UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 UNDER
THE SECURITIES EXCHANGE ACT OF 1934
For the month of November 2017
Commission File Number: 001-35454
Vipshop Holdings Limited
No. 20 Huahai Street
Liwan District, Guangzhou 510370
Peoples Republic of China
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of 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
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
Vipshop Holdings Limited | ||
|
|
|
|
|
|
|
|
|
|
|
|
By |
: |
/s/ Donghao Yang |
|
|
Name: |
: |
Donghao Yang |
|
|
Title: |
: |
Chief Financial Officer |
Date: November 22, 2017
EXHIBIT INDEX
Exhibit No. |
|
Description |
99.1 |
|
Press Release Vipshop Reports Unaudited Third Quarter 2017 Financial Results |
99.2* |
|
Unaudited First and Second Quarters 2017 Financial Results of Vipshop Holdings Limited |
* Exhibit 99.2 is furnished herewith solely for the purpose of meeting the requirements under Section 203.03 of the New York Stock Exchange Listed Company Manual in connection with submission of a semi-annual income statement that covers the Registrants first two fiscal quarters.
Exhibit 99.1
Vipshop Reports Unaudited Third Quarter 2017 Financial Results
Conference Call to Be Held at 8:00 A.M. U.S. Eastern Time on November 21, 2017
Guangzhou, China, November 20, 2017 Vipshop Holdings Limited (NYSE: VIPS), a leading online discount retailer for brands in China (Vipshop or the Company), today announced its unaudited financial results for the third quarter ended September 30, 2017.
Third Quarter 2017 Highlights
· Total net revenue for the third quarter of 2017 increased by 27.6% to RMB15.3 billion (US$2.3 billion) from RMB12.0 billion in the prior year period.
· The number of active customers1 for the trailing twelve months ended September 30, 2017 increased by 22% year over year to 60.5 million from 49.6 million in the prior year period.
· Total orders2 for the third quarter of 2017 increased by 23% year over year to 74.0 million from 60.1 million in the prior year period.
· Gross profit for the third quarter of 2017 increased by 19.4% to RMB3.5 billion (US$526.0 million) from RMB2.9 billion in the prior year period.
· Net income attributable to Vipshops shareholders for the third quarter of 2017 was RMB338.1 million (US$50.8 million), as compared with RMB342.9 million in the prior year period.
· Non-GAAP net income attributable to Vipshops shareholders3 for the third quarter of 2017 was RMB559.8 million (US$84.1 million), as compared with RMB595.5 million in the prior year period.
Mr. Eric Shen, chairman and chief executive officer of Vipshop, stated, We saw healthy growth in our total active customers for the trailing twelve months ended September 30, 2017, which increased to over 60 million. Importantly, our core categories continue to demonstrate robust growth, adding hundreds of domestic and international fashion brands to our portfolio in the past quarter. We remain committed to enriching our offering, including opening up our marketplace business, which will continue to improve our user experience.
Mr. Donghao Yang, chief financial officer of Vipshop, further commented, In the third quarter of 2017, our topline came in at the high-end of our guidance range, increasing by nearly 28% year over year. Our efforts to manage existing and new users are bearing fruit, as demonstrated by the improved stickiness and customer loyalty across our platform.
1 Active customers are defined as registered members who have purchased from the Company or the Companys online marketplace platforms at least once during the relevant period.
2 Total orders are defined as the total number of orders placed during the relevant period, including the orders for products and services sold in the Companys online sales business and on the Companys online marketplace platforms, net of orders returned.
3 Non-GAAP net income attributable to Vipshops shareholders is a non-GAAP financial measure, which is defined as net income attributable to Vipshops shareholders excluding share-based compensation expenses, impairment loss of investments, and amortization of intangible assets resulting from business acquisitions and equity method investments.
Recent Business Highlights
· In the third quarter of 2017, Vipshop added three local warehouses in Taiyuan, Hohhot, and Hefei, China, totaling approximately 32,000 square meters and bringing the Companys total number of local warehouses to fourteen as of September 30, 2017. The Company added approximately 23,000 square meters of warehousing space for its cross-border business, including new locations in Australia, France, and the United States. For its regional logistics hubs, approximately 150,000 square meters of warehousing space were added. As of September 30, 2017, Vipshop has approximately 2.4 million square meters of total warehousing space, of which 1.5 million square meters of warehousing space is owned by the Company.
· During the third quarter of 2017, Vipshop delivered 98% of its orders through its proprietary last mile network, up from 90% in the prior year period. Around 72% of customer returns were collected directly by Vipshops last mile staff, which represents a significant increase from 50% in the prior year period.
· In the third quarter of 2017, the Companys average revenue per customer increased by 11% year over year, which was primarily driven by the 4% year-over-year increase in average ticket size and 7% year-over-year increase in the number of orders per customer.
· Vipshop began to roll out its Super VIP Paid Membership Program to all customers in the third quarter of 2017. The average visiting frequency of customers who enrolled in the program increased by almost 100% after such customers started paying for the membership.
· Vipshop is connected to the inventory management systems of more than 500 of its suppliers. In the third quarter of 2017, the Companys daily average SKUs online was 3.2 million, representing a significant increase from 1.2 million in the prior year period.
· Vipshop recently added a number of popular domestic and international brands to its platform, including Diesel, Marc Jacobs, Sergio Rossi, Shanghai Tang, and Peuterey.
· In October 2017, Vipshops Internet finance subsidiary completed its second offering of Renminbi-denominated asset-backed securities (ABS) of RMB500 million, which is listed on the Shanghai Stock Exchange in China.
· During the third quarter of 2017, Vipshops consumer financing business had 3.8 million users, which was an 146% increase from 1.5 million users in the prior year period.
Third Quarter 2017 Financial Results
REVENUE
Total net revenue for the third quarter of 2017 increased by 27.6% to RMB15.3 billion (US$2.3 billion) from RMB12.0 billion in the prior year period, primarily driven by the growth in the number of total active customers and average revenue per customer.
The number of active customers for the third quarter of 2017 increased by 15% to 23.8 million from 20.8 million in the prior year period. The number of total orders for the third quarter of 2017 increased by 23% to 74.0 million from 60.1 million in the prior year period.
GROSS PROFIT
Gross profit for the third quarter of 2017 increased by 19.4% to RMB3.5 billion (US$526.0 million) from RMB2.9 billion in the prior year period. Gross margin was 22.9% as compared with 24.4% in the prior year period, primarily attributable to investment in promotional activities for market share gain, which is balanced by reduced spending in the Companys broader marketing efforts.
