Upgrade to SI Premium - Free Trial

Yirendai Reports Second Quarter 2017 Financial Results

August 1, 2017 5:04 AM

BEIJING, Aug. 1, 2017 /PRNewswire/ -- Yirendai Ltd. (NYSE: YRD) ("Yirendai" or the "Company"), a leading fintech company in China, today announced its unaudited financial results for the quarter ended June 30, 2017.

For Three Months Ended

in RMB million

June 30, 2017

March 31, 2017

June 30, 2016

QoQ Change

YoY Change

Amount of Loans Facilitated

8,189.6

6,922.7

4,538.7

18%

80%

Total Net Revenue

1,183.1

1,021.6

733.8

16%

61%

Total Fees Billed (non-GAAP)

1,862.5

1,583.5

1,110.8

18%

68%

Adjusted EBITDA (non-GAAP)

378.4

400.3

265.0

-5%

43%

Net Income

269.1

350.9

260.6

-23%

3%

In the second quarter of 2017, Yirendai facilitated RMB 8,189.6 million (US$1,208.0 million) of loans to 138,529 qualified individual borrowers on its online marketplace, representing a year-over-year growth of 80%; 70.9% of the borrowers were acquired from online channels; 51.2% of the loan volume was originated from online channels and nearly 100% of the online volume was facilitated through mobile.

In the second quarter of 2017, Yirendai facilitated 199,591 investors with total investment amount of RMB 11,446.7 million (US$1,688.5 million), 100% of which was facilitated through its online platform and 90% of which was facilitated through its mobile application.

For the second quarter of 2017, total net revenue was RMB 1,183.1 million (US$174.5 million), an increase of 61% year over year; net income was RMB 269.1 million (US$39.7 million), an increase of 3% year over year.

"We are delighted to deliver yet another solid quarter," commented Ms. Yihan Fang, Chief Executive Officer of Yirendai. "Loan origination continued the strong growth momentum, especially from online channels driven by our relentless focus on technological innovation. This quarter, we also launched our credit scoring system, the Yiren Score, in aims of delivering more precise and accurate characterization of our borrower's credit profile. We stay committed to strengthening our technological and risk management capabilities to further enhance our industry leadership. Meanwhile, we will also continue to execute our strategic expansion into online wealth management business to provide more comprehensive investment solutions for our platform investors, leveraging CreditEase's broad wealth management product portfolio."

"Yirendai's revenue has continued to show strong year-over-year growth," commented Mr. Dennis Cong, Chief Financial Officer of Yirendai. "The risk performance of our loan portfolio has remained stable due to our efforts in enhancing our credit underwriting and risk management system. We will continue to invest in our technology development and AI capability to drive our operational efficiency and risk management abilities. We will also continue to work closely with regulators to ensure our full compliance status with online lending industry interim measures. In addition, given our strong cash position and positive cash flow generation ability, our board has approved a special cash dividend and a semi-annual dividend policy going forward."

Second Quarter 2017 Financial Results

Total amount of loans facilitated in the second quarter of 2017 was RMB 8,189.6 million (US$1,208.0 million), increased by 80% year over year from RMB 4,538.7 million in the same period last year, reflecting strong demand for our products and services, especially from customers acquired from online channels. As of June 30, 2017, the Yirendai platform had facilitated approximately RMB 47.4 billion (US$7.0 billion) in loan principal since its inception.

Total net revenue in the second quarter of 2017 was RMB 1,183.1 million (US$174.5 million), increased by 61% from RMB 733.8 million in the same period last year. The increase of total net revenue was mainly attributable to the growth of loan origination volume, increased service fees billed to investors and increased monthly fees billed to borrowers as our remaining loan balance continued to expand.

Total fees billed (non-GAAP) in the second quarter of 2017 were RMB 1,862.5 million (US$274.7 million), increased by 68% from RMB 1,110.8 million in the same period last year, driven by the growth of loan origination volume. Upfront fees billed to borrowers in the second quarter of 2017 were RMB 1,538.0 million (US$226.9 million), increased by 51% from RMB 1,016.4 million in the same period last year. Monthly fees billed to borrowers in the second quarter of 2017 were RMB 215.2 million (US$31.7 million), increased by 171% from RMB 79.4 million in the same period last year. The significant year-over-year increase in monthly fees billed to borrowers was primarily attributable to the increase in loans generated from online channels, which features a fee collection schedule with monthly payments in addition to the upfront portion. Service fees billed to investors in the second quarter of 2017 were RMB 222.8 million (US$32.9 million), increased by 153% from RMB 88.1 million in the same period last year. The significant year-over-year increase in service fees billed to investors was primarily attributable to the increase in the total investment amount under management.

