross profit may not be comparable to those of other companies that may include such costs in cost of revenues and in the calculation of gross profit.

Non-GAAP gross profit is defined as the difference of net revenues and cost of revenue excluding revenue from business cooperation arrangements with equity investees and share-based compensation included in cost of revenues. See "Reconciliation of GAAP and Non-GAAP Results" at the end of this press release.

Non-GAAP net income/(loss) attributable to ordinary shareholders is defined to exclude share-based compensation, amortization of intangible assets resulting from acquisitions, and certain other non-cash gain or loss items from net income/(loss) attributable to ordinary shareholders. See "Reconciliation of GAAP and Non-GAAP Results" at the end of this press release.

Free cash flow, a non-GAAP measurement of liquidity, is defined as operating cash flow adding back the impact from JD Finance related credit products included in the operating cash flow and less capital expenditures, which include purchase of property, equipment and software, cash paid for construction in progress and purchase of intangible assets and land use rights.

Non-GAAP income/(loss) from operations is defined to exclude share-based compensation, amortization of intangible assets resulting from acquisitions, and certain other non-cash gain or loss items from income/(loss) from operations. See "Reconciliation of GAAP and Non-GAAP Results" at the end of this press release.

Non-GAAP EBITDA is defined as non-GAAP income/(loss) from operations plus depreciation and amortization excluding amortization of intangible assets resulting from assets and business acquisitions, and non-GAAP EBITDA margin is calculated by dividing non-GAAP EBITDA by net revenues. See "Reconciliation of GAAP and Non-GAAP Results" at the end of this press release.

JD.com, Inc.
Unaudited Interim Condensed Consolidated Balance Sheets
(In thousands)
                                                                                                                                                     As of
                                                                                                                                                     December 31, September 30, September 30,
                                                                                                                                                     2016         2017          2017
                                                                                                                                                     RMB          RMB           US$
ASSETS
Current assets
Cash and cash equivalents                                                                                                                            15,567,036   21,610,621    3,248,106
Restricted cash                                                                                                                                      2,293,640    4,120,373     619,298
Short-term investments                                                                                                                               6,548,001    16,058,826    2,413,663
Accounts receivable, net (including JD Baitiao of RMB14.8 billion and RMB17.0 billion as of December 31, 2016 and September 30, 2017, respectively)  16,141,007   18,307,832    2,751,692
Advance to suppliers                                                                                                                                 257,117      675,949       101,596
Inventories, net                                                                                                                                     28,909,425   36,310,132    5,457,462
Prepayments and other current assets                                                                                                                 5,987,103    7,833,004     1,177,312
Amount due from related parties                                                                                                                      9,074,275    18,731,802    2,815,415
Assets held for sale                                                                                                                                 22,154,494   -             -
Total current assets                                                                                                                                 106,932,098  123,648,539   18,584,544
Non-current assets
Property, equipment and software, net                                                                                                                7,023,409    9,972,630     1,498,900
Construction in progress                                                                                                                             1,992,123    2,856,806     429,382
Intangible assets, net                                                                                                                               8,310,657    6,993,845     1,051,184
Land use rights, net                                                                                                                                 2,447,511    6,829,793     1,026,527
Goodwill                                                                                                                                             6,527,019    6,533,920     982,057
Investment in equity investees                                                                                                                       14,628,786   17,554,471    2,638,461
Investment securities                                                                                                                                1,059,632    1,862,014     279,863
Other non-current assets (including JD Baitiao of RMB0.8 billion and RMB1.2 billion as of December 31, 2016 and September 30, 2017, respectively)    2,223,672    2,281,343     342,890
Amount due from related parties                                                                                                                      1,896,200    1,896,200     285,001
Assets held for sale                                                                                                                                 7,332,411    -             -
Total non-current assets                                                                                                                             53,441,420   56,781,022    8,534,265
Total assets                                                                                                                                         160,373,518  180,429,561   27,118,809
JD.com, Inc.