OPERATING INCOME AND EXPENSES
Total operating expenses for the third quarter of 2017 were RMB3.2 billion (US$474.1 million), as compared with RMB2.5 billion in the prior year period. As a percentage of total net revenue, total operating expenses decreased to 20.6% from 21.2% in the prior year period.
· Fulfillment expenses for the third quarter of 2017 were RMB1.7 billion (US$251.6 million), as compared with RMB1.0 billion in the prior year period, primarily reflecting an increase in sales volume and number of orders fulfilled. As a percentage of total net revenue, fulfillment expenses were 10.9% as compared with 8.5% in the prior year period, primarily attributable to the Companys expansion to support an increase in the last mile business outside of the Vipshop platform.
· Marketing expenses for the third quarter of 2017 were RMB478.4 million (US$71.9 million), as compared with RMB641.5 million in the prior year period. As a percentage of total net revenue, marketing expenses decreased to 3.1% from 5.3% in the prior year period.
· Technology and content expenses for the third quarter of 2017 were RMB455.0 million (US$68.4 million), as compared with RMB374.5 million in the prior year period, reflecting the Companys continuing efforts to invest in human capital, advanced technologies, and its Internet finance business. As a percentage of total net revenue, technology and content expenses decreased to 3.0% from 3.1% in the prior year period.
· General and administrative expenses for the third quarter of 2017 were RMB546.6 million (US$82.2 million), as compared with RMB500.6 million in the prior year period. As a percentage of total net revenue, general and administrative expenses decreased to 3.6% from 4.2% in the prior year period, primarily attributable to the Companys improved efficiency due to its greater scale.
Income from operations for the third quarter of 2017 was RMB448.2 million (US$67.4 million), as compared with RMB528.8 million in the prior year period. Operating margin was 2.9% as compared with 4.4% in the prior year period.
Non-GAAP income from operations4, which excludes share-based compensation expenses and amortization of intangible assets resulting from business acquisitions, was RMB703.2 million (US$105.7 million) as compared with RMB732.0 million in the prior year period. Non-GAAP operating income margin5 was 4.6% as compared with 6.1% in the prior year period.
NET INCOME
Net income attributable to Vipshops shareholders for the third quarter of 2017 was RMB338.1 million (US$50.8 million), as compared with RMB342.9 million in the prior year period. Net margin attributable to Vipshops shareholders was 2.2% as compared with 2.9% in the prior year period, primarily attributable to decreased gross margin and increased fulfillment costs due to the Companys investment into its logistics business outside of the Vipshop platform. Net income attributable to Vipshops shareholders per diluted ADS6 was RMB0.56 (US$0.08) as compared with RMB0.58 in the prior year period.
Non-GAAP net income attributable to Vipshops shareholders, which excludes share-based compensation expenses, impairment loss of investments, and amortization of intangible assets resulting from business acquisitions and equity method investments, was RMB559.8 million (US$84.1 million) as compared with RMB595.5 million in the prior year period. Non-GAAP net margin attributable to Vipshops shareholders7 was 3.7% as compared with 5.0% in the prior year period. Non-GAAP net income attributable to Vipshops shareholders per diluted ADS8 was RMB0.91 (US$0.14) as compared with RMB1.00 in the prior year period.
For the quarter ended September 30, 2017, the Companys weighted average number of ADSs used in computing diluted income per ADS was 627,678,468.
BALANCE SHEET AND CASH FLOW
As of September 30, 2017, the Company had cash and cash equivalents and restricted cash of RMB3.7 billion (US$556.6 million) and held-to-maturity securities of RMB230.3 million (US$34.6 million).
For the quarter ended September 30, 2017, net cash used in operating activities was RMB0.4 billion, and free cash flow9, a non-GAAP measurement of liquidity, was as follows:
4 Non-GAAP income from operations is a non-GAAP financial measure, which is defined as income from operations excluding share-based compensation expenses and amortization of intangible assets resulting from business acquisitions.
5 Non-GAAP operating income margin is a non-GAAP financial measure, which is defined as non-GAAP income from operations as a percentage of total net revenues.
6 ADS means American depositary share, each of which represents 0.2 Class A ordinary share.
7 Non-GAAP net margin attributable to Vipshops shareholders is a non-GAAP financial measure, which is defined as non-GAAP net income attributable to Vipshops shareholders, as a percentage of total net revenues.
8 Non-GAAP net income attributable to Vipshops shareholders per diluted ADS is a non-GAAP financial measure, which is defined as non-GAAP net income attributable to Vipshops shareholders, divided by weighted average number of diluted ADS outstanding for computing diluted earnings per ADS.
9 Free cash flow is a non-GAAP financial measure, which means the operating cash flow adding back the impact from Internet financing activities and less capital expenditures, which include purchase of property and equipment, purchase and deposits of land use rights, and purchase of other assets.
For the three months ended
|
|
Sep 30, 2016 |
|
Sep 30, 2017 |
|
Sep 30, 2017 |
|
|
|
RMB000 |
|
RMB000 |
|
US$000 |
|
Net cash from (used in) operating activities |
|
649,556 |
|
(359,678 |
) |
(54,060 |
) |
Add: Impact from Internet financing activities[9] |
|
450,106 |
|
503,416 |
|
75,664 |
|
Less: Capital expenditures |
|
(830,470 |
) |
(719,081 |
) |
(108,079 |
) |
Free cash flow in (out) |
|
269,192 |
|
(575,343 |
) |
(86,475 |
) |
Free cash flow trailing twelve months ended
|
|
Sep 30, 2016 |
|
Sep 30, 2017 |
|
Sep 30, 2017 |
|
|
|
RMB000 |
|
RMB000 |
|
US$000 |
|
Net cash from operating activities |
|
3,634,113 |
|
904,849 |
|
136,000 |
|
Add: Impact from Internet financing activities[9] |
|
1,603,278 |
|
2,903,516 |
|
436,402 |
|
Less: Capital expenditures |
|
(3,844,400 |
) |
(2,690,145 |
) |
(404,332 |
) |
Free cash flow in |
|
1,392,991 |
|
1,118,220 |
|
168,070 |
|
Business Outlook
For the fourth quarter of 2017, the Company expects its total net revenue to be between RMB22.8 billion and RMB23.8 billion, representing a year-over-year growth rate of approximately 20% to 25%. These forecasts reflect the Companys current and preliminary view on the market and operational conditions, which is subject to change.