Operating costs and expenses in the second quarter of 2017 were RMB 809.6 million (US$119.4 million), increased by 29% from RMB 628.7 million in the previous quarter and compared to RMB 471.1 million in the same period last year.

Sales and marketing expenses in the second quarter of 2017 were RMB 617.9 million (US$91.1 million), increased by 32% from RMB 469.4 million in the previous quarter and compared to RMB 355.2 million in the same period last year. Sales and marketing expenses in the second quarter of 2017 accounted for 7.5% of amount of loans facilitated, increased from 6.8% in the previous quarter and decreased from 7.8% in the same period last year. Sales and marketing expenses have decreased as a percentage of loan volume on a year-over-year basis primarily due to improvements in customer acquisition efficiency.

Origination and servicing costs in the second quarter of 2017 were RMB 93.1 million (US$13.7 million), compared to RMB 58.8 million in the previous quarter and RMB 42.5 million in the same period last year. Origination and servicing costs in the second quarter of 2017 accounted for 1.1% of amount of loans facilitated, increased from 0.8% in the previous quarter and 0.9% in the same period last year. Origination and servicing costs increased due to our enhanced efforts in loan collection this quarter.

General and administrative expenses in the second quarter of 2017 were RMB 98.6 million (US$14.5 million), compared to RMB 100.5 million in the previous quarter and RMB 73.3 million in the same period last year. General and administrative expenses in the second quarter of 2017 accounted for 8.3% of total net revenue, compared to 9.8% in the previous quarter and 10.0% in the same period last year. The decrease in general and administrative expenses as percentage of total net revenue was primarily attributable to improved operational efficiency and leverage, despite our increased level of investment in technology development.

Income tax expense in the second quarter of 2017 was RMB 130.4 million (US$19.2 million), which includes a RMB 60 million (US$8.85 million) withholding tax expense resulting from the special cash dividend declared.

Net income in the second quarter of 2017 was RMB 269.1 million (US$39.7 million), increased by 3% from RMB 260.6 million for the same period last year.

Adjusted EBITDA (non-GAAP) in the second quarter of 2017 was RMB 378.4 million (US$55.8 million), compared to RMB 400.3 million in the previous quarter and increased by 43% from RMB 265.0 million in the same period last year. Adjusted EBITDA margin[1] (non-GAAP) in the second quarter of 2017 was 32.0%, compared to 39.2% in the previous quarter and 36.1% in the same period last year.

[1] Adjusted EBITDA margin is a non-GAAP financial measure calculated as adjusted EBITDA divided by total net revenue.

Basic income per ADS in the second quarter of 2017 was RMB 4.50 (US$0.66), compared to RMB 5.87 in the previous quarter and RMB 4.46 in the same period last year.

Diluted income per ADS in the second quarter of 2017 was RMB 4.45 (US$0.66), compared to RMB 5.81 in the previous quarter and RMB 4.46 in the same period last year.

Net cash generated from operating activities in the second quarter of 2017 was RMB 530.4 million (US$78.2million), compared to RMB 564.5 million in the previous quarter and increased by 35% from RMB 392.5 million in the same period last year.

As of June 30, 2017, cash and cash equivalents was RMB 891.2 million (US$ 131.5 million), compared to RMB 864.4 million as of March 31, 2017. As of June 30, 2017, balance of held-to-maturity investments was RMB 589.3 million (US$86.9 million), compared to RMB 494.8 million as of March 31, 2017. As of June 30, 2017, balance of available-for-sale investments was RMB 1,262.3 million (US$186.2 million), compared to RMB 1,232.3 million as of March 31, 2017.