Unaudited Interim Condensed Consolidated Balance Sheets
(In thousands)
                                                As of
                                                December 31, September 30, September 30,
                                                2016         2017          2017
                                                RMB          RMB           US$
LIABILITIES
Current liabilities
Short-term borrowings                           1,878,286    1,000,000     150,301
Nonrecourse securitization debt                 9,231,101    11,302,787    1,698,824
Accounts payable                                46,035,884   67,596,442    10,159,837
Advances from customers                         11,466,334   15,255,657    2,292,946
Deferred revenues                               1,138,426    1,429,200     214,811
Taxes payable                                   565,288      449,397       67,545
Amount due to related parties                   154,924      30,008        4,510
Accrued expenses and other current liabilities  10,512,590   13,236,738    1,989,500
Liabilities held for sale                       23,757,403   -             -
Total current liabilities                       104,740,236  110,300,229   16,578,274
Non-current liabilities
Deferred revenues                               2,104,461    1,478,449     222,213
Nonrecourse securitization debt                 2,318,389    9,056,938     1,361,270
Unsecured senior notes                          6,831,012    6,545,342     983,774
Deferred tax liabilities                        907,356      860,757       129,373
Other non-current liabilities                   440,670      362,318       54,457
Liabilities held for sale                       1,811,611    -             -
Total non-current liabilities                   14,413,499   18,303,804    2,751,087
Total liabilities                               119,153,735  128,604,033   19,329,361
JD.com, Inc.
Unaudited Interim Condensed Consolidated Balance Sheets
(In thousands)
                                                                                                                                                                                                                                      As of
                                                                                                                                                                                                                                      December 31, September 30, September 30,
                                                                                                                                                                                                                                      2016         2017          2017
                                                                                                                                                                                                                                      RMB          RMB           US$
Redeemable non-controlling interests held for sale                                                                                                                                                                                                                        7,056,921    -             -
SHAREHOLDERS’ EQUITY
Total JD.com, Inc. shareholders’ equity (US$0.00002 par value, 100,000,000 shares authorized, 2,938,709 shares issued and 2,847,927 shares outstanding as of September 30, 2017)                                                                                          33,892,900   51,496,514    7,739,997
Non-controlling interests                                                                                                                                                                                                                                      269,962      329,014       49,451
Total shareholders’ equity                                                                                                                                                                                                                                      34,162,862   51,825,528    7,789,448
Total liabilities, redeemable non-controlling interests and shareholders’ equity                                                                                                                                                                                          160,373,518  180,429,561   27,118,809
(1) Due to certain existing contractual arrangement, the company will remain as the legal owner of the existing consumer credit (known as JD Baitiao) receivables, while JD Finance will continue to perform the credit risk assessment services for the individuals and purchase the over-due receivables from the company at carrying value to absorb the risks and obtain the rewards from JD Baitiao business. The company also facilitated JD Finance in various asset-backed securitization ("ABS") to raise fund to support the JD Baitiao business. JD Finance will act as the servicer of the ABS and will also subscribe to the subordinate tranche. Due to the company’s continuing involvement right in ABS under the historical arrangement, the company cannot derecognize the existing Baitiao receivables through ABS under U.S. GAAP. In the fourth quarter of 2017, the company revised certain structural arrangements for the issuance of ABS to relinquish its continuing involvement right, so the company will be able to derecognize the Baitiao receivables through the new ABS plan going forward. As a result, the balances of Baitiao receivables are expected to reduce gradually in the future with the adoption of the new ABS plan, and nonrecourse securitization debt will gradually reduce upon the settlement of the original ABS plan.
JD.com, Inc.
