Form 6-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 6-K

 

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16

UNDER THE SECURITIES EXCHANGE ACT OF 1934

For the month of August 2021

Commission File Number: 001-36450

 

 

JD.com, Inc.

 

 

20th Floor, Building A, No. 18 Kechuang 11 Street

Yizhuang Economic and Technological Development Zone

Daxing District, Beijing 101111

The People’s Republic of China

(Address of principal executive offices)

 

 

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

Form 20-F  ☒            Form 40-F  ☐

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):  ☐

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):  ☐

 

 

 


Exhibit Index

 

99.1

JD.com Announces 2021 Second Quarter and Interim Results


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.

 

JD.COM, INC.
By:  

/s/ Sandy Ran Xu

Name:   Sandy Ran Xu
Title:   Chief Financial Officer

Date: August 23, 2021

EX-99.1

LOGO

 

 

Exhibit 99.1

JD.com Announces 2021 Second Quarter and Interim Results

Beijing, China—August 23, 2021—JD.com, Inc. (NASDAQ: JD and HKEX: 9618), a leading supply chain-based technology and service provider, today announced its unaudited financial results for the three months and six months ended June 30, 2021.

Second Quarter 2021 Highlights

 

 

Net revenues for the second quarter of 2021 were RMB253.8 billion (US$139.3 billion), an increase of 26.2% from the second quarter of 2020. Net service revenues for the second quarter of 2021 were RMB34.1 billion (US$5.3 billion), an increase of 49.2% from the second quarter of 2020.

 

 

Income from operations for the second quarter of 2021 was RMB300.8 million (US$46.6 million), compared to RMB5.0 billion for the same period last year. Non-GAAP2 income from operations for the second quarter of 2021 was RMB2.5 billion (US$0.4 billion), compared to RMB5.6 billion for the second quarter of 2020. Operating margin of JD Retail before unallocated items for the second quarter of 2021 was 2.6%, remained stable compared with the second quarter of 20203.

 

 

Net income attributable to ordinary shareholders for the second quarter of 2021 was RMB794.3 million (US$123.0 million), compared to RMB16.4 billion for the same period last year. Non-GAAP net income attributable to ordinary shareholders for the second quarter of 2021 was RMB4.6 billion (US$0.7 billion), compared to RMB5.9 billion for the same period last year.

 

 

Diluted net income per ADS for the second quarter of 2021 was RMB0.50 (US$0.08), compared to RMB10.47 for the second quarter of 2020. Non-GAAP diluted net income per ADS for the second quarter of 2021 was RMB2.90 (US$0.45), compared to RMB3.51 for the same period last year.

 

 

Operating cash flow for the twelve months ended June 30, 2021 increased to RMB38.9 billion (US$6.0 billion) from RMB26.3 billion for the twelve months ended June 30, 2020. Free cash flow, which excludes the impact from JD Baitiao receivables included in the operating cash flow, for the twelve months ended June 30, 2021 increased to RMB31.9 billion (US$4.9 billion), compared to RMB22.7 billion for the twelve months ended June 30, 2020.

 

 

Annual active customer accounts4 increased by 27.4% to 531.9 million in the twelve months ended June 30, 2021 from 417.4 million in the twelve months ended June 30, 2020.

“Over the past 18 years since our founding, JD.com has always placed the interests of our customers, partners and employees foremost while upholding our long-standing business principle of doing business the right way,” said Richard Liu, Chairman and Chief Executive Officer of JD.com. “Today, JD has become China’s leading supply chain-based technology and service company, serving a growing base of millions of partners and 532 million customers. With hundreds of thousands of full-time employees and our next generation smart supply chain and infrastructure network, JD has become a new type of real-economy based enterprise supporting China’s development for the long-term.”

“We are pleased to deliver another quarter of healthy growth even compared to last year’s high base,” said Sandy Xu, Chief Financial Officer of JD.com. “Our consistent execution and successful 618 Grand Promotion helped us to add over 32 million new users in Q2, the largest single quarter increase in JD.com’s history. We are also encouraged by the continued diversification of our revenue streams, reflecting our open ecosystem strategy of empowering customers and business partners through JD.com’s supply chain-based technology and infrastructure.”

 

1

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 June 30, 2021, which was RMB6.4566 to US$1.00. The percentages stated in this press release are calculated based on the RMB amounts.

2

See the sections entitled “Non-GAAP Measures” and “Unaudited Reconciliation of GAAP and Non-GAAP Results” for more information about the non-GAAP measures referred to in this press release.

3

Operating margin of JD Retail before unallocated items for the second quarter of 2020 was retrospectively adjusted to conform to current period presentation of segment information.

4

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 retail or online marketplace.

 

1


LOGO

 

 

 

Business Highlights

Environment, Social and Governance

 

 

In response to the severe flooding in the central China province of Henan, JD.com donated over 20 truckloads of rescue supplies and daily necessities dispatched from JD.com’s closest warehouse. Furthermore, JD Health opened a free 24-hour hotline for medical consultation and donated healthcare supplies for disinfection and epidemic prevention. The emergency efforts reflect the company’s longstanding policy of immediately donating goods to disaster areas from the nearest JD.com’s warehouse. JD Retail also assisted merchants in the affected regions through fee relief and additional insurance to accelerate the disaster recovery effort.

