Financial Statements for Shanda Games Limited(ADR)

Search Images Videos Maps News Shopping Gmail More »

Help | Sign in

Recent Quotes

You have no recent quotes

chg | %

Shanda Games Limited(ADR) financials

Watch this stock

Income Statement

Balance Sheet

Cash Flow

View: Quarterly Data | Annual Data

Hide charts

In Millions of CNY (except for per share items)	3 months ending 2012-03-31	3 months ending 2011-12-31	3 months ending 2011-09-30	3 months ending 2011-06-30	3 months ending 2011-03-31
Revenue	1,288.60	1,262.00	1,280.70	1,247.40	1,185.30
Other Revenue, Total	100.80	94.00	72.10	73.10	67.30
Total Revenue	1,389.40	1,356.00	1,352.80	1,320.50	1,252.60
Cost of Revenue, Total	515.80	521.70	523.00	519.80	491.40
Gross Profit	772.80	740.30	757.70	727.60	693.90
Selling/General/Admin. Expenses, Total	261.40	243.10	282.70	277.30	254.60
Research & Development	175.90	190.30	185.70	161.90	156.50
Depreciation/Amortization	-	-	-	-	-
Interest Expense(Income) - Net Operating	-	-	-	-	-
Unusual Expense (Income)	-	-	-	-	-
Other Operating Expenses, Total	-	-	-	-	-
Total Operating Expense	953.10	955.10	991.40	959.00	902.50
Operating Income	436.30	400.90	361.40	361.50	350.10
Interest Income(Expense), Net Non-Operating	-	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	-
Other, Net	-6.00	13.60	-2.20	-12.60	0.50
Income Before Tax	460.20	546.80	444.30	389.20	400.90
Income After Tax	354.70	320.50	350.10	308.90	316.50
Minority Interest	-12.50	-10.70	-4.60	-5.10	-0.60
Equity In Affiliates	-5.40	-5.50	-2.90	1.40	-3.00
Net Income Before Extra. Items	336.80	304.30	342.60	305.20	312.90
Accounting Change	-	-	-	-	-
Discontinued Operations	-	-	-	-	-
Extraordinary Item	-	-	-	-	-
Net Income	336.80	304.30	342.60	305.20	312.90
Preferred Dividends	-	-	-	-	-
Income Available to Common Excl. Extra Items	336.80	304.30	342.60	305.20	312.90
Income Available to Common Incl. Extra Items	336.80	304.30	342.60	305.20	312.90
Basic Weighted Average Shares	-	-	-	-	-
Basic EPS Excluding Extraordinary Items	-	-	-	-	-
Basic EPS Including Extraordinary Items	-	-	-	-	-
Dilution Adjustment	-	-	-	-	-
Diluted Weighted Average Shares	560.60	560.96	570.04	569.32	568.44
Diluted EPS Excluding Extraordinary Items	0.60	0.54	0.60	0.54	0.55
Diluted EPS Including Extraordinary Items	-	-	-	-	-
Dividends per Share - Common Stock Primary Issue	-	-	-	0.00	0.00
Gross Dividends - Common Stock	-	-	-	-	-
Net Income after Stock Based Comp. Expense	-	-	-	-	-
Basic EPS after Stock Based Comp. Expense	-	-	-	-	-
Diluted EPS after Stock Based Comp. Expense	-	-	-	-	-
Depreciation, Supplemental	-	-	-	-	-
Total Special Items	-	-	-	-	-
Normalized Income Before Taxes	-	-	-	-	-
Effect of Special Items on Income Taxes	-	-	-	-	-
Income Taxes Ex. Impact of Special Items	-	-	-	-	-
Normalized Income After Taxes	-	-	-	-	-
Normalized Income Avail to Common	-	-	-	-	-
Basic Normalized EPS	-	-	-	-	-
Diluted Normalized EPS	0.60	0.54	0.60	0.54	0.55