Quality Assurance Program. In the second quarter of 2017, Yirendai accrued liabilities from quality assurance program of RMB 655.2 million (US$96.6 million), which is equal to 8% of the loans facilitated through its marketplace during the period. During the quarter, the Company released liabilities of RMB 395.4 million (US$ 58.3 million) to pay out the outstanding principal and accrued interest of default loans. As of June 30, 2017, liabilities from quality assurance program were RMB 1,961.3 million (US$289.3 million).

Delinquency rates. As of June 30, 2017, the delinquency rates for loans that are past due for 15-29 days, 30-59 days and 60-89 days were 0.4%, 0.7% and 0.5%, as compared to 0.4%, 0.8% and 0.6% as of March 31, 2017.

Cumulative M3+ net charge-off rates. As of June 30, 2017, the cumulative M3+ net charge-off rate for loans originated in 2015 was 8.3%, compared to 7.6% as of March 31, 2017. As of June 30, 2017, the cumulative M3+ net charge-off rate for loans originated in 2016 was 3.4%, compared to 2.0% as of March 31, 2017. As the 2015 and 2016 vintage loans continue to mature, the charge off level is consistent with our risk performance expectation.

Recent Development

Yiren Score and Upgraded Risk Grid

As a leader in China's fintech industry, the Company strives to uphold industry best practices for all aspects of its business. The Company is pleased to see the continuous progress it has made in refining its credit scoring model to deliver more precise and accurate credit assessment of loan applicants. The Company launched in the second quarter of 2017 its new credit scoring system, the Yiren score, which can be used to more accurately characterize borrower's credit profile. The Company has also decided to adopt, starting May 1, 2017, an upgraded risk grid with five segments - Grade I, Grade II, Grade III, Grade IV and Grade V. The expected net charge off rate and actual observed results for each of these customer groups divide potential borrowers into distinctively different credit segments.

The following table summarizes the upgraded risk grades with the corresponding Yiren scores, the volume mix in the second quarter of 2017, the expected lifetime net charge off rate, the current annualized interest rate and the average transaction fee rate:

Risk

Grade

% of Q2 2017 LoanFacilitation Volume

Yiren Scores

Expected

M3+ net charge-off rate

Interest Rate (1)

Average Transaction

Fee Rate (2)

I

5.8%

790+

[0%, 3.0%)

10.0-12.0%

13.60%

II

21.9%

750-<790

[3.0%, 5.0%)

10.0-12.0%

17.40%

III

23.2%

720-<750

[5.0%, 7.0%)

10.0-12.0%

19.70%

IV

24.5%

690-<720

[7.0%, 9.0%)

10.0-12.0%

24.00%

V

24.6%

640-<690

[9.0%, 13.0%)

10.0-12.0%

27.00%

(1) The annualized interest rate that borrowers pay to investors varies from 10.0% to 12.0%, depending on the term of the loan.

(2) The transaction fee rate is calculated as the total transaction fee that the Company charges borrowers for the entire life of the loan, divided by the total amount of principal. The average transaction fee rate presented in the table above is the simple average of the transaction fee rates for loans falling under the same risk grade, but with different tenures and repayment schedules.

In the transition period from May 1, 2017 to September 30, 2017, the Company will use both the upgraded risk grid and the previous risk grid for loans facilitated on the Company's platform.

Amendment to Cash Contribution Rules for the Quality Assurance Program

To further enhance the Company's cash management, the Company has determined to amend cash contribution rules for the Program, effective July 1, 2017. The Company will contribute 30% of the transaction fee collected from the borrowers, following the actual fee collection schedule, over the life of the loan to a restricted bank account as a quality assurance service fee. The total contribution over the life of a loan is approximately equal to 8% of the loan contract amount, which is similar to the previous accrual ratio. The Company reserve the right to revise this percentage upwards or downwards from time to time as a result of continuing evaluation of factors such as market dynamics as well as of our product lines, profitability and cash position.

Dividend

On July 29, 2017, the board of directors (the "Board") of the Company approved a special cash dividend of RMB 5.0845 (US$0.75) per ordinary share of the Company (or RMB 10.1690 (US$1.50) per American depositary share of the Company), which is expected to be paid on October 16, 2017 to holders of the Company's ordinary shares of record as of the close of business on September 29, 2017.