Unaudited Interim Condensed Consolidated Statements of Operations
(In thousands, except per share data)
                                                                                                                    For the three months ended                     For the nine months ended
                                                                                                                    September 30, September 30,     September 30,  September 30,    September 30,  September 30,
                                                                                                                    2016          2017              2017           2016             2017           2017
                                                                                                                    RMB           RMB               US$            RMB              RMB            US$
Net revenues
Online direct sales                                                                                                 55,195,489    76,466,266        11,492,983     165,009,328      231,677,728    34,821,476
Services and others                                                                                                 4,978,236     7,279,992         1,094,193      13,869,491       20,488,692     3,079,478
Total net revenues                                                                                                  60,173,725    83,746,258        12,587,176     178,878,819      252,166,420    37,900,954
Operating expenses
Cost of revenues                                                                                                    (51,537,518 ) (70,763,508)      (10,635,851 )  (154,364,119)    (215,711,390 ) (32,421,714 )
Fulfillment                                                                                                         (4,540,077  ) (6,373,789 )      (957,989    )  (13,095,772 )    (17,905,031  ) (2,691,150  )
Marketing                                                                                                           (2,132,554  ) (3,300,107 )      (496,011    )  (6,643,977  )    (10,174,781  ) (1,529,283  )
Technology and content                                                                                              (1,229,353  ) (1,756,050 )      (263,937    )  (3,271,965  )    (4,591,501   ) (690,109    )
General and administrative                                                                                          (968,645    ) (1,050,418 )      (157,879    )  (2,416,161  )    (3,022,992   ) (454,360    )
Total operating expenses                                                                                            (60,408,147 ) (83,243,872)      (12,511,667 )  (179,791,994)    (251,405,695 ) (37,786,616 )
Income/(loss) from operations                                                                                       (234,422    ) 502,386           75,509         (913,175    )    760,725        114,338
Other income/(expenses)
Share of results of equity investees                                                                                (468,599    ) (477,077   )      (71,705     )  (1,712,860  )    (1,369,766   ) (205,878    )
Interest income, net                                                                                                120,460       521,317           78,355         361,640          1,037,384      155,920
Others, net                                                                                                         97,209        484,711           72,853         1,561,687        643,868        96,774
Income/(loss) before tax                                                                                            (485,352    ) 1,031,337         155,012        (702,708    )    1,072,211      161,154
Income tax expenses                                                                                                 (2,182      ) (53,177    )      (7,993      )  (65,783     )    (126,593     ) (19,027     )
Net income/(loss) from continuing operations                                                                        (487,534    ) 978,160           147,019        (768,491    )    945,618        142,127
Net income/(loss) from discontinued operations, net of tax                                                          (320,407    ) -                 -              (1,038,788  )    6,915          1,039
Net income/(loss)                                                                                                   (807,941    ) 978,160           147,019        (1,807,279  )    952,533        143,166
Net loss from continuing operations attributable to non-controlling interests shareholders                          (20,161     ) (36,130    )      (5,430      )  (29,427     )    (80,434      ) (12,089     )
Net loss from discontinued operations attributable to non-controlling interests shareholders                        -             -                 -              (2,369      )    (5,030       ) (756        )
Net income from discontinued operations attributable to mezzanine classified non-controlling interests shareholders 133,810       -                 -              308,208          281,021        42,238
Net income/(loss) from continuing operations attributable to ordinary shareholders                                  (467,373    ) 1,014,290         152,449        (739,064    )    1,026,052      154,216
Net loss from discontinued operations attributable to ordinary shareholders                                         (454,217    ) -                 -              (1,344,627  )    (269,076     ) (40,443     )
Net income/(loss) attributable to ordinary shareholders                                                             (921,590    ) 1,014,290         152,449        (2,083,691  )    756,976        113,773
JD.com, Inc.
Unaudited Interim Condensed Consolidated Statements of Operations
(In thousands, except per share data)
                              For the three months ended                 For the nine months ended
                              September 30, September 30, September 30,  September 30, September 30,September 30,
                              2016          2017          2017           2016          2017         2017