Exchange Rate
This announcement contains currency conversions of certain Renminbi amounts into U.S. dollars at specified rates solely for the convenience of the reader. Unless otherwise noted, all translations from Renminbi to U.S. dollars are made at a rate of RMB6.6533 to US$1.00, the effective noon buying rate for September 29, 2017 as set forth in the H.10 statistical release of the Federal Reserve Board.
Conference Call Information
The Company will hold a conference call on Tuesday, November 21, 2017 at 8:00 am Eastern Time or 9:00 pm Beijing Time to discuss its financial results and operating performance for the third quarter of 2017.
United States: |
+1-845-675-0438 |
International Toll Free: |
+1-855-500-8701 |
China Domestic: |
400-1200-654 |
Hong Kong: |
+852-3018-6776 |
Conference ID: |
#3299529 |
The replay will be accessible through November 29, 2017 by dialing the following numbers:
United States Toll Free: |
+1-855-452-5696 |
International: |
+61-2-9003-4211 |
Conference ID: |
#3299529 |
A live and archived webcast of the conference call will also be available at the Companys investor relations website at http://ir.vip.com.
About Vipshop Holdings Limited
Vipshop Holdings Limited is a leading online discount retailer for brands in China. Vipshop offers high quality and popular branded products to consumers throughout China at a significant discount to retail prices. Since it was founded in August 2008, the Company has rapidly built a sizeable and growing base of customers and brand partners. For more information, please visit www.vip.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 and similar statements. Among other things, the business outlook and quotations from management in this announcement, as well as Vipshops strategic and operational plans, contain forward-looking statements. Vipshop 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 Vipshops 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: Vipshops goals and strategies; Vipshops future business development, results of operations and financial condition; the expected growth of the online discount retail market in China; Vipshops ability to attract customers and brand partners and further enhance its brand recognition; Vipshops expectations regarding demand for and market acceptance of flash sales products and services; competition in the discount retail industry; fluctuations in general economic and business conditions in China and assumptions underlying or related to any of the foregoing. Further information regarding these and other risks is included in Vipshops 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 Vipshop does not undertake any obligation to update any forward-looking statement, except as required under applicable law.
Use of Non-GAAP Financial Measures
The unaudited condensed consolidated financial information is prepared in conformity with accounting principles generally accepted in the United States of America (U.S. GAAP), except that the consolidated statement of shareholders equity, consolidated statements of cash flows, and the detailed notes required by Accounting Standards Codification 270 Interim Reporting (ASC270), have not been presented. Vipshop uses non-GAAP net income attributable to Vipshops shareholders, non-GAAP net income attributable to Vipshops shareholders per diluted ADS, non-GAAP income from operations, non-GAAP operating income margin, non-GAAP net margin attributable to Vipshops shareholders, and free cash flow, each of which is a non-GAAP financial measure. Non-GAAP net income attributable to Vipshops shareholders is net income attributable to Vipshops shareholders excluding share-based compensation expenses, impairment loss of investments, and amortization of intangible assets resulting from business acquisitions and equity method investments. Non-GAAP net income attributable to Vipshops shareholders per diluted ADS is computed using non-GAAP net income attributable to Vipshops shareholders divided by weighted average number of diluted ADS outstanding for computing diluted earnings per ADS. Non-GAAP income from operations is income from operations excluding share-based compensation expenses and amortization of intangible assets resulting from business acquisitions. Non-GAAP operating income margin is non-GAAP income from operations as a percentage of total net revenue. Non-GAAP net margin attributable to Vipshops shareholders is non-GAAP net income attributable to Vipshops shareholders as a percentage of total net revenue. Free cash flow is the operating cash flow adding back the impact from Internet financing activities and less capital expenditures, which include purchase of property and equipment, purchase and deposits of land use rights, and purchase of other assets. The Company believes that separate analysis and exclusion of the non-cash impact of share-based compensation, impairment loss of investments and amortization of intangible assets adds clarity to the constituent parts of its performance. The Company reviews these non-GAAP financial measures together with GAAP financial measures to obtain a better understanding of its operating performance. It uses these non-GAAP financial measures for planning, forecasting and measuring results against the forecast. The Company believes that non-GAAP financial measures are useful supplemental information for investors and analysts to assess its operating performance without the effect of non-cash share-based compensation expenses, impairment loss of investments, and amortization of intangible assets. Free cash flow enables the Company to assess liquidity and cash flow, taking into account the impact from Internet financing activities and the financial resources needed for the expansion of fulfillment infrastructure and technology platform. Share-based compensation expenses and amortization of intangible assets have been and will continue to be significant recurring expenses in its business. However, the use of non-GAAP financial measures has material limitations as an analytical tool. One of the limitations of using non-GAAP financial measures is that they do not include all items that impact the Companys net income for the period. In addition, because non-GAAP financial measures are not measured in the same manner by all companies, they may not be comparable to other similar titled measures used by other companies. One of the key limitations of free cash flow is that it does not represent the residual cash flow available for discretionary expenditures. In light of the foregoing limitations, you should not consider non-GAAP financial measure in isolation from or as an alternative to the financial measure prepared in accordance with U.S. GAAP.
The presentation of these non-GAAP financial measures is not intended to be considered in isolation from, or as a substitute for, the financial information prepared and presented in accordance with U.S. GAAP. For more information on these non-GAAP financial measures, please see the table captioned Vipshop Holdings Limited Reconciliations of GAAP and Non-GAAP Results at the end of this release.