 

 

On June 18, JD.com published its Sustainability Report discussing the company’s achievements from 2018 to 2020 in creating a low-carbon enterprise through environmentally friendly logistics, procurement and facilities. Since 2017, JD.com has been gradually replacing traditional fuel-combustion trucks with new energy vehicles reducing carbon dioxide emissions by more than 120,000 tons each year.

 

 

In June, JD Logistics and P&G Beauty completed an environmentally friendly soccer field made from recycled plastic bottles at the Nanjing Foreign Language School, representing a milestone for JD.com’s Green Stream Initiative on its 4th anniversary. Last year, P&G Beauty joined JD Logistics’s bottle recycling program as a strategic partner to recycle plastic P&G brand products in Shanghai and Guangzhou. As of June 2021, over 20,000 families have participated in the program.

JD Retail

 

 

JD.com’s 618 Grand Promotion reported outstanding results. During the 18-day sale from June 1 to 18, over 236 brands achieved sales of over RMB100 million. Order requests from 92% of districts and counties and 84% of small towns were fulfilled on the same or next day. Omni-channel also played an integral part in the 618 Grand Promotion with over one thousand digital and computer stores supporting on-demand consumption and one-hour delivery service.

 

 

LVMH group expanded its innovative partnerships with JD.com in the second quarter. Leveraging the JD.com mini-app, LVMH’s BVLGARI brand provided customers with a new shopping experience featuring a full suite of products including selected jewelry and watches. This represents the first time BVLGARI has collaborated with a third-party online retailer in its history of 137 years. Berluti, the top luxury menswear fashion house under the LVMH group, also established its first official global flagship store on JD.com during the period.

 

2


LOGO

 

 

 

 

Several internationally renowned beauty brands recently launched official flagship stores on JD.com including LVMH Group’s Guerlain in early August, as well as LVMH Group’s Givenchy Beauty and Benefit, Estee Lauder Companies’ Estee Lauder, Clinique and Origins, and L’Oreal’s Kiehl’s in July. The addition of these brands further enriches JD Beauty’s high-quality product suite and ensures a best-of-class shopping experience for customers with services provided by JD Logistics.

JD Health

 

 

As an important platform for healthcare brands to expand online sales channels and accelerate digitalization, in the second quarter, JD Health closely cooperated with leading global pharmaceutical companies. JD Health deepened its cooperation with UCB China and became its strategic partner for the distribution of UCB China’s anti-allergic drug Zyrtec (cetirizine hydrochloride tablet and drops). JD Health facilitated the expansion and maintenance of multiple sales channels for Zyrtec including online, offline small and medium sized chain pharmacies as well as individual pharmacies. JD Health also officially launched the AstraZeneca direct sales flagship store, Sanofi direct sales flagship store and other brand stores in order to provide more convenient and professional online and offline integrated healthcare services to patients with chronic diseases.

 

 

In order to address the need for supply chains for certain special drugs, in the second quarter, JD Health partnered with JD Logistics to establish “cold chain” capabilities covering over 100 cities in 12 provincial-level administrative regions across China. With such capabilities, JD Pharmacy is able to expand its business into special drugs for rare diseases. A number of cold chain products from Eli Lilly and Company, Novartis, Sanofi and other brands became available through JD Pharmacy.

JD Logistics

 

 

On May 28, JD Logistics successfully listed on the Main Board of the Hong Kong Stock Exchange under the stock code “2618”. Net proceeds from this offering, including the over-allotment options, amounted to approximately RMB23.0 billion. After listing in Hong Kong, JD Logistics will continue to focus on developing its integrated supply chain, including upgrading and expanding its six logistics networks, developing advanced technologies to be used in its supply chain solutions and logistics services, expanding the breadth and depth of integrated solutions, improving supply chain efficiency and user experience for customers, and reducing operating costs.

 

 

JD Logistics further strengthened its cross regional highway, railway and air cargo network to enhance its next-morning and next-day delivery service. As of June 30, 2021, JD Logistics had over 1,000 air cargo routes and the ability to utilize over 300 railway routes. During the 618 Grand Promotion, customers enjoyed delivery service within minutes of order placement in over 200 cities in China.

 

3


LOGO

 

 

 

 

In June, JD Logistics and Xiaomi Youpin jointly launched a warehousing and distribution center in Tianjin, upgrading the supply chain cooperation between the two parties. The warehousing center will provide one-stop logistics services including collection, sorting, warehousing, packaging, and distribution, covering all categories of products for its customers.

 

 

As of June 30, 2021, JD Logistics operated approximately 1,200 warehouses, which covered an aggregate gross floor area of approximately 23 million square meters, including warehouse space of cloud warehouses managed under the JD Logistics Open Warehouse Platform.

Other Highlights

 

 

On June 18, AiHuiShou, a secondhand electronics transactions and services platform, was officially listed on the New York Stock Exchange under the stock ticker “RERE”. JD.com’s ownership ratio was approximately 33.4% after listing. According to the partnership agreement signed between JD.com and AiHuiShou, the two companies will cooperate in the areas of user traffic, marketing, R&D, sales and channel commissions, supply chain and logistics, customer service and after-sales service.

Operational Metrics Update

 

 

As of June 30, 2021, JD.com had over 320,000 employees, excluding part-time and interns.