On July 29, 2017, the Board also approved a semi-annual dividend policy. Under this policy, semi-annual dividends will be set at an amount equivalent to approximately 15% of the Company's anticipated net income after tax in each half year commencing from the second half of 2017. The determination to declare and pay such semi-annual dividend and the amount of dividend in any particular half year will be made at the discretion of the Board and will be based upon the Company's operations and earnings, cash flow, financial condition and other relevant factors that the Board may deem appropriate.

Other Operating Metrics and Business Results

  • As of June 30, 2017, Yirendai had facilitated RMB 47.4 billion (US$7.0 billion) of loans on the Yirendai online marketplace since its inception in 2012.
  • As of June 30, 2017, remaining principal of performing loans totaled RMB 27.9 billion (US$4.1 billion), increased by 16% from RMB 24.0 billion as of March 31, 2017 and 102% from RMB 13.8 billion as of June 30, 2016.
  • In the second quarter of 2017, Grade A, B, C and D loans represented 2.3%, 7.3%, 12.7%, and 77.7% and Grade I, II, III, IV and V loans represented 5.8%, 21.9%, 23.2%, 24.5% and 24.6% of the Company's product portfolio, respectively.

Business Outlook

Based on the information available as of the date of this press release, Yirendai provides the following outlook, which reflects the Company's current and preliminary view and is subject to change. The following outlook does not take into consideration the impact of stock-based compensation expenses.

Third Quarter 2017

  • Total loans facilitated will be in the range of RMB 10,000 million to RMB 10,500 million.
  • Total net revenue will be in the range of RMB 1,300 million to RMB 1,350 million.
  • Adjusted EBITDA (non-GAAP) will be in the range of RMB 280 million to RMB 320 million.

Full Year 2017

  • Total loans facilitated will be in the range of RMB 35,000 million to RMB 37,000 million.
  • Total net revenue will be in the range of RMB 4,800 million to RMB 5,000 million.
  • Adjusted EBITDA (non-GAAP) will be in the range of RMB 1,300 million to RMB 1,400 million.

Non-GAAP Financial Measures

In evaluating the business, the Company considers and uses several non-GAAP financial measures, such as fees billed, adjusted EBITDA and adjusted EBITDA margin as supplemental measures to review and assess operating performance. We believe that fees billed and adjusted EBITDA margin provide useful information about our core operating results, enhance the overall understanding of our past performance and prospects and allow for greater visibility with respect to key metrics used by our management in our financial and operational decision-making. 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 non-GAAP financial measures have limitations as analytical tools. Other companies, including peer companies in the industry, may calculate these non-GAAP measures differently, which may reduce their usefulness as a comparative measure. 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 our performance. See "Operating Highlights and Reconciliation of GAAP to Non-GAAP measures" at the end of this press release.

Currency Conversion

This announcement contains currency conversions of certain RMB amounts into US$ at specified rates solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to US$ are made at a rate of RMB 6.7793 to US$1.00, the effective noon buying rate on June 30, 2017 as set forth in the H.10 statistical release of the Federal Reserve Board.

Conference Call

Yirendai will host an earnings conference call at 8:00 a.m. Eastern Time on August 1, 2017, (or 8:00 p.m. Beijing/Hong Kong Time on August 1, 2017).

Dial-in details for the earnings conference call are as follows:

International:

1-412-902-4272

U.S. Toll Free:

1-888-346-8982

Hong Kong Toll Free:

800-905945

China Toll Free:

4001-201203

Conference ID:

Yirendai

A replay of the conference call may be accessed by phone at the following numbers until August 8, 2017:

International:

1-412-317-0088

U.S. Toll Free:

1-877-344-7529

Replay Access Code:

10110363

Additionally, a live and archived webcast of the conference call will be available at yirendai.investorroom.com.