Investor Relations Contact
Vipshop Holdings Limited
Millicent Tu
Tel: +86 (20) 2233-0732
Email:IR@vipshop.com
Vipshop Holdings Limited
Unaudited Condensed Consolidated Statements of Income and Comprehensive Income
(In thousands, except per share data)
|
|
Three Months Ended |
| ||||
|
|
September 30,2016 |
|
September 30,2017 |
|
September 30,2017 |
|
|
|
RMB000 |
|
RMB000 |
|
USD000 |
|
|
|
|
|
|
|
|
|
Product revenues |
|
11,703,511 |
|
14,900,789 |
|
2,239,609 |
|
Other revenues (1) |
|
298,813 |
|
412,368 |
|
61,979 |
|
Total net revenues |
|
12,002,324 |
|
15,313,157 |
|
2,301,588 |
|
Cost of revenues |
|
(9,070,361 |
) |
(11,813,674 |
) |
(1,775,611 |
) |
Gross profit |
|
2,931,963 |
|
3,499,483 |
|
525,977 |
|
Operating expenses: |
|
|
|
|
|
|
|
Fulfillment expenses (2) |
|
(1,025,845 |
) |
(1,674,261 |
) |
(251,644 |
) |
Marketing expenses |
|
(641,514 |
) |
(478,424 |
) |
(71,908 |
) |
Technology and content expenses |
|
(374,468 |
) |
(455,039 |
) |
(68,393 |
) |
General and administrative expenses (3) |
|
(500,600 |
) |
(546,575 |
) |
(82,151 |
) |
Total operating expenses |
|
(2,542,427 |
) |
(3,154,299 |
) |
(474,096 |
) |
Other income |
|
139,251 |
|
103,017 |
|
15,484 |
|
Income from operations |
|
528,787 |
|
448,201 |
|
67,365 |
|
Impairment loss of investments |
|
(65,940 |
) |
0 |
|
0 |
|
Interest expenses |
|
(20,125 |
) |
(18,675 |
) |
(2,807 |
) |
Interest income |
|
21,972 |
|
18,549 |
|
2,788 |
|
Exchange gain (loss) |
|
31,913 |
|
(26,950 |
) |
(4,051 |
) |
Income before income taxes and share of result of affiliates |
|
496,607 |
|
421,125 |
|
63,295 |
|
Income tax expense (4) |
|
(135,651 |
) |
(101,676 |
) |
(15,282 |
) |
Share of loss of affiliates |
|
(15,752 |
) |
(993 |
) |
(149 |
) |
Net income |
|
345,204 |
|
318,456 |
|
47,864 |
|
Net (income) loss attributable to noncontrolling interests |
|
(2,343 |
) |
19,599 |
|
2,946 |
|
Net income attributable to Vipshops shareholders |
|
342,861 |
|
338,055 |
|
50,810 |
|
|
|
|
|
|
|
|
|
Shares used in calculating earnings per share (5): |
|
|
|
|
|
|
|
Class A and Class B ordinary shares: |
|
|
|
|
|
|
|
Basic |
|
116,178,808 |
|
117,641,548 |
|
117,641,548 |
|
Diluted |
|
118,727,676 |
|
125,535,694 |
|
125,535,694 |
|
|
|
|
|
|
|
|
|
Net earnings per Class A and Class B share |
|
|
|
|
|
|
|
Net income attributable to Vipshops shareholdersBasic |
|
2.95 |
|
2.87 |
|
0.43 |
|
Net income attributable to Vipshops shareholdersDiluted |
|
2.89 |
|
2.79 |
|
0.42 |
|
|
|
|
|
|
|
|
|
Net earnings per ADS (1 ordinary share equals to 5 ADSs) |
|
|
|
|
|
|
|
Net income attributable to Vipshops shareholdersBasic |
|
0.59 |
|
0.57 |
|
0.09 |
|
Net income attributable to Vipshops shareholdersDiluted |
|
0.58 |
|
0.56 |
|
0.08 |
|
(1) Other revenues primarily consist of revenues from third-party logistics services, product promotion and online advertising, fees charged to third-party merchants which the Company provides platform access for sales of their products,and inventory and warehouse management services to certain suppliers.
(2) Fulfillment expenses include shipping and handling expenses, which amounted RMB 543 million and RMB 948 million in the three month periods ended September 30, 2016 and September 30, 2017, respectively.
(3) General and administrative expenses include amortization of intangible assets resulting from business acquisitions, which amounted to RMB 77 million and RMB 84 million in the three months period ended September 30, 2016 and September 30, 2017, respectively.
(4) Income tax expense Includes income tax benefits of RMB 20 million and RMB 21 million related to the reversal of deferred tax liabilities, which was recognized on business acquisitions for the three months period ended September 30, 2016 and September 30, 2017, respectively.
(5) Authorized share capital is re-classified and re-designated into Class A ordinary shares and Class B ordinary shares, with each Class A ordinary share being entitled to one vote and each Class B ordinary share being entitled to ten votes on all matters that are subject to shareholder vote.
Net income |
|
345,204 |
|
318,456 |
|
47,864 |
|
Other comprehensive income, net of tax: |
|
|
|
|
|
|
|
Foreign currency translation adjustments |
|
(36,623 |
) |
92,229 |
|
13,862 |
|
Unrealized gain (loss) from available-for-sale securities |
|
11,342 |
|
(1,993 |
) |
(299 |
) |
Comprehensive income |
|
319,923 |
|
408,692 |
|
61,427 |
|
Less: Comprehensive income (loss) attributable to noncontrolling interests |
|
5,609 |
|
(19,599 |
) |
(2,946 |
) |
Comprehensive income attributable to Vipshops shareholders |
|
314,314 |
|
428,291 |
|
64,373 |
|
|
|
Three Months Ended |
| ||||
|
|
September 30,2016 |
|
September 30,2017 |
|
September 30,2017 |
|
|
|
RMB000 |
|
RMB000 |
|
USD000 |
|
Share-based compensation expenses included are as follows |
|
|
|
|
|
|
|
Fulfillment expenses |
|
10,136 |
|
17,842 |
|
2,682 |
|
Marketing expenses |
|
9,536 |
|
9,415 |
|
1,415 |
|
Technology and content expenses |
|
45,096 |
|
51,420 |
|
7,728 |
|
General and administrative expenses |
|
61,397 |
|
92,148 |
|
13,850 |
|
Total |
|
126,165 |
|
170,825 |
|
25,675 |
|
Vipshop Holdings Limited
Unaudited Condensed Consolidated Balance Sheets
(In thousands, except per share data)
|
|
December 31,2016 |
|
September 30,2017 |
|
September 30,2017 |
|
|
|
RMB000 |
|
RMB000 |
|
USD000 |
|
ASSETS |
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
4,109,577 |
|
3,665,310 |
|
550,901 |