 

4


LOGO

 

 

 

Second Quarter 2021 Financial Results

Net Revenues. For the second quarter of 2021, JD.com reported net revenues of RMB253.8 billion (US$39.3 billion), representing a 26.2% increase from the same period in 2020. Net product revenues increased by 23.3%, while net service revenues increased by 49.2% for the second quarter of 2021, as compared to the same period of 2020.

Cost of Revenues. Cost of revenues increased by 28.8% to RMB222.1 billion (US$34.4 billion) for the second quarter of 2021 from RMB172.4 billion for the second quarter of 2020.

Fulfillment Expenses. Fulfillment expenses, which primarily include procurement, warehousing, delivery, customer service and payment processing expenses, increased by 22.5% to RMB14.6 billion (US$2.3 billion) for the second quarter of 2021 from RMB12.0 billion for the second quarter of 2020. Fulfillment expenses as a percentage of net revenues was 5.8% for the second quarter of 2021, compared to 5.9% for the same period last year.

Marketing Expenses. Marketing expenses increased by 56.0% to RMB10.6 billion (US$1.6 billion) for the second quarter of 2021 from RMB6.8 billion for the second quarter of 2020.

Research and Development Expenses. Research and development expenses was RMB3.7 billion (US$0.6 billion) for the second quarter of 2021, as compared to RMB3.6 billion for the second quarter of 2020.

General and Administrative Expenses. General and administrative expenses increased by 80.0% to RMB2.6 billion (US$0.4 billion) for the second quarter of 2021 from RMB1.4 billion for the second quarter of 2020. The increase was primarily due to the increase in share-based compensation expenses.

Income from Operations and Non-GAAP Income from Operations. Income from operations for the second quarter of 2021 was RMB300.8 million (US$46.6 million), compared to RMB5.0 billion for the same period last year. Non-GAAP income from operations for the second quarter of 2021 was RMB2.5 billion (US$0.4 billion), compared to non-GAAP income from operations of RMB5.6 billion for the second quarter of 2020. Operating margin of JD Retail before unallocated items for the second quarter of 2021 was 2.6%, remained stable compared with the second quarter of 2020.

Non-GAAP EBITDA for the second quarter of 2021 was RMB3.7 billion (US$0.6 billion), compared to RMB6.9 billion for the second quarter of 2020.

Share of Results of Equity Investees. Share of results of equity investees was an income of RMB522.8 million (US$81.0 million) for the second quarter of 2021, as compared to an income of RMB4.0 billion for the second quarter of 2020. The substantial decrease was primarily due to a one-off dilution gain of RMB4.1 billion recognized upon the IPO of Dada Group during the second quarter of 2020.

Net Income Attributable to Ordinary Shareholders and Non-GAAP Net Income Attributable to Ordinary Shareholders. Net income attributable to ordinary shareholders for the second quarter of 2021 was RMB794.3 million (US$123.0 million), compared to RMB16.4 billion for the same period last year. Non-GAAP net income attributable to ordinary shareholders for the second quarter of 2021 was RMB4.6 billion (US$0.7 billion), compared to RMB5.9 billion for the same period last year.

Diluted EPS and Non-GAAP Diluted EPS. Diluted net income per ADS for the second quarter of 2021 was RMB0.50 (US$0.08), compared to RMB10.47 for the second quarter of 2020. Non-GAAP diluted net income per ADS for the second quarter of 2021 was RMB2.90 (US$0.45), compared to RMB3.51 for the second quarter of 2020.

 

5


LOGO

 

 

 

Cash Flow and Working Capital

As of June 30, 2021, the company’s cash and cash equivalents, restricted cash and short-term investments totaled RMB178.1 billion (US$27.6 billion), compared to RMB151.1 billion as of December 31, 2020. For the second quarter of 2021, free cash flow of the company was as follows:

 

     For the three months ended  
     June 30,
2020
     June 30,
2021
     June 30,
2021
 
     RMB      RMB      US$  
     (In thousands)  

Net cash provided by operating activities

     26,617,548        28,890,156        4,474,515  

Add: Impact from JD Baitiao receivables included in the operating cash flow

     2,050,714        3,290,906        509,696  

(Less)/Add: Capital expenditures, net of related sales proceeds

        

Capital expenditures for development properties

     (2,116,213      (2,874,062      (445,136

Other capital expenditures*

     (749,037      215,182        33,327  
  

 

 

    

 

 

    

 

 

 

Free cash flow

     25,803,012        29,522,182        4,572,402  
  

 

 

    

 

 

    

 

 

 

 

*

Including capital expenditures related to the company’s headquarters in Beijing and all other CAPEX.

Net cash used in investing activities was RMB18.1 billion (US$2.8 billion) for the second quarter of 2021, consisting primarily of increase in short-term investments and cash paid for capital expenditures.

Net cash provided by financing activities was RMB17.4 billion (US$2.7 billion) for the second quarter of 2021, consisting primarily of net proceeds from the initial public offering of JD Logistics, partially offset by repayment of unsecured senior notes and cash paid for repurchase of ordinary shares.