                              RMB           RMB           US$            RMB           RMB          US$
(2) Includes share-based compensation expenses as follows:
Cost of revenues              (4,908   )    (7,235   )    (1,087  )      (12,046  )    (16,551    ) (2,488   )
Fulfillment                   (94,195  )    (115,632 )    (17,380 )      (239,340 )    (312,170   ) (46,920  )
Marketing                     (23,812  )    (38,079  )    (5,723  )      (64,070  )    (97,541    ) (14,661  )
Technology and content        (134,648 )    (185,138 )    (27,826 )      (337,548 )    (477,866   ) (71,824  )
General and administrative    (299,246 )    (388,160 )    (58,341 )      (792,660 )    (1,113,532 ) (167,365 )
(3) Includes amortization of intangible assets resulting from assets and business acquisitions as follows:
Fulfillment                   (41,846  )    (40,678  )    (6,114  )      (50,785  )    (122,895   ) (18,471  )
Marketing                     (307,759 )    (307,759 )    (46,257 )      (914,455 )    (913,290   ) (137,269 )
Technology and content        (20,923  )    (20,661  )    (3,105  )      (25,248  )    (61,983    ) (9,316   )
General and administrative    (77,314  )    (77,314  )    (11,620 )      (170,709 )    (230,460   ) (34,638  )
Net income/(loss) per share:
Basic
Continuing operations         (0.16    )    0.36          0.05           (0.26    )    0.36         0.05
Discontinued operations       (0.16    )    -             -              (0.48    )    (0.09      ) (0.01    )
Net income/(loss) per share   (0.32    )    0.36          0.05           (0.75    )    0.27         0.04
Diluted
Continuing operations         (0.16    )    0.35          0.05           (0.26    )    0.35         0.05
Discontinued operations       (0.16    )    -             -              (0.48    )    (0.09      ) (0.01    )
Net income/(loss) per share   (0.32    )    0.35          0.05           (0.75    )    0.26         0.04
Net income/(loss) per ADS:
Basic
Continuing operations         (0.32    )    0.71          0.11           (0.53    )    0.72         0.11
Discontinued operations       (0.32    )    -             -              (0.96    )    (0.19      ) (0.03    )
Net income/(loss) per ADS     (0.64    )    0.71          0.11           (1.49    )    0.53         0.08
Diluted
Continuing operations         (0.32    )    0.69          0.10           (0.53    )    0.71         0.11
Discontinued operations       (0.32    )    -             -              (0.96    )    (0.19      ) (0.03    )
Net income/(loss) per ADS     (0.64    )    0.69          0.10           (1.49    )    0.52         0.08
JD.com, Inc.
Unaudited Non-GAAP Net Income Per ADS from Continuing Operations
(In thousands, except per share data)
                                                                                      For the three months ended                                                                               For the nine months ended
                                                                                      September 30,                                                               September 30, September 30,  September 30,                                                               September 30, September 30,
                                                                                      2016                                                                        2017          2017           2016                                                                        2017          2017
                                                                                      RMB                                                                         RMB           US$            RMB                                                                         RMB           US$
Non-GAAP net income from continuing operations attributable to ordinary shareholders  484,073                                                                     2,220,602     333,759        1,288,715                                                                   4,519,082     679,223
Weighted average number of shares:
Basic                                                                                 2,879,201                                                                   2,847,511     2,847,511      2,794,933                                                                   2,843,363     2,843,363
Diluted                                                                               2,879,201                                                                   2,924,929     2,924,929      2,794,933                                                                   2,907,204     2,907,204
Diluted (Non-GAAP)                                                                    2,915,213                                                                   2,924,929     2,924,929      2,844,995                                                                   2,907,204     2,907,204
Non-GAAP net income from continuing operations per ADS:
Basic                                                                                 0.34                                                                        1.56          0.23           0.92                                                                        3.18          0.48
Diluted                                                                               0.33                                                                        1.52          0.23           0.91                                                                        3.11          0.47
(4) Non-GAAP basic net income/(loss) per share is calculated by dividing non-GAAP net income/(loss) attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the periods. Non-GAAP diluted net income/(loss) per share is calculated by dividing non-GAAP net income/(loss) attributable to ordinary shareholders by the weighted average number of ordinary shares and dilutive potential ordinary shares outstanding during the periods, including the dilutive effect of share-based awards as determined under the treasury stock method. Non-GAAP net income/(loss) per ADS is equal to non-GAAP net income/(loss) per share multiplied by two.
JD.com, Inc.