|
Restricted cash |
|
0 |
|
37,781 |
|
5,679 |
|
Held-to-maturity securities |
|
671,776 |
|
230,267 |
|
34,610 |
|
Accounts receivable, net |
|
2,333,918 |
|
3,561,913 |
|
535,360 |
|
Amounts due from related parties |
|
8,352 |
|
5,007 |
|
753 |
|
Other receivables and prepayments,net |
|
2,293,825 |
|
2,782,842 |
|
418,265 |
|
Inventories |
|
4,948,609 |
|
4,341,557 |
|
652,542 |
|
Deferred tax assets |
|
214,815 |
|
0 |
|
0 |
|
Total current assets |
|
14,580,872 |
|
14,624,677 |
|
2,198,110 |
|
NON-CURRENT ASSETS |
|
|
|
|
|
|
|
Property and equipment, net |
|
4,467,451 |
|
6,161,628 |
|
926,101 |
|
Deposits for property and equipment |
|
1,039,793 |
|
425,639 |
|
63,974 |
|
Land use rights, net |
|
2,399,058 |
|
3,095,594 |
|
465,272 |
|
Intangible assets, net |
|
725,147 |
|
484,862 |
|
72,875 |
|
Investment in affiliates |
|
93,144 |
|
62,642 |
|
9,415 |
|
Other investments |
|
503,117 |
|
424,096 |
|
63,742 |
|
Available-for-sale securities investments |
|
407,944 |
|
148,006 |
|
22,246 |
|
Other long-term assets |
|
510,821 |
|
152,625 |
|
22,940 |
|
Goodwill |
|
367,106 |
|
367,106 |
|
55,177 |
|
Deferred tax assets |
|
0 |
|
302,849 |
|
45,519 |
|
Total non-current assets |
|
10,513,581 |
|
11,625,047 |
|
1,747,261 |
|
TOTAL ASSETS |
|
25,094,453 |
|
26,249,724 |
|
3,945,371 |
|
|
|
|
|
|
|
|
|
LIABILTIES AND EQUITY |
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
|
Short term loans (Including short term loans of the VIE without recourse to the Company of nil and nil as of December 31, 2016 and September 30, 2017, respectively) |
|
0 |
|
554,000 |
|
83,267 |
|
Accounts payable (Including accounts payable of the VIE without recourse to the Company of RMB 22,471 and RMB 27,978 as of December 31, 2016 and September 30, 2017, respectively) |
|
8,333,610 |
|
8,435,969 |
|
1,267,937 |
|
Advance from customers (Including advance from customers of the VIE without recourse to the Company of RMB 1,211,643 and RMB 904,297 as of December 31, 2016 and September 30, 2017, respectively) |
|
2,699,981 |
|
1,836,299 |
|
275,998 |
|
Accrued expenses and other current liabilities (Including accrued expenses and other current liabilities of the VIE without recourse to the Company of RMB 1,257,667 and RMB 1,406,029 as of December 31, 2016 and September 30, 2017, respectively) |
|
3,322,599 |
|
2,689,541 |
|
404,242 |
|
Amounts due to related parties (Including amounts due to related parties of the VIE without recourse to the Company of RMB 591 and RMB 3,656 as of December 31, 2016 and September 30, 2017, respectively) |
|
52,729 |
|
13,686 |
|
2,057 |
|
Deferred income (Including deferred income of the VIE without recourse to the Company of RMB 16,222 and RMB 7,898 as of December 31, 2016 and September 30, 2017, respectively) |
|
174,547 |
|
173,580 |
|
26,089 |
|
Securitization debt (Including securitization debt of the VIE without recourse to the Company of nil and nil as of December 31, 2016 and September 30, 2017, respectively) |
|
0 |
|
285,000 |
|
42,836 |
|
Total current liabilities |
|
14,583,466 |
|
13,988,075 |
|
2,102,426 |
|
NON-CURRENT LIABILITIES |
|
|
|
|
|
|
|
Deferred tax liability (Including deferred tax of the VIE without recourse to the Company of RMB 4,904 and RMB 4,382 as of December 31, 2016 and September 30, 2017, respectively) |
|
100,583 |
|
38,820 |
|
5,835 |
|
Deferred income-non current (Including deferred income-non current of the VIE without recourse to the Company of RMB 1,928 and RMB 2,972 as of December 31, 2016 and September 30, 2017, respectively) |
|
246,902 |
|
314,814 |
|
47,317 |
|
Convertible senior notes |
|
4,381,698 |
|
4,187,421 |
|
629,375 |
|
Total non-current liabilities |
|
4,729,183 |
|
4,541,055 |
|
682,527 |
|
Total liabilities |
|
19,312,649 |
|
18,529,130 |
|
2,784,953 |
|
|
|
|
|
|
|
|
|
EQUITY: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A ordinary shares (US$0.0001 par value, 483,489,642 shares authorized, and 101,508,264 and 101,508,264 shares issued and outstanding as of December 31, 2016 and September 30, 2017, respectively) |
|
66 |
|
66 |
|
10 |
|
|
|
|
|
|
|
|
|
Class B ordinary shares (US$0.0001 par value, 16,510,358 shares authorized, and 16,510,358 and 16,510,358 shares issued and outstanding as of December 31, 2016 and September 30, 2017, respectively) |
|
11 |
|
11 |
|
2 |
|
|
|
|
|
|
|
|
|
Treasury shares, at cost - 1,356,918 shares and 297,480 shares as of December 31, 2016 and September 30, 2017 |
|
(707,441 |
) |
(151,578 |
) |
(22,782 |
) |
|
|
|
|
|
|
|
|
Additional paid-in capital |
|
3,130,126 |
|
3,122,281 |
|
469,283 |
|
Retained earnings |
|
3,653,026 |
|
4,929,480 |
|
740,908 |
|
Accumulated other comprehensive loss |
|
(343,608 |
) |
(147,807 |
) |
(22,215 |
) |
Noncontrolling interests |
|
49,624 |
|
(31,859 |
) |
(4,788 |
) |
Total shareholders equity |
|
5,781,804 |
|
7,720,594 |
|
1,160,418 |
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
25,094,453 |
|
26,249,724 |
|
3,945,371 |
|
Vipshop Holdings Limited
Reconciliations of GAAP and Non-GAAP Results
|
|
Three Months Ended |
| ||||
|
|
September 30,2016 |
|
September 30,2017 |
|
September 30,2017 |
|
|
|
RMB000 |
|
RMB000 |
|
USD000 |
|
Income from operations |
|
528,787 |
|
448,201 |
|
67,365 |
|
Share-based compensation expenses |
|
126,165 |
|
170,825 |
|
25,675 |
|
Amortization of intangible assets resulting from business acquisitions |
|
77,093 |
|
84,161 |
|
12,649 |
|
Non-GAAP income from operations |
|
732,045 |
|