For the twelve months ended June 30, 2021, free cash flow of the company was as follows:

 

     For the twelve months ended  
     June 30,
2020
     June 30,
2021
     June 30,
2021
 
     RMB      RMB      US$  
     (In thousands)  

Net cash provided by operating activities

     26,340,890        38,850,628        6,017,196  

Add: Impact from JD Baitiao receivables included in the operating cash flow

     1,002,640        1,937,602        300,096  

Less: Capital expenditures, net of related sales proceeds

        

Capital expenditures for development properties

     (1,721,273      (4,482,604      (694,267

Other capital expenditures

     (2,887,341      (4,432,327      (686,480
  

 

 

    

 

 

    

 

 

 

Free cash flow

     22,734,916        31,873,299        4,936,545  
  

 

 

    

 

 

    

 

 

 

 

6


LOGO

 

 

 

Half-Year Supplemental Information

The company reported three segments from the first quarter of 2021, JD Retail, JD Logistics and New businesses. JD Retail mainly consists of online retail, online marketplace and marketing services in China. JD Logistics includes both internal and external logistics businesses. New businesses mainly include JD Property, Jingxi, overseas businesses and technology initiatives. JD Cloud & AI businesses were deconsolidated from the company from March 31, 2021, thus the operating results of JD Cloud & AI businesses were not included in New businesses segment from the second quarter of 2021.

The table below sets forth the segment operating results, with prior period segment information retrospectively recast to conform to current period presentation:

 

     For the three months ended     For the six months ended  
     June 30,
2020
    June 30,
2021
    June 30,
2021
    June 30,
2020
    June 30,
2021
    June 30,
2021
 
     RMB     RMB     US$     RMB     RMB     US$  
     (In thousands)     (In thousands)  

Net revenues:

            

JD Retail

     189,482,780       232,556,810       36,018,463       326,838,854       418,353,049       64,794,636  

JD Logistics

     17,885,953       26,061,431       4,036,402       31,542,866       48,472,450       7,507,427  

New businesses

     4,345,183       6,963,307       1,078,479       7,654,558       12,117,584       1,876,775  

Inter-segment*

     (10,844,903     (11,920,408     (1,846,236     (19,285,038     (22,241,528     (3,444,774
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total segment net revenues

     200,869,013       253,661,140       39,287,108       346,751,240       456,701,555       70,734,064  

Unallocated items**

     185,045       139,330       21,579       508,027       275,084       42,605  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consolidated net revenues

     201,054,058       253,800,470       39,308,687       347,259,267       456,976,639       70,776,669  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income/(loss):

            

JD Retail

     4,859,411       5,986,538       927,197       9,920,844       13,326,641       2,064,034  

JD Logistics

     2,101,478       (356,599     (55,230     1,680,093       (1,830,181     (283,459

New businesses

     (1,171,713     (3,020,114     (467,756     (2,555,878     (5,301,600     (821,114

Including: gain on sale of development properties

     195,586       87,337       13,527       195,586       170,099       26,345  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total segment operating income

     5,789,176       2,609,825       404,211       9,045,059       6,194,860       959,461  

Unallocated items**

     (745,101     (2,309,069     (357,630     (1,680,535     (4,234,360     (655,818
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total consolidated operating income

     5,044,075       300,756       46,581       7,364,524       1,960,500       303,643  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

*

The inter-segment eliminations mainly consist of revenues from supply chain solutions and logistics services provided by JD Logistics to JD Retail, and property leasing services provided by JD Property to JD Logistics.

**

Unallocated items include share-based compensation, amortization of intangible assets resulting from assets and business acquisitions, effects of business cooperation arrangements, and impairment of goodwill and intangible assets, which are not allocated to segments.

 

7


LOGO

 

 

 

The table below sets forth the revenue information:

 

     For the three months ended      For the six months ended  
     June 30,
2020
     June 30,
2021
     June 30,
2021
     June 30,
2020
     June 30,
2021
     June 30,
2021
 
     RMB      RMB      US$      RMB      RMB      US$  
     (In thousands)      (In thousands)  

Electronics and home appliances revenues

     114,147,358        136,773,762        21,183,558        191,778,310        240,779,488        37,291,994  

General merchandise revenues

     64,039,523        82,916,122        12,842,072        116,501,709        154,192,200        23,881,331  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net product revenues

     178,186,881        219,689,884        34,025,630        308,280,019        394,971,688        61,173,325  

Marketplace and marketing revenues

     14,052,871        18,984,788        2,940,369        23,579,686        33,104,615        5,127,252  

Logistics and other service revenues

     8,814,306        15,125,798        2,342,688        15,399,562        28,900,336        4,476,092  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net service revenues

     22,867,177        34,110,586        5,283,057        38,979,248        62,004,951        9,603,344  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total net revenues

     201,054,058        253,800,470        39,308,687        347,259,267        456,976,639        70,776,669  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Conference Call

JD.com’s management will hold a conference call at 8:00 am, Eastern Time on August 23, 2021, (8:00 pm, Beijing/Hong Kong Time on August 23, 2021) to discuss financial results for the three months and six months ended June 30, 2021.

Please register in advance of the conference using the link provided below and dial in 10 minutes prior to the call, using participant dial-in numbers, Direct Event passcode and unique registrant ID which would be provided upon registering. You will be automatically linked to the live call after completion of this process, unless required to provide the conference ID below due to regional restrictions.