Unaudited Interim Condensed Consolidated Statements of Cash Flows and Free Cash Flow
(In thousands)
                                                                                                For the three months ended                                    For the nine months ended
                                                                                                September 30,       September 30,        September 30,        September 30, September 30,     September 30,
                                                                                                2016                2017                 2017                 2016          2017              2017
                                                                                                RMB                 RMB                  US$                  RMB           RMB               US$
Net cash provided by/(used in) continuing operating activities                                  6,402,825           (244,703         )   (36,779         )    13,501,830    23,423,727        3,520,618
Net cash provided by/(used in) discontinued operating activities                                187,645             -                    -                    (1,751,412  ) (2,485,741 )      (373,610  )
Net cash provided by/(used in) operating activities                                             6,590,470           (244,703         )   (36,779         )    11,750,418    20,937,986        3,147,008
Net cash used in continuing investing activities                                                (10,038,098 )       (4,178,543       )   (628,041        )    (12,370,475 ) (25,933,878)      (3,897,897)
Net cash used in discontinued investing activities                                              (10,987,594 )       -                    -                    (21,340,265 ) (15,772,855)      (2,370,682)
Net cash used in investing activities                                                           (21,025,692 )       (4,178,543       )   (628,041        )    (33,710,740 ) (41,706,733)      (6,268,579)
Net cash provided by/(used in) continuing financing activities                                  (6,490,973  )       (1,546,127       )   (232,385        )    6,514,399     8,981,511         1,349,933
Net cash provided by discontinued financing activities                                          9,350,824           -                    -                    21,998,595    14,054,620        2,112,428
Net cash provided by/(used in) financing activities                                             2,859,851           (1,546,127       )   (232,385        )    28,512,994    23,036,131        3,462,361
Effect of exchange rate changes on cash and cash equivalents                                    28,329              (274,981         )   (41,329         )    418,055       (428,458   )      (64,397   )
Net increase/(decrease) in cash and cash equivalents                                            (11,547,042 )       (6,244,354       )   (938,534        )    6,970,727     1,838,926         276,393
Cash and cash equivalents at beginning of period                                                36,381,637          27,854,975           4,186,640            17,863,868    19,771,695        2,971,713
Cash and cash equivalents at end of period                                                      24,834,595          21,610,621           3,248,106            24,834,595    21,610,621        3,248,106
Less: Cash and cash equivalents of held for sale                                                2,794,330           -                    -                    2,794,330     -                 -
Cash and cash equivalents of continuing operations at end of period                             22,040,265          21,610,621           3,248,106            22,040,265    21,610,621        3,248,106
Reconciliation of GAAP and Non-GAAP measures:
Net cash provided by/(used in) operating activities from continuing operations                  6,402,825                 (244,703   )        (36,779    )    13,501,830    23,423,727        3,520,618
Add/(less): Impact from JD Finance related credit products included in the operating cash flow  (131,611    )             (1,559,382 )        (234,377   )    5,177,620     2,584,595         388,468
Less: Capital expenditures
Land use rights and construction in progress                                                    (496,159    )             (5,384,486 )        (809,296   )    (1,307,527  ) (6,675,136 )      (1,003,282)
Other CAPEX                                                                                     (436,274    )             (1,812,924 )        (272,484   )    (1,630,457  ) (2,490,803 )      (374,371  )
Free cash flow                                                                                  5,338,781                 (9,001,495 )        (1,352,936 )    15,741,466    16,842,383        2,531,433
JD.com, Inc.
Supplemental Financial Information and Business Metrics
                                                                          Q1 2016 Q2 2016 Q3 2016 Q4 2016 Q1 2017 Q2 2017 Q3 2017
Free cash flow - trailing twelve months ("TTM") (in RMB billions)         4.4     9.2     15.0    13.5    17.3    28.9    14.6
Inventory turnover days - TTM                                             36.8    38.0    37.3    37.6    36.7    36.3    36.9
Accounts payable turnover days - TTM                                      45.7    49.2    51.5    52.0    52.3    56.2    58.4
Accounts receivable turnover days - TTM                                   1.3     1.3     1.2     1.3     1.2     1.2     1.3
GMV (in RMB billions)                                                     178.6   228.9   228.6   303.0   253.2   335.3   302.5
Annual active customer accounts (in millions)                             169.1   188.1   198.7   226.6   236.5   258.3   266.3
(5) Inventory turnover days are the quotient of average inventory over five quarter ends to total cost of revenues for the last twelve months and then multiplied by 360 days.
(6) Accounts payable turnover days are the quotient of average accounts payable over five quarter ends to total cost of revenues for the last twelve months and then multiplied by 360 days. Presented are the accounts payable turnover days for the online direct sales business.
(7) Accounts receivable turnover days are the quotient of average accounts receivable over five quarter ends to total net revenues of the last twelve months and then multiplied by 360 days. Presented are the accounts receivable turnover days excluding the impact from JD Baitiao.