703,187 |
|
105,689 |
|
|
|
|
|
|
|
|
|
Net income |
|
345,204 |
|
318,456 |
|
47,864 |
|
Share-based compensation expenses |
|
126,165 |
|
170,825 |
|
25,675 |
|
Impairment loss in investments |
|
65,940 |
|
0 |
|
0 |
|
Amortization of intangible assets resulting from business acquisitions and equity method investments |
|
91,556 |
|
84,161 |
|
12,649 |
|
|
|
|
|
|
|
|
|
Tax effect of amortization of intangible assets resulting from business acquisitions |
|
(19,887 |
) |
(21,040 |
) |
(3,162 |
) |
Non-GAAP net income |
|
608,978 |
|
552,402 |
|
83,026 |
|
|
|
|
|
|
|
|
|
Net income attributable to Vipshops shareholders |
|
342,861 |
|
338,055 |
|
50,810 |
|
Share-based compensation expenses |
|
126,165 |
|
170,825 |
|
25,675 |
|
Impairment loss in investments |
|
65,940 |
|
0 |
|
0 |
|
Amortization of intangible assets resulting from business acquisitions and equity method investments |
|
76,523 |
|
67,857 |
|
10,199 |
|
|
|
|
|
|
|
|
|
Tax effect of amortization of intangible assets resulting from business acquisitions |
|
(16,009 |
) |
(16,965 |
) |
(2,550 |
) |
|
|
|
|
|
|
|
|
Non-GAAP net income attributable to Vipshops shareholders |
|
595,480 |
|
559,772 |
|
84,134 |
|
|
|
|
|
|
|
|
|
Shares used in calculating earnings per share: |
|
|
|
|
|
|
|
Basic ordinary shares: |
|
|
|
|
|
|
|
Class A and Class B ordinary shares: |
|
|
|
|
|
|
|
Basic |
|
116,178,808 |
|
117,641,548 |
|
117,641,548 |
|
Diluted |
|
118,727,676 |
|
125,535,694 |
|
125,535,694 |
|
|
|
|
|
|
|
|
|
Non-GAAP net income per Class A and Class B share |
|
|
|
|
|
|
|
Non-GAAP net income attributable to Vipshops shareholdersBasic |
|
5.13 |
|
4.76 |
|
0.72 |
|
Non-GAAP net income attributable to Vipshops shareholdersDiluted |
|
5.02 |
|
4.56 |
|
0.69 |
|
|
|
|
|
|
|
|
|
Non-GAAP net income per ADS (1 ordinary share equal to 5 ADSs) |
|
|
|
|
|
|
|
Non-GAAP net income attributable to Vipshops shareholdersBasic |
|
1.03 |
|
0.95 |
|
0.14 |
|
Non-GAAP net income attributable to Vipshops shareholdersDiluted |
|
1.00 |
|
0.91 |
|
0.14 |
|
Vipshop Holdings Limited
Unaudited Condensed Consolidated Statements of Income and Comprehensive Income
(In thousands, except per share data)
|
|
Three Months Ended |
| ||||||
|
|
June 30,2016 |
|
June 30,2017 |
|
June 30,2017 |
|
March 31,2017 |
|
|
|
RMB000 |
|
RMB000 |
|
USD000 |
|
RMB000 |
|
|
|
|
|
|
|
|
|
|
|
Product revenues |
|
13,152,278 |
|
17,036,222 |
|
2,512,977 |
|
15,606,804 |
|
Other revenues (1) |
|
287,420 |
|
480,357 |
|
70,856 |
|
346,141 |
|
Total net revenues |
|
13,439,698 |
|
17,516,579 |
|
2,583,833 |
|
15,952,945 |
|
Cost of goods sold |
|
(10,198,289 |
) |
(13,656,686 |
) |
(2,014,468 |
) |
(12,258,473 |
) |
Gross profit |
|
3,241,409 |
|
3,859,893 |
|
569,365 |
|
3,694,472 |
|
Operating expenses |
|
|
|
|
|
|
|
|
|
Fulfillment expenses (2) |
|
(1,152,493 |
) |
(1,644,074 |
) |
(242,514 |
) |
(1,436,200 |
) |
Marketing expenses |
|
(672,345 |
) |
(752,148 |
) |
(110,948 |
) |
(729,549 |
) |
Technology and content expenses |
|
(391,525 |
) |
(447,820 |
) |
(66,057 |
) |
(419,533 |
) |
General and administrative expenses (3) |
|
(434,156 |
) |
(578,783 |
) |
(85,375 |
) |
(542,172 |
) |
Total operating expenses |
|
(2,650,519 |
) |
(3,422,825 |
) |
(504,894 |
) |
(3,127,454 |
) |
Other income |
|
53,039 |
|
184,669 |
|
27,240 |
|
169,578 |
|
Income from operations |
|
643,929 |
|
621,737 |
|
91,711 |
|
736,596 |
|
Impairment loss of investments |
|
(48,634 |
) |
(103,107 |
) |
(15,209 |
) |
0 |
|
Interest expenses |
|
(21,721 |
) |
(19,259 |
) |
(2,841 |
) |
(25,113 |
) |
Interest income |
|
28,212 |
|
29,684 |
|
4,379 |
|
25,860 |
|
Exchange loss |
|
(20,618 |
) |
(36,895 |
) |
(5,442 |
) |
(10,437 |
) |
Gain on disposal of an investment |
|
0 |
|
55,615 |
|
8,204 |
|
0 |
|
Income before income taxes and share of result of affiliates |
|
581,168 |
|
547,775 |
|
80,802 |
|
726,906 |
|
Income tax expense (4) |
|
(127,960 |
) |
(169,679 |
) |
(25,029 |
) |
(165,911 |
) |
Share of loss of affiliates |
|
(15,532 |
) |
(7,293 |
) |
(1,076 |
) |
(17,686 |
) |
Net income |
|
437,676 |
|
370,803 |
|
54,697 |
|
543,309 |
|
Net loss attributable to noncontrolling interests |
|
13,929 |
|
15,680 |
|
2,313 |
|
8,608 |
|
Net income attributable to Vipshops shareholders |
|
451,605 |
|
386,483 |
|
57,010 |
|
551,917 |
|
|
|
|
|
|
|
|
|
|
|
Shares used in calculating earnings per share (5): |
|
|
|
|
|
|
|
|
|
Class A and Class B ordinary shares: |
|
|
|
|
|
|
|
|
|
Basic |
|
115,858,596 |
|
117,365,737 |
|
117,365,737 |
|
116,819,173 |
|
Diluted |
|
124,555,621 |
|
125,870,498 |
|
125,870,498 |
|
125,067,816 |
|
|
|
|
|
|
|
|
|
|
|
Net earnings per Class A and Class B share |
|
|
|
|
|
|
|
|
|
Net income attributable to Vipshops shareholdersBasic |
|
3.90 |
|
3.29 |
|
0.49 |
|
4.72 |
|
Net income attributable to Vipshops shareholdersDiluted |
|
3.80 |
|
3.20 |
|
0.47 |
|
4.59 |
|
|
|
|
|
|
|
|
|
|
|
Net earnings per ADS (1 ordinary share equals to 5 ADSs) |
|
|
|
|
|
|
|
|
|
Net income attributable to Vipshops shareholdersBasic |
|
0.78 |
|
0.66 |
|
0.10 |
|
0.94 |
|
Net income attributable to Vipshops shareholdersDiluted |
|
0.76 |
|
0.64 |
|
0.09 |
|
0.92 |
|
(1) Other revenues primarily consist of revenues from third-party logistics services, product promotion and online advertising, fees charged to third-party merchants which the Company provides platform access for sales of their products,and inventory and warehouse management services to certain suppliers.