PRE-REGISTER LINK: http://apac.directeventreg.com/registration/event/8097775

CONFERENCE ID: 8097775

A telephone replay will be available from 11:00 am, Eastern Time on August 23, 2021 through 9:59 am, Eastern Time on August 31, 2021. 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:   

8097775

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

JD.com is a leading supply chain-based technology and service provider. The company’s cutting-edge retail infrastructure seeks to enable consumers to buy whatever they want, whenever and wherever they want it. The company has opened its technology and infrastructure to partners, brands and other sectors, as part of its Retail as a Service offering to help drive productivity and innovation across a range of industries.

 

8


LOGO

 

 

 

Non-GAAP Measures

In evaluating the business, the company considers and uses non-GAAP measures, such as 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 share 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 income/(loss) from operations as income/(loss) from operations excluding share-based compensation, amortization of intangible assets resulting from assets and business acquisitions, effects of business cooperation arrangements, gain on sale of development properties 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, effects of business cooperation arrangements and non-compete agreements, gain/(loss) on disposals/deemed disposals of investments, reconciling items on the share of equity method investments, loss/(gain) from fair value change of long-term investments, impairment of goodwill, intangible assets and investments, gain and foreign exchange impact in relation to sale of development properties and tax effects on non-GAAP adjustments. The company defines free cash flow as operating cash flow adjusting the impact from JD Baitiao receivables included in the operating cash flow and capital expenditures, net of the proceeds from sale of development properties. Capital expenditures 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. 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.

The company presents these non-GAAP financial measures because they are used by management to evaluate operating performance and formulate business plans. 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 Baitiao receivables 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 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.

 

9


LOGO

 

 

 

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) 8912-6804

IR@JD.com

Media Relations

+86 (10) 8911-6155

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.

 

10


LOGO

 

 

 

JD.com, Inc.

Unaudited Interim Condensed Consolidated Balance Sheets

(In thousands, except per share data and otherwise noted)

 

     As of  
     December 31,
2020
     June 30,
2021
     June 30,
2021
 
     RMB      RMB      US$  

ASSETS

        

Current assets

        

Cash and cash equivalents

     86,084,857        97,347,080        15,077,143  

Restricted cash

     4,434,448        5,309,698        822,367  

Short-term investments

     60,577,110        75,452,533        11,686,109  

Accounts receivable, net (including JD Baitiao of RMB0.8 billion and RMB5.6 billion as of December 31, 2020 and June 30, 2021, respectively)(1)

     7,111,947        13,948,093        2,160,285  

Advance to suppliers

     3,767,933        3,847,551        595,910  

Inventories, net

     58,932,519        65,768,288        10,186,211  

Prepayments and other current assets

     7,076,590        11,905,759        1,843,967  

Amount due from related parties

     6,667,262        11,877,241        1,839,550  

Assets held for sale(2)

     148,592        146,144        22,635  
  

 

 

    

 

 

    

 

 

 

Total current assets

     234,801,258        285,602,387        44,234,177  

Non-current assets

        

Property, equipment and software, net

     22,596,570        25,135,571        3,893,004  

Construction in progress

     7,906,406        7,668,081        1,187,635  

Intangible assets, net

     6,462,888        6,303,711        976,321  

Land use rights, net

     11,124,913        12,480,251        1,932,945  

Operating lease right-of-use assets

     15,484,082        17,233,962        2,669,201  

Goodwill

     10,904,409        12,310,330        1,906,627  

Investment in equity investees

     58,501,329        66,398,713        10,283,851  

Investment securities

     39,085,150        26,366,575        4,083,662  

Deferred tax assets

     532,746        636,737        98,618  

Other non-current assets

     13,315,844        14,808,600        2,293,560  

Amount due from related parties

     242,527        251,963        39,024  

Assets held for sale(2)

     1,329,672        934,906        144,799  
  

 

 

    

 

 

    

 

 

 

Total non-current assets

     187,486,536        190,529,400        29,509,247  
  

 

 

    

 

 

    

 

 

 

Total assets

     422,287,794        476,131,787        73,743,424  
  

 

 

    

 

 

    

 

 

 

 

11


LOGO

 

 

 

JD.com, Inc.

Unaudited Interim Condensed Consolidated Balance Sheets

(In thousands, except per share data and otherwise noted)

 

     As of  
     December 31,
2020
     June 30,
2021
     June 30,
2021
 
     RMB      RMB      US$  

LIABILITIES

        

Current liabilities

        

Short-term debts

     —          562,398        87,104  

Accounts payable

     106,818,425        127,966,501        19,819,487  

Advances from customers

     20,998,001        25,022,297        3,875,460  

Deferred revenues

     3,417,313        4,479,902        693,848  

Taxes payable

     3,029,416        1,962,800        303,999  

Amount due to related parties

     585,324        367,528        56,923  

Unsecured senior notes

     3,259,882        —          —    

Accrued expenses and other current liabilities

     30,034,571        30,311,713        4,694,687  

Operating lease liabilities

     5,513,534        6,061,668        938,833  

Liabilities held for sale(2)

     360,196        181,324        28,084  
  

 

 

    

 

 

    

 

 

 

Total current liabilities

     174,016,662        196,916,131        30,498,425  

Non-current liabilities

        