In Millions of CNY (except for per share items)	12 months ending 2011-12-31	12 months ending 2010-12-31	12 months ending 2009-12-31	12 months ending 2008-12-31
Revenue	4,975.46	4,318.89	4,727.71	3,304.34
Other Revenue, Total	306.43	185.81	78.99	72.41
Total Revenue	5,281.90	4,504.71	4,806.70	3,376.76
Cost of Revenue, Total	2,055.95	1,837.18	1,933.47	1,489.36
Gross Profit	2,919.51	2,481.71	2,794.24	1,814.98
Selling/General/Admin. Expenses, Total	1,057.58	868.84	799.11	491.76
Research & Development	694.33	465.79	339.75	238.79
Depreciation/Amortization	-	-	-	-
Interest Expense(Income) - Net Operating	-	-	-	-
Unusual Expense (Income)	-	-	-	-
Other Operating Expenses, Total	-	-	-	-
Total Operating Expense	3,807.86	3,171.81	3,072.34	2,219.91
Operating Income	1,474.04	1,332.89	1,734.36	1,156.85
Interest Income(Expense), Net Non-Operating	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	-
Other, Net	168.40	232.09	175.55	-4.64
Income Before Tax	1,781.27	1,610.39	1,930.28	1,196.40
Income After Tax	1,295.99	1,310.04	1,501.61	946.49
Minority Interest	-21.67	-15.85	-18.56	-11.92
Equity In Affiliates	-10.00	-5.38	-30.07	0.92
Net Income Before Extra. Items	1,264.32	1,288.82	1,452.97	935.48
Accounting Change	-	-	-	-
Discontinued Operations	-	-	-	-
Extraordinary Item	-	-	-	-
Net Income	1,264.32	1,288.82	1,452.97	935.48
Preferred Dividends	-	-	-	-
Income Available to Common Excl. Extra Items	1,264.32	1,288.82	1,452.97	935.48
Income Available to Common Incl. Extra Items	1,264.32	1,288.82	1,452.97	935.48
Basic Weighted Average Shares	-	-	-	-
Basic EPS Excluding Extraordinary Items	-	-	-	-
Basic EPS Including Extraordinary Items	-	-	-	-
Dilution Adjustment	0.00	0.00	0.00	0.00
Diluted Weighted Average Shares	567.18	570.80	559.60	550.00
Diluted EPS Excluding Extraordinary Items	2.23	2.26	2.60	1.70
Diluted EPS Including Extraordinary Items	-	-	-	-
Dividends per Share - Common Stock Primary Issue	-	0.00	0.00	0.00
Gross Dividends - Common Stock	-	-	-	-
Net Income after Stock Based Comp. Expense	-	-	-	-
Basic EPS after Stock Based Comp. Expense	-	-	-	-
Diluted EPS after Stock Based Comp. Expense	-	-	-	-
Depreciation, Supplemental	-	-	-	-
Total Special Items	-	-	-	-
Normalized Income Before Taxes	-	-	-	-
Effect of Special Items on Income Taxes	-	-	-	-
Income Taxes Ex. Impact of Special Items	-	-	-	-
Normalized Income After Taxes	-	-	-	-
Normalized Income Avail to Common	-	-	-	-
Basic Normalized EPS	-	-	-	-
Diluted Normalized EPS	2.23	2.26	2.60	1.70