(2) Including shipping and handling expenses, which amounted RMB 617 million ,RMB 771 million and RMB 887 million in the three month periods ended June 30, 2016, March 31, 2017 and June 30, 2017, respectively.
(3)Including amortization of intangible assets resulting from business acquisitions, which amounted to RMB 77 million,RMB 87 million and RMB 84 million in the three months period ended June 30, 2016, March 31, 2017 and June 30, 2017, respectively.
(4)Included income tax benefits of RMB 20 million,RMB 22 million and RMB 21 million related to the reversal of deferred tax liabilities, which was recognized on business acquisitions for the three months period ended June 30, 2016, March 31, 2017 and June 30, 2017, respectively.
(5) Authorized share capital are re-classified and re-designated into Class A ordinary shares and Class B ordinary shares, with each Class A ordinary share being entitled to one vote and each Class B ordinary share being entitled to ten votes on all matters that are subject to shareholder vote.
Net income |
|
437,676 |
|
370,803 |
|
54,697 |
|
543,309 |
|
Other comprehensive income(loss), net of tax: |
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments |
|
4,546 |
|
99,585 |
|
14,690 |
|
25,243 |
|
Unrealized (loss) gain from available-for-sale securities |
|
(8,934 |
) |
13,899 |
|
2,050 |
|
22,451 |
|
Reclassification adjustment for losses(gains) of investment included in net income |
|
36,567 |
|
(55,615 |
) |
(8,204 |
) |
0 |
|
Comprehensive income |
|
469,855 |
|
428,672 |
|
63,233 |
|
591,003 |
|
Less: Comprehensive loss attributable to noncontrolling interests |
|
(15,380 |
) |
(15,680 |
) |
(2,313 |
) |
(8,608 |
) |
Comprehensive income attributable to Vipshops shareholders |
|
485,235 |
|
444,352 |
|
65,546 |
|
599,611 |
|
|
|
Three Months Ended |
| ||||||
|
|
June 30,2016 |
|
June 30,2017 |
|
June 30,2017 |
|
March 31,2017 |
|
|
|
RMB000 |
|
RMB000 |
|
USD000 |
|
RMB000 |
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation charges included are as follows |
|
|
|
|
|
|
|
|
|
Fulfillment expenses |
|
10,146 |
|
19,058 |
|
2,811 |
|
18,096 |
|
Marketing expenses |
|
9,683 |
|
10,387 |
|
1,532 |
|
10,298 |
|
Technology and content expenses |
|
45,510 |
|
54,331 |
|
8,014 |
|
51,832 |
|
General and administrative expenses |
|
50,819 |
|
98,012 |
|
14,458 |
|
100,147 |
|
Total |
|
116,158 |
|
181,788 |
|
26,815 |
|
180,373 |
|
Vipshop Holdings Limited
Unaudited Condensed Consolidated Balance Sheets
(In thousands, except per share data)
|
|
December 31,2016 |
|
June 30,2017 |
|
June 30,2017 |
|
|
|
RMB000 |
|
RMB000 |
|
USD000 |
|
ASSETS |
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
4,109,577 |
|
4,148,892 |
|
611,994 |
|
Restricted cash |
|
0 |
|
48,898 |
|
7,213 |
|
Held-to-maturity securities |
|
671,776 |
|
343,239 |
|
50,630 |
|
Accounts receivable, net |
|
2,333,918 |
|
3,488,455 |
|
514,574 |
|
Amounts due from related parties |
|
8,352 |
|
11,089 |
|
1,636 |
|
Other receivables and prepayments,net |
|
2,293,825 |
|
2,208,141 |
|
325,718 |
|
Inventories |
|
4,948,609 |
|
3,716,585 |
|
548,225 |
|
Deferred tax assets |
|
214,815 |
|
0 |
|
0 |
|
Total current assets |
|
14,580,872 |
|
13,965,299 |
|
2,059,990 |
|
NON-CURRENT ASSETS |
|
|
|
|
|
|
|
Property and equipment, net |
|
4,467,451 |
|
5,510,239 |
|
812,804 |
|
Deposits for property and equipment |
|
1,039,793 |
|
556,074 |
|
82,025 |
|
Land use rights, net |
|
2,399,058 |
|
3,030,806 |
|
447,068 |
|
Intangible assets, net |
|
725,147 |
|
569,305 |
|
83,977 |
|
Investment in affiliates |
|
93,144 |
|
63,635 |
|
9,387 |
|
Other investments |
|
503,117 |
|
416,403 |
|
61,423 |
|
Available-for-sale securities investments |
|
407,944 |
|
149,999 |
|
22,126 |
|
Other long-term assets |
|
510,821 |
|
185,093 |
|
27,303 |
|
Goodwill |
|
367,106 |
|
367,106 |
|
54,151 |
|
Deferred tax assets |
|
0 |
|
284,367 |
|
41,946 |
|
Total non-current assets |
|
10,513,581 |
|
11,133,027 |
|
1,642,210 |
|
TOTAL ASSETS |
|
25,094,453 |
|
25,098,326 |
|
3,702,200 |
|
|
|
|
|
|
|
|
|
LIABILTIES AND EQUITY |
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
|
Short term loan (Including Short term loan of the VIE without recourse to the Company of nil and nil as of December 31, 2016 and June 30, 2017, respectively) |
|
0 |
|
3,000 |
|
443 |
|
Accounts payable (Including accounts payable of the VIE without recourse to the Company of RMB 22,471 and RMB 22,914 as of December 31, 2016 and June 30, 2017, respectively) |
|
8,333,610 |
|
8,151,478 |
|
1,202,407 |
|
Advance from customers (Including advance from customers of the VIE without recourse to the Company of RMB 1,211,643 and RMB 1,066,815 as of December 31, 2016 and June 30, 2017, respectively) |
|
2,699,981 |
|
1,703,522 |
|
251,283 |
|
Accrued expenses and other current liabilities (Including accrued expenses and other current liabilities of the VIE without recourse to the Company of RMB 1,257,667 and RMB 1,508,350 as of December 31, 2016 and June 30, 2017, respectively) |