Deferred revenues

     1,617,844        1,517,757        235,071  

Unsecured senior notes

     9,594,556        9,504,686        1,472,088  

Deferred tax liabilities

     1,921,831        2,001,949        310,062  

Long-term borrowings

     2,936,205        2,907,045        450,244  

Operating lease liabilities

     10,249,957        11,471,003        1,776,632  

Other non-current liabilities

     331,623        2,407,465        372,869  
  

 

 

    

 

 

    

 

 

 

Total non-current liabilities

     26,652,016        29,809,905        4,616,966  
  

 

 

    

 

 

    

 

 

 

Total liabilities

     200,668,678        226,726,036        35,115,391  
  

 

 

    

 

 

    

 

 

 

 

(1)

JD Technology performs credit risk assessment services for JD Baitiao business and absorbs the credit risk of the underlying Baitiao receivables. Facilitated by JD Technology, the company periodically securitizes Baitiao receivables through the transfer of those assets to asset-backed securitization plans and derecognizes the related Baitiao receivables through sales type arrangements.

(2)

The company entered into definitive agreements to transfer certain logistic facilities and real estate properties to third parties through the infrastructure asset management and integrated service platform of JD Property. As of June 30, 2021, the company classified the related undisposed assets and liabilities as assets and liabilities held for sale under ASC 360.

 

12


LOGO

 

 

 

JD.com, Inc.

Unaudited Interim Condensed Consolidated Balance Sheets

(In thousands, except per share data and otherwise noted)

 

     As of  
     December 31,
2020
     June 30,
2021
     June 30,
2021
 
     RMB      RMB      US$  

MEZZANINE EQUITY

        

Convertible redeemable non-controlling interests

     17,133,208        1,202,526        186,248  

SHAREHOLDERS’ EQUITY

        

Total JD.com, Inc. shareholders’ equity (US$0.00002 par value, 100,000,000 shares authorized, 3,131,709 shares issued and 3,104,312 shares outstanding as of June 30, 2021)

     187,543,295        216,758,929        33,571,684  

Non-controlling interests

     16,942,613        31,444,296        4,870,101  
  

 

 

    

 

 

    

 

 

 

Total shareholders’ equity

     204,485,908        248,203,225        38,441,785  
  

 

 

    

 

 

    

 

 

 

Total liabilities, mezzanine equity and shareholders’ equity

     422,287,794        476,131,787        73,743,424  
  

 

 

    

 

 

    

 

 

 

 

13


LOGO

 

 

 

JD.com, Inc.

Unaudited Interim Condensed Consolidated Statements of Operations

(In thousands, except per share data and otherwise noted)

 

     For the three months ended     For the six months ended  
     June 30,
2020
    June 30,
2021
    June 30,
2021
    June 30,
2020
    June 30,
2021
    June 30,
2021
 
     RMB     RMB     US$     RMB     RMB     US$  

Net revenues

            

Net product revenues

     178,186,881       219,689,884       34,025,630       308,280,019       394,971,688       61,173,325  

Net service revenues

     22,867,177       34,110,586       5,283,057       38,979,248       62,004,951       9,603,344  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total net revenues

     201,054,058       253,800,470       39,308,687       347,259,267       456,976,639       70,776,669  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenues

     (172,418,571     (222,070,876     (34,394,399     (296,088,270     (396,125,026     (61,351,954

Fulfillment

     (11,956,352     (14,649,314     (2,268,890     (22,356,142     (28,452,715     (4,406,764

Marketing

     (6,803,919     (10,612,420     (1,643,655     (11,272,235     (17,611,177     (2,727,624

Research and development

     (3,603,600     (3,693,410     (572,036     (7,538,759     (8,222,916     (1,273,568

General and administrative

     (1,423,127     (2,561,031     (396,653     (2,834,923     (4,774,404     (739,461

Gain on sale of development properties

     195,586       87,337       13,527       195,586       170,099       26,345  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations(3)(4)

     5,044,075       300,756       46,581       7,364,524       1,960,500       303,643  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other income/(expenses)

            

Share of results of equity investees

     4,004,164       522,781       80,968       2,883,944       1,205,110       186,648  

Interest expense

     (324,218     (232,325     (35,983     (531,318     (490,146     (75,914

Others, net(5)

     8,485,552       455,936       70,615       8,876,050       2,493,671       386,220  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before tax

     17,209,573       1,047,148       162,181       18,593,200       5,169,135       800,597  

Income tax expenses

     (796,550     (569,624     (88,224     (1,122,994     (1,049,113     (162,487
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     16,413,023       477,524       73,957       17,470,206       4,120,022       638,110  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to non-controlling interests shareholders

     (34,384     (320,368     (49,619     (50,804     (298,120     (46,173

Net income attributable to mezzanine equity classified as non-controlling interests shareholders

     794       3,625       561       1,576       6,590       1,021  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to ordinary shareholders

     16,446,613       794,267       123,015       17,519,434       4,411,552       683,262  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share:

            

Basic

     5.55       0.26       0.04       5.95       1.42       0.22  

Diluted

     5.23       0.25       0.04       5.68       1.38       0.21  

Net income per ADS:

            

Basic

     11.11       0.51       0.08       11.90       2.84       0.44  

Diluted

     10.47       0.50       0.08       11.37       2.76       0.43  

 

14


LOGO

 

 

 

JD.com, Inc.