(8) GMV is defined as the total value of all orders for products and services placed in the company’s online direct sales business and on the company’s online marketplaces, regardless of whether the goods are sold or delivered or whether the goods are returned. GMV includes orders placed on our websites and mobile apps as well as orders placed on third-party websites and mobile apps that are fulfilled by us or by our third-party merchants. GMV includes shipping charges paid by buyers to sellers and excludes certain transactions over certain amounts that are comparable to the disclosed parameters in GMV definition by our major industry peer.
(9) Annual active customer accounts are customer accounts that made at least one purchase during the twelve months ended on the respective dates, whether through online direct sales or online marketplaces.
JD.com, Inc.
Unaudited Historical Selected Financial Data
(In thousands)
                                                                   For the year ended
                                                                   December 31, 2014     December 31, 2015     December 31, 2016
                                                                   RMB                   RMB                   RMB
Net revenues
Online direct sales                                                108,561,762           167,936,020           237,943,632
Services and others                                                6,380,431             13,106,280            20,346,315
Total net revenues                                                 114,942,193           181,042,300           258,289,947
Operating expenses
Cost of revenues                                                   (102,533,636)         (158,960,400)         (222,934,637 )
Fulfillment                                                        (7,226,957  )         (12,367,030 )         (18,559,691  )
Marketing                                                          (3,939,212  )         (7,232,717  )         (10,158,686  )
Technology and content                                             (1,613,183  )         (2,902,033  )         (4,452,708   )
General and administrative                                         (5,070,153  )         (2,187,890  )         (3,435,878   )
Impairment of goodwill and intangible assets related to Paipai.com -                     (2,750,129  )         -
Total operating expenses                                           (120,383,141)         (186,400,199)         (259,541,600 )
Loss from operations                                               (5,440,948  )         (5,357,899  )         (1,251,653   )
Other income/(expenses)
Share of results of equity investees                               -                     (2,852,677  )         (2,781,909   )
Interest income, net                                               637,726               600,411               608,285
Others, net                                                        214,485               (145,807    )         1,543,376
Loss before tax                                                    (4,588,737  )         (7,755,972  )         (1,881,901   )
Income tax benefits/(expenses)                                     (13,610     )         14,646                (166,391     )
Net loss from continuing operations                                (4,602,347  )         (7,741,326  )         (2,048,292   )
Net loss from discontinued operations, net of tax                  (394,011    )         (1,376,180  )         (1,365,432   )
Net loss                                                           (4,996,358  )         (9,117,506  )         (3,413,724   )
JD.com, Inc.
Unaudited Historical Selected Financial Data
(In thousands)
                                                                                                                                             For the year ended
                                                                                                                                             December 31, 2014     December 31, 2015    December 31, 2016
                                                                                                                                             RMB                   RMB                  RMB
Net loss from continuing operations attributable to non-controlling interests shareholders                                                   -                     (9,566             ) (47,848           )
Net loss from discontinued operations attributable to non-controlling interests shareholders                                                 -                     -                    (3,743            )
Net income from discontinued operations attributable to mezzanine classified non-controlling interests shareholders                          -                     -                    444,657
Preferred shares redemption value accretion from continuing operations                                                                       7,957,640             -                    -
Net loss from continuing operations attributable to ordinary shareholders                                                                    (12,559,987         ) (7,731,760         ) (2,000,444        )
Net loss from discontinued operations attributable to ordinary shareholders                                                                  (394,011            ) (1,376,180         ) (1,806,346        )
Net loss attributable to ordinary shareholders                                                                                               (12,953,998         ) (9,107,940         ) (3,806,790        )
Non-GAAP net income from continuing operations attributable to ordinary shareholders                                                         721,259               399,805              2,068,404
(10) Includes share-based compensation expenses as follows:
Cost of revenues                                                                                                                             (2,877              ) (7,529             ) (17,485           )
Fulfillment                                                                                                                                  (119,477            ) (164,162           ) (332,383          )
Marketing                                                                                                                                    (23,508             ) (47,510            ) (87,261           )
Technology and content                                                                                                                       (74,209             ) (208,898           ) (470,234          )
General and administrative                                                                                                                   (4,006,656          ) (648,187           ) (1,154,069        )
(11) Includes amortization of intangible assets resulting from assets and business acquisitions as follows:
Fulfillment                                                                                                                                  (7,908              ) (9,564             ) (92,631           )
Marketing                                                                                                                                    (924,737            ) (1,225,318         ) (1,222,214        )
Technology and content                                                                                                                       (18,591             ) (23,748            ) (45,909           )
General and administrative                                                                                                                   (145,643            ) (180,118           ) (248,023          )
(12) The above unaudited selected financial data of prior periods are presented to reflect the results of JD Finance deconsolidation and JD Logistics cost reclassification. As of June 30, 2017, JD Finance has been deconsolidated from the company as a result of the reorganization, principal terms of which were previously announced. Accordingly, JD Finance’s historical financial results for periods prior to July 1, 2017 are reflected in the company’s consolidated financial statements as discontinued operations. In April 2017, the company established JD Logistics, a new business group under JD.com, which leverages the company’s advanced technology and logistics expertise to provide logistics services to businesses across a wide range of industries. As JD Logistics has changed from supporting the overall JD platform to an independently operated business unit, cost related to the logistics services provided to merchants and other third parties are reclassified from fulfillment expenses to cost of revenues. The amount of fulfillment expenses that has been reclassified to conform to the current period financial statement presentation were RMB0.8 billion, RMB1.7 billion and RMB2.6 billion for the years ended December 31, 2014, 2015, and 2016, respectively.