|
3,322,599 |
|
3,004,990 |
|
443,260 |
|
Amounts due to related parties (Including amounts due to related parties of the VIE without recourse to the Company of RMB 591 and RMB 263 as of December 31, 2016 and June 30, 2017, respectively) |
|
52,729 |
|
17,550 |
|
2,589 |
|
Deferred income (Including deferred income of the VIE without recourse to the Company of RMB 16,222 and RMB 2,835 as of December 31, 2016 and June 30, 2017, respectively) |
|
174,547 |
|
153,807 |
|
22,688 |
|
Securitization debt |
|
0 |
|
285,000 |
|
42,040 |
|
Total current liabilities |
|
14,583,466 |
|
13,319,347 |
|
1,964,710 |
|
NON-CURRENT LIABILITIES |
|
|
|
|
|
|
|
Deferred tax liability (Including deferred tax of the VIE without recourse to the Company of RMB 4,904 and RMB 4,533 as of December 31, 2016 and June 30, 2017, respectively) |
|
100,583 |
|
58,243 |
|
8,591 |
|
Deferred income-non current (Including deferred income-non current of the VIE without recourse to the Company of RMB 1,928 and RMB 3,189 as of December 31, 2016 and June 30, 2017, respectively) |
|
246,902 |
|
313,060 |
|
46,179 |
|
Convertible senior notes |
|
4,381,698 |
|
4,266,722 |
|
629,375 |
|
Total non-current liabilities |
|
4,729,183 |
|
4,638,025 |
|
684,145 |
|
Total liabilities |
|
19,312,649 |
|
17,957,372 |
|
2,648,855 |
|
|
|
|
|
|
|
|
|
EQUITY: |
|
|
|
|
|
|
|
Class A ordinary shares (US$0.0001 par value, 483,489,642 shares authorized, and 101,508,264 and 101,508,264 shares issued and outstanding as of December 31, 2016 and June 30, 2017, respectively) |
|
66 |
|
66 |
|
10 |
|
Class B ordinary shares (US$0.0001 par value, 16,510,358 shares authorized, and 16,510,358 and 16,510,358 shares issued and outstanding as of December 31, 2016 and June 30, 2017, respectively) |
|
11 |
|
11 |
|
2 |
|
Treasury shares, at cost - 1,356,918 shares and 493,845 shares as of December 31, 2016 and June 30, 2017 |
|
(707,441 |
) |
(251,432 |
) |
(37,088 |
) |
Additional paid-in capital |
|
3,130,126 |
|
3,051,185 |
|
450,074 |
|
Retained earnings |
|
3,653,026 |
|
4,591,426 |
|
677,271 |
|
Accumulated other comprehensive loss |
|
(343,608 |
) |
(238,042 |
) |
(35,116 |
) |
Noncontrolling interests |
|
49,624 |
|
(12,260 |
) |
(1,808 |
) |
Total shareholders equity |
|
5,781,804 |
|
7,140,954 |
|
1,053,345 |
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
25,094,453 |
|
25,098,326 |
|
3,702,200 |
|
Vipshop Holdings Limited
Reconciliations of GAAP and Non-GAAP Results
|
|
Three Months Ended |
| ||||
|
|
June 30,2016 |
|
June 30,2017 |
|
June 30,2017 |
|
|
|
RMB000 |
|
RMB000 |
|
USD000 |
|
|
|
|
|
|
|
|
|
Income from operations |
|
643,929 |
|
621,737 |
|
91,711 |
|
Share-based compensation expenses |
|
116,158 |
|
181,788 |
|
26,815 |
|
Amortization of intangible assets resulting from business acquisitions |
|
77,093 |
|
84,161 |
|
12,414 |
|
Non-GAAP income from operations |
|
837,180 |
|
887,686 |
|
130,940 |
|
|
|
|
|
|
|
|
|
Net income |
|
437,676 |
|
370,803 |
|
54,697 |
|
Share-based compensation expenses |
|
116,158 |
|
181,788 |
|
26,815 |
|
Impairment loss in investments |
|
48,634 |
|
103,107 |
|
15,209 |
|
Amortization of intangible assets resulting from business acquisitions and equity method investments |
|
92,160 |
|
90,129 |
|
13,295 |
|
Tax effect of amortization of intangible assets resulting from business acquisitions |
|
(19,887 |
) |
(21,040 |
) |
(3,104 |
) |
Non-GAAP net income |
|
674,741 |
|
724,787 |
|
106,912 |
|
|
|
|
|
|
|
|
|
Net income attributable to Vipshops shareholders |
|
451,605 |
|
386,483 |
|
57,010 |
|
Share-based compensation expenses |
|
116,158 |
|
181,788 |
|
26,815 |
|
Impairment loss in investments |
|
48,634 |
|
103,107 |
|
15,209 |
|
Amortization of intangible assets resulting from business acquisitions and equity method investments |
|
77,127 |
|
73,826 |
|
10,890 |
|
Tax effect of amortization of intangible assets resulting from business acquisitions |
|
(16,009 |
) |
(16,965 |
) |
(2,502 |
) |
|
|
|
|
|
|
|
|
Non-GAAP net income attributable to Vipshops shareholders |
|
677,515 |
|
728,239 |
|
107,422 |
|
|
|
|
|
|
|
|
|
Shares used in calculating earnings per share: |
|
|
|
|
|
|
|
Basic ordinary shares: |
|
|
|
|
|
|
|
Class A and Class B ordinary shares: |
|
|
|
|
|
|
|
Basic |
|
115,858,596 |
|
117,365,737 |
|
117,365,737 |
|
Diluted |
|
124,555,621 |
|
125,870,498 |
|
125,870,498 |
|
|
|
|
|
|
|
|
|
Non-GAAP net income per Class A and Class B share |
|
|
|
|
|
|
|
Non-GAAP net income attributable to Vipshops shareholdersBasic |
|
5.85 |
|
6.20 |
|
0.92 |
|
Non-GAAP net income attributable to Vipshops shareholdersDiluted |
|
5.61 |
|
5.91 |
|
0.87 |
|
|
|
|
|
|
|
|
|
Non-GAAP net income per ADS (1 ordinary share equal to 5 ADSs) |
|
|
|
|
|
|
|
Non-GAAP net income attributable to Vipshops shareholdersBasic |
|
1.17 |
|
1.24 |
|
0.18 |
|
Non-GAAP net income attributable to Vipshops shareholdersDiluted |
|
1.12 |
|
1.18 |
|
0.17 |
|