Safe Harbor Statement

This press release contains forward-looking statements. These statements constitute "forward-looking" statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in 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," "target," "confident" and similar statements. Such statements are based upon management's current expectations and current market and operating conditions, and relate to events that involve known or unknown risks, uncertainties and other factors, all of which are difficult to predict and many of which are beyond Yirendai's control. Forward-looking statements involve risks, uncertainties and other factors that could cause actual results to differ materially from those contained in any such statements. Potential risks and uncertainties include, but are not limited to, uncertainties as to Yirendai's ability to attract and retain borrowers and investors on its marketplace, its ability to introduce new loan products and platform enhancements, its ability to compete effectively, PRC regulations and policies relating to the peer-to-peer lending service industry in China, general economic conditions in China, and Yirendai's ability to meet the standards necessary to maintain listing of its ADSs on the NYSE or other stock exchange, including its ability to cure any non-compliance with the NYSE's continued listing criteria. Further information regarding these and other risks, uncertainties or factors is included in Yirendai's filings with the U.S. Securities and Exchange Commission. All information provided in this press release is as of the date of this press release, and Yirendai does not undertake any obligation to update any forward-looking statement as a result of new information, future events or otherwise, except as required under applicable law.

About Yirendai

Yirendai Ltd. (NYSE: YRD) is a leading fintech company in China connecting investors and individual borrowers. The Company provides an effective solution to address largely underserved investor and individual borrower demand in China through an online platform that automates key aspects of its operations to efficiently match borrowers with investors and execute loan transactions. Yirendai deploys a proprietary risk management system, which enables the Company to effectively assess the creditworthiness of borrowers, appropriately price the risks associated with borrowers, and offer quality loan investment opportunities to investors. Yirendai's online marketplace provides borrowers with quick and convenient access to consumer credit at competitive prices and investors with easy and quick access to an alternative asset class with attractive returns. For more information, please visit yirendai.investorroom.com.

For investor and media inquiries, please contact: YirendaiHui (Matthew) LiDirector of Investor RelationsEmail: [email protected]

Unaudited Condensed Consolidated Statements of Operations

(in thousands, except for share, per share and per ADS data, and percentages)

For the Three Months Ended

For the Six Months Ended

June 30, 2016

March 31, 2017

June 30, 2017

June 30, 2017

June 30, 2016

June 30, 2017

June 30, 2017

RMB

RMB

RMB

USD

RMB

RMB

USD

Net revenue:

Loan facilitation services

713,383

976,398

1,121,200

165,386

1,248,470

2,097,598

309,412

Post-origination services

17,232

33,312

41,389

6,105

35,629

74,701

11,019

Others

3,176

11,889

20,468

3,019

6,071

32,357

4,773

Total net revenue

733,791

1,021,599

1,183,057

174,510

1,290,170

2,204,656

325,204

Operating costs and expenses:

Sales and marketing

355,246

469,380

617,880

91,142

610,082

1,087,260

160,379

Origination and servicing

42,535

58,784

93,147

13,740

75,894

151,931

22,411

General and administrative

73,330

100,498

98,614

14,546

133,436

199,112

29,371

Total operating costs and expenses

471,111

628,662

809,641

119,428

819,412

1,438,303

212,161

Interest income

7,253

24,149

27,398

4,042

12,287

51,547

7,604

Fair value adjustments related to Consolidated ABFE

(118)

1,355

(1,915)

(283)

(3,513)

(560)

(83)

Non-operating income, net

91

207

555

82

91

762

112

Income before provision for income taxes

269,906

418,648

399,454

58,923

479,623

818,102

120,676

Income tax expense/(benefit)

9,286

67,747

130,358

19,229

87,287

198,105

29,222

Net income

260,620

350,901

269,096

39,694

392,336

619,997

91,454

Weighted average number of ordinary shares outstanding, basic

117,000,000

119,560,832

119,603,286

119,603,286

117,000,000

119,582,176

119,582,176

Basic income per share

2.2275

2.9349

2.2499

0.3319

3.3533

5.1847

0.7648

Basic income per ADS

4.4550

5.8698

4.4998

0.6638

6.7066

10.3694

1.5296

Weighted average number of ordinary shares outstanding, diluted

117,000,000

120,842,350

120,833,406

120,833,406

117,000,000

120,837,995

120,837,995

Diluted income per share

2.2275

2.9038

2.2270

0.3285

3.3533

5.1308

0.7568

Diluted income per ADS

4.4550

5.8076

4.4540

0.6570

6.7066

10.2616

1.5136

Unaudited Condensed Consolidated Cash Flow Data

Net cash generated from operating activities

392,474

564,504

530,371

78,234

826,797

1,094,875

161,503

Net cash provided by/(used in) investing activities

51,515

(427,686)