JD.com, Inc.
Unaudited Reconciliation of GAAP and Non-GAAP Results
(In thousands, except percentage data)
                                                                                                                                For the three months ended                 For the nine months ended
                                                                                                                                September 30, September 30, September 30,  September 30,  September 30,  September 30,
                                                                                                                                2016          2017          2017           2016           2017           2017
                                                                                                                                RMB           RMB           US$            RMB            RMB            US$
Net revenues from continuing operations                                                                                         60,173,725    83,746,258    12,587,176     178,878,819    252,166,420    37,900,954
Less: Cost of revenues from continuing operations                                                                               (51,537,518 ) (70,763,508 ) (10,635,851 )  (154,364,119 ) (215,711,390 ) (32,421,714 )
Gross profit                                                                                                                    8,636,207     12,982,750    1,951,325      24,514,700     36,455,030     5,479,240
Less: Revenue from business cooperation arrangements with equity investees                                                      (227,966    ) (210,970    ) (31,709     )  (649,648     ) (625,569     ) (94,024     )
Add: Share-based compensation included in cost of revenues                                                                      4,908         7,235         1,087          12,046         16,551         2,488
Non-GAAP gross profit                                                                                                           8,413,149     12,779,015    1,920,703      23,877,098     35,846,012     5,387,704
Income/(loss) from operations from continuing operations                                                                        (234,422    ) 502,386       75,509         (913,175     ) 760,725        114,338
Reversal of: Revenue from business cooperation arrangements with equity investees                                               (227,966    ) (210,970    ) (31,709     )  (649,648     ) (625,569     ) (94,024     )
Add: Share-based compensation                                                                                                   556,809       734,244       110,357        1,445,664      2,017,660      303,258
Add: Amortization of intangible assets resulting from assets and business acquisitions                                          447,842       446,412       67,096         1,161,197      1,328,628      199,694
Non-GAAP income from operations from continuing operations                                                                      542,263       1,472,072     221,253        1,044,038      3,481,444      523,266
Add: Depreciation and amortization excluding amortization of intangible assets resulting from assets and business acquisitions  479,320       641,143       96,365         1,302,912      1,681,287      252,700
Non-GAAP EBITDA from continuing operations                                                                                      1,021,583     2,113,215     317,618        2,346,950      5,162,731      775,966
Total net revenues from continuing operations                                                                                   60,173,725    83,746,258    12,587,176     178,878,819    252,166,420    37,900,954
Non-GAAP operating margin from continuing operations                                                                            0.9         % 1.8         % 1.8         %  0.6          % 1.4          % 1.4         %
Non-GAAP EBITDA margin from continuing operations                                                                               1.7         % 2.5         % 2.5         %  1.3          % 2.0          % 2.0         %
JD.com, Inc.