In Millions of CNY (except for per share items)	As of 2012-03-31	As of 2011-12-31	As of 2011-09-30	As of 2011-06-30	As of 2011-03-31
Cash & Equivalents	1,061.10	1,835.48	1,388.10	1,852.30	2,012.40
Short Term Investments	3,510.90	2,212.84	2,029.30	1,914.20	466.40
Cash and Short Term Investments	4,572.00	4,048.32	3,417.40	3,766.50	2,478.80
Accounts Receivable - Trade, Net	507.30	478.71	390.50	418.80	419.30
Receivables - Other	-	-	-	-	-
Total Receivables, Net	2,560.20	1,410.11	1,330.10	1,046.60	995.80
Total Inventory	-	-	-	-	-
Prepaid Expenses	223.20	181.99	180.40	151.60	139.30
Other Current Assets, Total	142.10	114.90	439.00	126.90	141.80
Total Current Assets	7,497.50	5,755.31	5,366.90	5,091.60	3,755.70
Property/Plant/Equipment, Total - Gross	-	-	-	-	-
Accumulated Depreciation, Total	-	-	-	-	-
Goodwill, Net	328.50	492.12	492.10	492.10	486.90
Intangibles, Net	665.60	994.75	1,045.50	1,106.60	1,218.10
Long Term Investments	173.50	37.88	30.60	165.00	1,145.70
Other Long Term Assets, Total	261.90	448.05	407.10	427.10	447.70
Total Assets	9,161.80	7,958.59	7,586.60	7,526.10	7,263.90
Accounts Payable	127.90	115.70	130.30	137.50	143.80
Accrued Expenses	-	-	-	-	-
Notes Payable/Short Term Debt	2,888.10	858.85	843.70	527.70	0.00
Current Port. of LT Debt/Capital Leases	-	-	-	-	-
Other Current liabilities, Total	2,140.30	2,990.34	1,015.90	1,458.40	2,105.50
Total Current Liabilities	5,156.30	3,964.90	1,989.90	2,123.60	2,249.30
Long Term Debt	-	-	-	-	-
Capital Lease Obligations	-	-	-	-	-
Total Long Term Debt	-	0.00	-	0.00	0.00
Total Debt	2,888.10	858.85	843.70	527.70	0.00
Deferred Income Tax	121.80	260.19	271.60	281.60	287.40
Minority Interest	289.50	271.13	259.70	278.70	247.00
Other Liabilities, Total	129.00	116.50	101.70	111.20	98.10
Total Liabilities	5,696.60	4,612.72	2,622.90	2,795.10	2,881.80
Redeemable Preferred Stock, Total	-	-	-	-	-
Preferred Stock - Non Redeemable, Net	-	-	-	-	-
Common Stock, Total	40.90	40.92	41.30	41.50	41.50
Additional Paid-In Capital	1,349.00	1,561.34	1,552.70	1,516.30	1,468.10
Retained Earnings (Accumulated Deficit)	2,134.90	1,812.09	3,436.40	3,185.70	2,897.20
Treasury Stock - Common	-	-	-	-	-
Other Equity, Total	-59.60	-68.48	-66.70	-12.50	-24.70
Total Equity	3,465.20	3,345.87	4,963.70	4,731.00	4,382.10
Total Liabilities & Shareholders' Equity	9,161.80	7,958.59	7,586.60	7,526.10	7,263.90
Shares Outs - Common Stock Primary Issue	-	-	-	-	-
Total Common Shares Outstanding	560.31	560.31	566.66	569.64	567.39

In Millions of CNY (except for per share items)	As of 2011-12-31	As of 2010-12-31	As of 2009-12-31	As of 2008-12-31
Cash & Equivalents	1,835.48	1,571.77	1,799.15	628.89
Short Term Investments	2,212.84	602.99	767.17	237.41
Cash and Short Term Investments	4,048.32	2,174.76	2,566.32	866.30
Accounts Receivable - Trade, Net	478.71	438.28	424.44	440.59
Receivables - Other	-	-	-	-
Total Receivables, Net	1,410.11	970.16	430.62	545.86
Total Inventory	-	-	-	-
Prepaid Expenses	181.99	132.77	112.79	48.83
Other Current Assets, Total	114.90	116.77	187.60	121.71
Total Current Assets	5,755.31	3,394.46	3,297.33	1,582.69
Property/Plant/Equipment, Total - Gross	485.73	434.11	341.58	279.87
Accumulated Depreciation, Total	-255.26	-238.69	-201.75	-186.88
Goodwill, Net	492.12	486.91	170.07	116.54
Intangibles, Net	994.75	1,269.66	517.25	409.01
Long Term Investments	37.88	1,246.73	8.70	23.52
Other Long Term Assets, Total	448.05	186.44	194.25	219.36
Total Assets	7,958.59	6,779.62	4,327.44	2,444.11
Accounts Payable	115.70	129.89	98.08	95.19
Accrued Expenses	285.23	251.01	296.84	139.78
Notes Payable/Short Term Debt	858.85	0.00	15.00	0.00
Current Port. of LT Debt/Capital Leases	-	-	-	-
Other Current liabilities, Total	2,705.11	1,761.64	851.10	942.99
Total Current Liabilities	3,964.90	2,142.55	1,261.02	1,177.95
Long Term Debt	-	-	-	-
Capital Lease Obligations	-	-	-	-
Total Long Term Debt	0.00	0.00	0.00	0.00
Total Debt	858.85	0.00	15.00	0.00
Deferred Income Tax	260.19	297.20	31.24	28.52
Minority Interest	271.13	238.86	205.89	138.93
Other Liabilities, Total	116.50	81.06	9.64	1.72
Total Liabilities	4,612.72	2,759.67	1,507.79	1,347.13
Redeemable Preferred Stock, Total	-	-	-	-
Preferred Stock - Non Redeemable, Net	-	-	-	-
Common Stock, Total	40.92	41.38	41.98	40.19
Additional Paid-In Capital	1,561.34	1,419.67	1,229.19	477.25
Retained Earnings (Accumulated Deficit)	1,812.09	2,599.64	1,607.26	666.51
Treasury Stock - Common	-	-	-	-
Other Equity, Total	-68.48	-40.73	-58.77	-86.97
Total Equity	3,345.87	4,019.95	2,819.66	1,096.98
Total Liabilities & Shareholders' Equity	7,958.59	6,779.62	4,327.44	2,444.11
Shares Outs - Common Stock Primary Issue	-	-	-	-
Total Common Shares Outstanding	560.31	567.39	576.09	550.00