(95,702)

(14,117)

65,567

(523,388)

(77,204)

Net cash used in financing activities

(87,914)

(44,841)

(94,993)

(14,012)

(104,323)

(139,834)

(20,627)

Effect of foreign exchange rate changes

12,733

(3,779)

(6,463)

(953)

10,840

(10,242)

(1,511)

Net increase in cash, cash equivalents and restricted cash

368,808

88,198

333,213

49,152

798,881

421,411

62,161

Cash, cash equivalents and restricted cash, beginning of period

1,760,158

2,186,511

2,274,709

335,537

1,330,085

2,186,511

322,528

Cash, cash equivalents and restricted cash, end of period

2,128,966

2,274,709

2,607,922

384,689

2,128,966

2,607,922

384,689

Unaudited Consolidated Balance Sheet

(in thousands, except for share, per share and per ADS data, and percentages)

As of

June 30, 2016

March 31, 2017

June 30, 2017

June 30, 2017

RMB

RMB

RMB

USD

Cash and cash equivalents

1,336,329

864,361

891,154

131,452

Restricted cash

792,637

1,410,348

1,716,768

253,237

Accounts receivable

50,496

22,851

18,109

2,671

Prepaid expenses and other assets

272,977

475,979

618,076

91,171

Loans at fair value

175,614

319,984

269,952

39,820

Amounts due from related parties

105,809

18,436

4,252

627

Held-to-maturity investments

2,500

494,847

589,329

86,931

Available-for-sale investments

-

1,232,260

1,262,260

186,193

Property, equipment and software, net

22,281

42,309

59,838

8,827

Deferred tax assets

282,700

495,464

559,794

82,574

Total assets

3,041,343

5,376,839

5,989,532

883,503

Accounts payable

5,176

12,192

15,153

2,235

Amounts due to related parties

18,799

4,272

45,425

6,701

Liabilities from quality assurance program

928,166

1,701,519

1,961,315

289,309

Deferred revenue

141,330

168,422

173,386

25,576

Payable to investors at fair value

166,193

380,048

200,947

29,641

Accrued expenses and other liabilities

401,560

621,723

780,555

115,138

Deffered tax liability

-

-

60,000

8,851

Total liabilities

1,661,224

2,888,176

3,236,781

477,451

Ordinary shares

73

75

75

11

Additional paid-in capital

791,841

942,604

950,151

140,155

Accumulated other comprehensive income

10,942

25,678

19,216

2,834

Retained earnings

577,263

1,520,306

1,783,309

263,052

Total equity

1,380,119

2,488,663

2,752,751

406,052

Total liabilities and equity

3,041,343

5,376,839

5,989,532

883,503

Operating Highlights and Reconciliation of GAAP to Non-GAAP Measures

(in thousands, except for number of borrowers, number of investors and percentages)

For the Three Months Ended

For the Six Months Ended

June 30, 2016

March 31, 2017

June 30, 2017

June 30, 2017

June 30, 2016

June 30, 2017

June 30, 2017

RMB

RMB

RMB

USD

RMB

RMB

USD

Operating Highlights:

Amount of loans facilitated

4,538,687

6,922,678

8,189,589

1,208,028

7,985,203

15,112,267

2,229,178

Loans generated from online channels

1,832,078

3,515,727

4,195,406

618,855

3,007,460

7,711,133

1,137,453

Loans generated from offline channels

2,706,609

3,406,951

3,994,183

589,173

4,977,743

7,401,134

1,091,725

Fees billed

1,110,849

1,583,537

1,862,467

274,728

1,958,262

3,446,004

508,312

Remaining principal of performing loans

13,771,180

24,037,078

27,871,922

4,111,327

13,771,180

27,871,922

4,111,327

Remaining principal of performing loans covered by quality assurance program

12,963,604

23,524,227

27,502,314

4,056,807

12,963,604

27,502,314

4,056,807

Number of borrowers

68,882

124,953

138,529

138,529

119,305

263,319

263,319

Borrowers from online channels

40,033

86,095

98,245

98,245

67,849

184,190

184,190

Borrowers from offline channels

28,849

38,858

40,284

40,284

51,456

79,129

79,129

Number of investors

206,706

192,505

199,591

199,591

367,229

324,672

324,672

Investors from online channels

206,706

192,505

199,591

199,591

367,229

324,672

324,672

Investors from offline channels

-

-

-

-

-

-

-

Adjusted EBITDA

264,962

400,297

378,434

55,822

471,575

778,731

114,868

Adjusted EBITDA margin

36.1%

39.2%

32.0%

32.0%

36.6%

35.3%

35.3%

Reconciliation of Net Revenues

Fees billed:

Transaction fees billed to borrowers

1,095,749

1,507,754

1,753,192

258,610

1,932,645

3,260,946

481,015

Upfront fees billed to borrowers

1,016,393

1,334,688

1,537,969

226,863

1,789,685

2,872,657

423,739

Monthly fees billed to borrowers

79,356

173,066

215,223

31,747

142,960

388,289

57,276

Service fees billed to investors

88,068

177,132

222,845

32,871

152,620

399,977

59,000

Others

3,366

12,602

21,697

3,200

6,435

34,299

5,059

Value-added tax

(76,334)

(113,951)

(135,267)

(19,953)

(133,438)

(249,218)

(36,762)

Total fees billed

1,110,849

1,583,537

1,862,467

274,728

1,958,262

3,446,004

508,312

Stand-ready liabilities associated with quality assurance program

(363,095)

(553,816)

(655,167)

(96,642)

(638,816)

(1,208,983)

(178,334)

Deferred revenue

(15,857)

(9,662)

(10,297)

(1,519)

(36,223)

(19,959)

(2,944)

Cash incentives

(19,556)

(30,355)

(51,614)

(7,613)

(31,263)

(81,969)

(12,091)

Value-added tax

21,450

31,895

37,668

5,556

38,210

69,563

10,261

Net revenues

733,791

1,021,599

1,183,057

174,510

1,290,170

2,204,656

325,204

Reconciliation of EBITDA

Net income

260,620

350,901

269,096

39,694

392,336

619,997

91,454

Interest income

(7,253)

(24,149)

(27,398)

(4,042)

(12,287)

(51,547)

(7,604)

Income tax expense

9,286

67,747

130,358

19,229

87,287

198,105

29,222

Depreciation and amortization

2,309

4,176

4,923

726

4,239

9,099

1,342

Share-based compensation

-

1,622

1,455

215

-

3,077

454

Adjusted EBITDA

264,962

400,297

378,434

55,822

471,575

778,731

114,868

Delinquency Rates

Delinquent for

15-29 days

30-59 days

60-89 days

All Loans

December 31, 2013

0.2%

0.4%

0.3%

December 31, 2014

0.3%

0.2%

0.2%

December 31, 2015

0.4%

0.5%

0.4%

December 31, 2016

0.4%

0.7%

0.6%

March 31, 2017

0.4%

0.8%

0.6%

June 30, 2017

0.4%

0.7%

0.5%

Online Channels

December 31, 2013

0.1%

0.9%

0.3%

December 31, 2014

0.4%

0.3%

0.2%

December 31, 2015

0.6%

0.8%

0.6%

December 31, 2016

0.6%

1.0%

0.8%

March 31, 2017

0.5%

1.0%

0.8%

June 30, 2017

0.5%

0.8%

0.7%

Offline Channels

December 31, 2013

0.3%

0.2%

0.2%

December 31, 2014

0.3%

0.2%

0.2%

December 31, 2015

0.3%

0.4%

0.3%

December 31, 2016

0.4%

0.6%

0.4%

March 31, 2017

0.4%

0.6%

0.5%

June 30, 2017

0.4%

0.6%

0.5%

Net Charge-Off Rate for Previous Risk Grid

Loan issued period

Loan grade

Amount of loans facilitated during the period

Accumulated M3+ Net Charge-Off as of June 30, 2017

Total Net Charge-Off Rateas of June 30, 2017

(in RMB thousands)

(in RMB thousands)