Unaudited Interim Condensed Consolidated Statements of Operations

(In thousands, except per share data and otherwise noted)

 

     For the three months ended     For the six months ended  
     June 30,
2020
    June 30,
2021
    June 30,
2021
    June 30,
2020
    June 30,
2021
    June 30,
2021
 
     RMB     RMB     US$     RMB     RMB     US$  

(3)   Includes share-based compensation expenses as follows:

    

     

Cost of revenues

     (13,638     (14,856     (2,301     (34,498     (36,411     (5,639

Fulfillment

     (64,616     (170,371     (26,387     (196,494     (341,359     (52,870

Marketing

     (54,183     (128,836     (19,954     (131,255     (248,847     (38,541

Research and development

     (190,127     (452,574     (70,095     (550,726     (878,107     (136,001

General and administrative

     (310,660     (1,310,788     (203,015     (696,765     (2,270,486     (351,654

(4)   Includes amortization of business cooperation arrangement and intangible assets resulting from assets and business acquisitions as follows:

    

Fulfillment

     (48,200     (55,957     (8,667     (89,633     (108,027     (16,731

Marketing

     (146,709     (211,947     (32,826     (285,658     (420,607     (65,144

Research and development

     (24,700     (26,250     (4,066     (49,400     (51,466     (7,971

General and administrative

     (77,313     (76,820     (11,898     (154,133     (154,134     (23,872

 

(5)

Others are other non-operating income/(loss), primarily consist of gains/(losses) from fair value change of long-term investments, gains/(losses) from business and investment disposals, impairment of investments, government incentives, interest income and foreign exchange gains/(losses).

 

15


LOGO

 

 

 

JD.com, Inc.

Unaudited Non-GAAP Net Income Per Share and Per ADS

(In thousands, except per share data and otherwise noted)

 

     For the three months ended      For the six months ended  
     June 30,
2020
     June 30,
2021
     June 30,
2021
     June 30,
2020
     June 30,
2021
     June 30,
2021
 
     RMB      RMB      US$      RMB      RMB      US$  

Non-GAAP net income attributable to ordinary shareholders

     5,911,148        4,626,621        716,571        8,883,354        8,594,158        1,331,065  

Weighted average number of shares:

                 

Basic

     2,961,278        3,105,545        3,105,545        2,943,981        3,106,446        3,106,446  

Diluted

     3,041,244        3,190,088        3,190,088        3,020,015        3,198,965        3,198,965  

Non-GAAP net income per share:

                 

Basic

     2.00        1.49        0.23        3.02        2.77        0.43  

Diluted

     1.75        1.45        0.22        2.77        2.68        0.42  

Non-GAAP net income per ADS:

                 

Basic

     3.99        2.98        0.46        6.03        5.53        0.86  

Diluted

     3.51        2.90        0.45        5.55        5.37        0.83  

 

16


LOGO

 

 

 

JD.com, Inc.

Unaudited Interim Condensed Consolidated Statements of Cash Flows and Free Cash Flow

(In thousands)

 

     For the three months ended     For the six months ended  
     June 30,
2020
    June 30,
2021
    June 30,
2021
    June 30,
2020
    June 30,
2021
    June 30,
2021
 
     RMB     RMB     US$     RMB     RMB     US$  

Net cash provided by operating activities

     26,617,548       28,890,156       4,474,515       25,075,071       21,381,382       3,311,554  

Net cash used in investing activities

     (23,389,954     (18,074,088     (2,799,320     (31,586,306     (25,705,480     (3,981,272

Net cash provided by financing activities

     28,454,594       17,443,091       2,701,591       43,541,004       16,851,341       2,609,940  

Effect of exchange rate changes on cash, cash equivalents and restricted cash

     (60,032     (967,327     (149,820     549,333       (372,062     (57,624
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net increase in cash, cash equivalents and restricted cash

     31,622,156       27,291,832       4,226,966       37,579,102       12,155,181       1,882,598  

Cash, cash equivalents and restricted cash at beginning of period(6)

     45,869,225       75,498,572       11,693,240       39,912,279       90,635,223       14,037,608  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash, cash equivalents and restricted cash at end of period(6)

     77,491,381       102,790,404       15,920,206       77,491,381       102,790,404       15,920,206  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     26,617,548       28,890,156       4,474,515       25,075,071       21,381,382       3,311,554  

Add: Impact from JD Baitiao receivables included in the operating cash flow

     2,050,714       3,290,906       509,696       2,626,442       4,516,106       699,456  

(Less)/Add: Capital expenditures, net of related sales proceeds

            

Capital expenditures for development properties

     (2,116,213     (2,874,062     (445,136     (3,547,758     (4,496,696     (696,450

Other capital expenditures

     (749,037     215,182       33,327       (1,325,220     (1,621,203     (251,092
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Free cash flow

     25,803,012       29,522,182       4,572,402       22,828,535       19,779,589       3,063,468  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(6)

Including cash, cash equivalents and restricted cash classified as assets held for sale of RMB176.5 million, RMB115.9 million and RMB133.6 million as of June 30, 2020, December 31, 2020 and June 30, 2021, respectively.