In Millions of CNY (except for per share items)	3 months ending 2012-03-31	12 months ending 2011-12-31	9 months ending 2011-09-30	6 months ending 2011-06-30	3 months ending 2011-03-31
Net Income/Starting Line	349.30	1,285.99	971.00	618.00	313.50
Depreciation/Depletion	78.00	74.44	261.30	173.00	86.70
Amortization	-	278.38	-	-	-
Deferred Taxes	-	-48.26	-	-	-
Non-Cash Items	53.30	163.92	62.10	55.60	25.00
Changes in Working Capital	26.30	-355.26	-310.40	-263.10	-240.30
Cash from Operating Activities	506.90	1,399.20	984.00	583.50	184.90
Capital Expenditures	-28.10	-161.53	-100.50	-82.70	-24.70
Other Investing Cash Flow Items, Total	-2,410.20	-861.19	-681.50	-331.40	202.40
Cash from Investing Activities	-2,438.30	-1,022.73	-782.00	-414.10	177.70
Financing Cash Flow Items	0.60	-816.12	-367.10	107.50	32.90
Total Cash Dividends Paid	-1,803.70	0.00	-	-	0.00
Issuance (Retirement) of Stock, Net	-	-146.38	-	-	-
Issuance (Retirement) of Debt, Net	2,956.00	875.76	-	-	44.10
Cash from Financing Activities	1,152.90	-86.74	-367.10	107.50	77.00
Foreign Exchange Effects	4.10	-26.03	-18.60	3.60	1.00
Net Change in Cash	-774.40	263.70	-183.70	280.50	440.60
Cash Interest Paid, Supplemental	-	22.61	-	-	-
Cash Taxes Paid, Supplemental	-	381.70	-	-	-

In Millions of CNY (except for per share items)	12 months ending 2011-12-31	12 months ending 2010-12-31	12 months ending 2009-12-31	12 months ending 2008-12-31
Net Income/Starting Line	1,285.99	1,304.67	1,471.54	947.41
Depreciation/Depletion	74.44	57.02	44.80	52.34
Amortization	278.38	246.58	151.85	105.01
Deferred Taxes	-48.26	-9.30	33.57	-0.02
Non-Cash Items	163.92	147.37	182.33	56.57
Changes in Working Capital	-355.26	-1.00	126.42	-16.82
Cash from Operating Activities	1,399.20	1,745.33	2,010.51	1,144.49
Capital Expenditures	-161.53	-86.01	-108.61	-58.94
Other Investing Cash Flow Items, Total	-861.19	-1,864.22	-1,795.61	-85.25
Cash from Investing Activities	-1,022.73	-1,950.23	-1,904.22	-144.19
Financing Cash Flow Items	-816.12	947.05	0.00	0.00
Total Cash Dividends Paid	0.00	0.00	-708.73	-748.27
Issuance (Retirement) of Stock, Net	-146.38	-250.53	1,057.11	0.00
Issuance (Retirement) of Debt, Net	875.76	-717.08	702.08	0.00
Cash from Financing Activities	-86.74	-20.56	1,050.45	-748.27
Foreign Exchange Effects	-26.03	-1.93	13.52	-16.70
Net Change in Cash	263.70	-227.38	1,170.26	235.33
Cash Interest Paid, Supplemental	22.61	0.42	0.81	0.00
Cash Taxes Paid, Supplemental	381.70	264.98	323.94	232.67