2014

A

1,917,542

92,771

4.8%

B

303,030

20,560

6.8%

C

-

-

-

D

7,989

528

6.6%

Total

2,228,561

113,859

5.1%

2015

A

873,995

49,517

5.7%

B

419,630

31,969

7.6%

C

557,414

56,467

10.1%

D

7,706,575

654,607

8.5%

Total

9,557,614

792,560

8.3%

2016

A

1,109,094

13,852

1.2%

B

745,508

19,720

2.6%

C

1,398,721

55,690

4.0%

D

16,919,079

587,640

3.5%

Total

20,172,402

676,902

3.4%

1H 2017

A

428,742

86

0.0%

B

1,005,640

976

0.1%

C

1,548,768

1,312

0.1%

D

12,129,117

14,804

0.1%

Total

15,112,267

17,178

0.1%

Net Charge-Off Rate for Upgraded Risk Grid

Loan issued period

Customer grade

Amount of loans facilitatedduring the period

Accumulated M3+ Net Charge-Off as of June 30, 2017

Total Net Charge-Off Rateas of June 30, 2017

(in RMB thousands)

(in RMB thousands)

2014

I

-

-

-

II

1,921,372

92,771

4.8%

III

303,276

20,560

6.8%

IV

-

-

-

V

3,913

528

13.5%

Total

2,228,561

113,859

5.1%

2015

I

146,490

3,285

2.2%

II

1,614,354

70,286

4.4%

III

2,521,705

175,454

7.0%

IV

2,506,107

209,658

8.4%

V

2,768,957

333,877

12.1%

Total

9,557,613

792,560

8.3%

2016

I

445,515

3,705

0.8%

II

3,011,304

41,257

1.4%

III

3,757,434

80,212

2.1%

IV

5,178,402

149,417

2.9%

V

7,779,747

402,311

5.2%

Total

20,172,402

676,902

3.4%

1H 2017

I

707,851

39

0.0%

II

2,690,524

485

0.0%

III

3,295,540

1,267

0.0%

IV

3,352,051

1,778

0.1%

V

5,066,301

13,608

0.3%

Total

15,112,267

17,178

0.1%

M3+ Net Charge-Off Rate

Loan issued period

Month on Book

4

7

10

13

16

19

22

25

28

31

34

2013Q1

1.9%

3.2%

3.1%

2.3%

2.0%

0.9%

0.5%

0.5%

0.4%

0.4%

0.4%

2013Q2

1.8%

3.6%

4.5%

5.9%

6.4%

7.4%

6.1%

7.0%

7.5%

7.5%

7.8%

2013Q3

0.5%

2.8%

4.2%

5.5%

6.1%

6.5%

7.1%

7.1%

7.0%

6.9%

6.9%

2013Q4

0.7%

3.4%

4.8%

6.2%

6.8%

7.5%

8.3%

8.3%

8.2%

8.5%

8.3%

2014Q1

1.0%

4.2%

6.1%

7.0%

8.4%

9.3%

9.8%

9.7%

9.9%

9.8%

9.5%

2014Q2

0.5%

1.8%

2.6%

3.8%

4.3%

4.6%

4.6%

4.7%

4.7%

4.7%

4.8%

2014Q3

0.2%

0.8%

2.0%

2.8%

3.3%

3.7%

4.0%

4.2%

4.2%

4.1%

4.1%

2014Q4

0.3%

1.5%

2.7%

3.5%

4.1%

4.6%

5.1%

5.2%

5.2%

5.3%

2015Q1

0.6%

2.7%

4.4%

5.8%

7.1%

8.2%

9.1%

9.6%

9.9%

2015Q2

0.5%

2.1%

3.7%

5.3%

6.6%

7.7%

8.6%

9.1%

2015Q3

0.2%

1.6%

3.4%

4.9%

6.4%

7.4%

8.1%

2015Q4

0.2%

1.6%

3.2%

4.9%

6.2%

7.2%

2016Q1

0.2%

1.3%

2.9%

4.3%

5.4%

2016Q2

0.2%

1.7%

3.4%

4.9%

2016Q3

0.1%

1.5%

3.2%

2016Q4

0.2%

1.5%

2017Q1

0.2%

View original content with multimedia:http://www.prnewswire.com/news-releases/yirendai-reports-second-quarter-2017-financial-results-300497186.html

SOURCE Yirendai Ltd.

Categories

Press Releases

Next Articles