 

17


LOGO

 

 

 

JD.com, Inc.

Supplemental Financial Information and Business Metrics

 

     Q2 2020      Q3 2020      Q4 2020      Q1 2021      Q2 2021  

Free cash flow (in RMB billions) – trailing twelve months (“TTM”)

     22.7        30.2        34.9        28.2        31.9  

Inventory turnover days(7) – TTM

     34.8        34.3        33.3        31.2        31.0  

Accounts payable turnover days(8) – TTM

     50.8        49.2        47.1        44.2        45.8  

Accounts receivable turnover days(9) – TTM

     2.9        2.8        2.7        2.6        2.7  

Annual active customer accounts (in millions)

     417.4        441.6        471.9        499.8        531.9  

 

(7)

TTM inventory turnover days are the quotient of average inventory over the immediately preceding five quarters, up to and including the last quarter of the period, to cost of revenues of retail business for the last twelve months, and then multiplied by 360 days.

(8)

TTM accounts payable turnover days are the quotient of average accounts payable for retail business over the immediately preceding five quarters, up to and including the last quarter of the period, to cost of revenues of retail business for the last twelve months, and then multiplied by 360 days.

(9)

TTM accounts receivable turnover days are the quotient of average accounts receivable over the immediately preceding five quarters, up to and including the last quarter of the period, to total net revenues for the last twelve months and then multiplied by 360 days. Presented are the accounts receivable turnover days excluding the impact from JD Baitiao.

 

18


LOGO

 

 

 

JD.com, Inc.

Unaudited Reconciliation of GAAP and Non-GAAP Results

(In thousands, except percentage data)

 

     For the three months ended     For the six months ended  
     June 30,
2020
    June 30,
2021
    June 30,
2021
    June 30,
2020
    June 30,
2021
    June 30,
2021
 
     RMB     RMB     US$     RMB     RMB     US$  

Income from operations

     5,044,075       300,756       46,581       7,364,524       1,960,500       303,643  

Add: Share-based compensation

     633,224       2,077,425       321,752       1,609,738       3,775,210       584,705  

Add: Amortization of intangible assets resulting from assets and business acquisitions

     154,421       236,049       36,560       301,582       466,610       72,268  

Reversal of: Effects of business cooperation arrangements

     (42,544     (4,405     (682     (230,785     (7,460     (1,155

Reversal of: Gain on sale of development properties

     (195,586     (87,337     (13,527     (195,586     (170,099     (26,345
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP income from operations

     5,593,590       2,522,488       390,684       8,849,473       6,024,761       933,116  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Add: Depreciation and other amortization

     1,306,835       1,224,321       189,623       2,565,299       2,661,851       412,269  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP EBITDA

     6,900,425       3,746,809       580,307       11,414,772       8,686,612       1,345,385  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total net revenues

     201,054,058       253,800,470       39,308,687       347,259,267       456,976,639       70,776,669  

Non-GAAP operating margin

     2.8     1.0     1.0     2.5     1.3     1.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP EBITDA margin

     3.4     1.5     1.5     3.3     1.9     1.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

19


LOGO

 

 

 

JD.com, Inc.

Unaudited Reconciliation of GAAP and Non-GAAP Results

(In thousands, except percentage data)

 

     For the three months ended     For the six months ended  
     June 30,
2020
    June 30,
2021
    June 30,
2021
    June 30,
2020
    June 30,
2021
    June 30,
2021
 
     RMB     RMB     US$     RMB     RMB     US$  

Net income attributable to ordinary shareholders

     16,446,613       794,267       123,015       17,519,434       4,411,552       683,262  

Add: Share-based compensation

     633,224       2,077,425       321,752       1,609,738       3,775,210       584,705  

Add: Amortization of intangible assets resulting from assets and business acquisitions

     154,421       236,049       36,560       301,582       466,610       72,268  

Add/(Reversal of): Reconciling items on the share of equity method investments(10)

     190,956       (384,541     (59,558     116,469       (1,031,490     (159,757

Add: Impairment of goodwill, intangible assets, and investments

     239,986       267,349       41,407       661,735       308,348       47,757  

(Reversal of)/Add: (Gain)/Loss from fair value change of long-term investments

     (6,737,705     1,589,108       246,121       (6,068,002     766,165       118,664  

Reversal of: Gain and foreign exchange impact in relation to sale of development properties

     (195,586     (87,337     (13,527     (195,586     (170,099     (26,345

Reversal of: Gain on disposals/deemed disposals of investments

     (4,774,833     (16,000     (2,478     (4,789,833     (16,000     (2,478

Reversal of: Effects of business cooperation arrangements and non-compete agreements

     (63,638     (23,640     (3,661     (272,660     (46,004     (7,125

Add: Tax effects on non-GAAP adjustments

     17,710       173,941       26,940       477       129,866       20,114  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income attributable to ordinary shareholders

     5,911,148       4,626,621       716,571       8,883,354       8,594,158       1,331,065  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total net revenues

     201,054,058       253,800,470       39,308,687       347,259,267       456,976,639       70,776,669  

Non-GAAP net margin

     2.9     1.8     1.8     2.6     1.9     1.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(10)

To exclude the GAAP to non-GAAP reconciling items on the share of equity method investments, and share of amortization of intangibles not on their books.

 

20