Unaudited Reconciliation of GAAP and Non-GAAP Results
(In thousands, except percentage data)
                                                                                        For the three months ended                                                                                                  For the nine months ended
                                                                                        September 30,                            September 30,                            September 30,                             September 30,                            September 30,                            September 30,
                                                                                        2016                                     2017                                     2017                                      2016                                     2017                                     2017
                                                                                        RMB                                      RMB                                      US$                                       RMB                                      RMB                                      US$
Net income/(loss) from continuing operations attributable to ordinary shareholders      (467,373                               ) 1,014,290                                152,449                                   (739,064                               ) 1,026,052                                154,216
Add: Share-based compensation                                                           556,809                                  734,244                                  110,357                                   1,445,664                                2,017,660                                303,258
Add: Amortization of intangible assets resulting from assets and business acquisitions  447,842                                  446,412                                  67,096                                    1,161,197                                1,328,628                                199,694
Add: Reconciling items on the share of equity method investments                        157,048                                  239,816                                  36,045                                    332,351                                  693,257                                  104,197
Add: Impairment of goodwill, intangible assets, and investments                         37,559                                   16,666                                   2,505                                     998,787                                  139,823                                  21,016
Reversal of: Gain on disposal of JD Daojia                                              -                                        -                                        -                                         (1,227,760                             ) -                                        -
Reversal of: Revenue from business cooperation arrangements with equity investees       (227,966                               ) (210,970                               ) (31,709                                )  (649,648                               ) (625,569                               ) (94,024                                )
Reversal of: Income from non-compete agreement                                          (19,846                                ) (19,856                                ) (2,984                                 )  (32,812                                ) (60,769                                ) (9,134                                 )
Non-GAAP net income from continuing operations attributable to ordinary shareholders    484,073                                  2,220,602                                333,759                                   1,288,715                                4,519,082                                679,223
Total net revenues from continuing operations                                           60,173,725                               83,746,258                               12,587,176                                178,878,819                              252,166,420                              37,900,954
Non-GAAP net margin from continuing operations                                          0.8                                    % 2.7                                    % 2.7                                    %  0.7                                    % 1.8                                    % 1.8                                    %
(13) For the third quarter of 2017, the reconciling items on the share of equity method investments included the impact of share-based compensation of RMB28.4 million, amortization of intangible assets resulting from assets and business acquisitions of RMB89.1 million, share of amortization of equity investments’ intangibles not on their books of RMB23.1 million, and net income attributable to mezzanine equity holder of RMB99.2 million. Earning from equity method investments in publicly listed companies and certain privately held companies is recorded one quarter in arrears.
JD.com, Inc.
Unaudited Reconciliation of GAAP and Non-GAAP Results
(In thousands, except percentage data)
                                                                                       For the year ended
                                                                                       December 31, 2014 December 31, 2015 December 31, 2016
                                                                                       RMB               RMB               RMB
Net loss from continuing operations attributable to ordinary shareholders              (12,559,987 )     (7,731,760  )     (2,000,444  )
Add: Share-based compensation                                                          4,226,727         1,076,286         2,061,432
Add: Amortization of intangible assets resulting from assets and business acquisitions 1,096,879         1,438,748         1,608,777
Add: Reconciling items on the share of equity method investments                       -                 174,102           539,325
Add: Impairment of goodwill, intangible assets, and investments                        -                 5,946,878         1,959,746
Reversal of: Revenue from business cooperation arrangements with equity investees      -                 (504,449    )     (819,486    )
Reversal of: Gain on disposal of JD Daojia                                             -                 -                 (1,227,760  )
Reversal of: Income from non-compete agreement                                         -                 -                 (53,186     )
Add: Preferred shares redemption value accretion                                       7,957,640         -                 -
Non-GAAP net income from continuing operations attributable to ordinary shareholders   721,259           399,805           2,068,404
Total net revenues from continuing operations                                          114,942,193       181,042,300       258,289,947
Non-GAAP net margin from continuing operations                                         0.6         %     0.2         %     0.8         %

<img src="http://www.globenewswire.com/newsroom/ti?ndecode=MTUwIzY5OTMzOTk=" alt="" width="1" height="1"/>



Register |  Password |  Feedback |  Copyright |  Usage Agreement |  Privacy Policy |  Advertising |  About Us |  Contact Us |  FAQ 

Past performance is not indicative of future results

StockSelector.com, the StockSelector.com logo, and News Selects are trademarks of StockSelector.com.
Copyright © 1998 - 2018 StockSelector.com. All rights reserved.