« Back |
View printer-friendly version |
Fourth Quarter and Full Year 2020 Operational Highlights:
- Total loan originations1 in the fourth quarter of 2020 reached
RMB53.2 billion , an increase of 24.2% fromRMB42.8 billion in the fourth quarter of 2019. Total loan originations1 in 2020 reachedRMB177 billion , an increase of 40.3% fromRMB126 billion in 2019. - Total outstanding principal balance of loans1 reached
RMB76.5 billion as ofDecember 31, 2020 , representing an increase of 26.3% fromRMB60.6 billion as ofDecember 31, 2019 . - Number of active users2 who used our loan products in 2020 reached 12.9 million, representing an increase of 31.2% from 9.9 million in 2019. Number of active users2 who used our loan products in the fourth quarter of 2020 reached 8.2 million, representing an increase of 16.9% from 7.0 million in the fourth quarter of 2019.
- Number of new active users who used our loan products in 2020 was 6.1 million, representing a decrease of 6.9% from 6.6 million in 2019. Number of new active users who used our loan products in the fourth quarter of 2020 was 2.1 million, representing a decrease of 1.7% in the fourth quarter of 2019.
- Number of orders placed on our platform in 2020 was 298 million, representing an increase of 77.1% from 168 million in 2019. Number of orders placed on our platform in the fourth quarter of 2020 was 87.6 million, representing an increase of 26.5% from 69.2 million in the fourth quarter of 2019.
- The GMV3 of our e-commerce channel in 2020 reached
RMB5.3 billion , representing a decrease of 34.7% fromRMB8.1 billion in 2019. The GMV of our e-commerce channel in the fourth quarter of 2020 amounted toRMB1.4 billion , representing a decrease of 42.7% fromRMB2.4 billion in the fourth quarter of 2019. - The weighted average tenor of loans originated on our platform in the fourth quarter of 2020 was approximately 12 months. The nominal APR4 was 16.1% for the fourth quarter of 2020.
- Total number of registered users reached 118 million as of
December 31, 2020 , representing an increase of 61.2% from 73.3 million as ofDecember 31, 2019 ; and users with credit line reached 27.7 million as ofDecember 31, 2020 , up by 43.2% from 19.4 million as ofDecember 31, 2019 . - 90 day+ delinquency ratio5 was 1.95% as of
December 31, 2020 .
1 Originations of loans and outstanding principal balance represent the origination and outstanding principal balance of both on- and off-balance sheet loans.
2 Active users refer to, for a specified period, users who made at least one transaction during that period through our platform or through our third-party partners’ platforms using credit line granted by us.
3 GMV refers to the total value of transactions completed for products purchased on the e-commerce channel, net of returns.
4 Nominal APR refers to all-in interest costs and fees to the borrower over the net proceeds received by the borrower as a percentage of the total loan originations of both on- and off-balance sheet loans.
5 90 day+ delinquency ratio refers to outstanding principal balance of on- and off-balance sheet loans that were 90 to 179 calendar days past due as a percentage of the total outstanding principal balance of on- and off-balance sheet loans on our platform as of a specific date. On-balance sheet loans that were over 179 calendar days past due and charged off are not included in the delinquency rate calculation. Off-balance sheet loans that were over 179 calendar days past due are assumed charged off and not included in the delinquency rate calculation. The Company does not distinguish on the basis of the on- or off-balance sheet treatment in monitoring the credit risks of borrowers and the delinquency status of loans.
Fourth Quarter 2020 Financial Highlights:
- Total operating revenue reached
RMB3.0 billion . Credit-oriented services income reachedRMB1.8 billion , representing an increase of 3.2% from the fourth quarter of 2019. Platform-based services income reachedRMB717 million , representing an increase of 232% from the fourth quarter of 2019. - Gross profit reached
RMB1,520 million , representing an increase of 2.9% from the fourth quarter of 2019. - Net income was
RMB510 million , representing a decrease of 1.6% from the fourth quarter of 2019. - Non-GAAP EBIT6 was
RMB704 million , representing an increase of 0.8% from the fourth quarter of 2019. - Adjusted net income6 was
RMB603 million , representing an increase of 3.1% from the fourth quarter of 2019. Adjusted net income per ADS6 wasRMB2.93 on a fully diluted basis.
Full Year 2020 Financial Highlights:
- Total operating revenue reached
RMB11.6 billion . Credit-oriented services income reachedRMB7.5 billion , representing an increase of 26.3% from 2019. Platform-based services income reachedRMB2.0 billion , representing an increase of 150% from 2019. - Gross profit reached
RMB3,633 million , representing a decrease of 27.3% from 2019. - Net income was
RMB595 million , representing a decrease of 74.1% from 2019. - Non-GAAP EBIT6 was
RMB1,023 million , representing a decrease of 64.4% from 2019. - Adjusted net income6 was
RMB903 million , representing a decrease of 62.9% from 2019. Adjusted net income per ADS6 wasRMB4.39 on a fully diluted basis.
6 Non-GAAP EBIT, adjusted net income, adjusted net income per ordinary share and per ADS are non-GAAP financial measures. For more information on non-GAAP financial measures, please see the section of “Use of Non-GAAP Financial Measures Statement” and the tables captioned “Unaudited Reconciliations of GAAP and Non-GAAP Results” set forth at the end of this press release.
“In the past year, in spite of the challenging conditions presented by the ongoing COVID-19 pandemic, Lexin was able to meet our guidance and complete our loan origination targets. Our registered users, scale, and revenues continued to grow, and our credit risk is continuing to stabilize.” said Mr.
“Even our core financial technology business continues to grow, we will concurrently develop a second area of growth. At the beginning of this year, Lexin introduced our new Yuehui, Maiya, and Xiaofeihao products, to expand the potential of our business, and to expand the customers that we serve from 120 million to the potential 500 million in the new consumption cohort. We currently estimate that our Maiya product will achieve GMV of
“We performed strongly in the last quarter of 2020 and we are currently seeing strong positive growth trends for 2021. As a result, we are raising our full year loan origination guidance for 2021, as we now expect total loan originations for 2021 to be between
“Our credit performance and credit quality continues to improve for new loan originations and is within our expectations,” said Mr.
7 Vintage charge-off rate refers to, with respect to on- and off-balance sheet loans originated during a specified time period, which we refer to as a vintage, the total outstanding principal balance of the loans that are charged off during a specified period, divided by the total initial principal of the loans originated in such vintage. Please refer to vintage curve at the end of “Fourth Quarter 2020 Financial Results” of this press release.
8 Loan balance with first payment day past due 30+ over total loan origination.
Fourth Quarter 2020 Financial Results:
Operating revenue decreased from
Online direct sales decreased by 60.6% from
Credit-oriented services income increased by 3.2% from
Loan facilitation and servicing fees-credit oriented decreased by 32.4% from
Guarantee income for the fourth quarter of 2020 was
Interest and financial services income and other revenues increased by 82.3% from
Platform-based services income increased by 232% from
Loan facilitation and servicing fees-performance based increased by 251% from
Cost of sales decreased by 60.4% from
Funding cost increased by 9.7% from
Processing and servicing cost increased by 81.8% from
Provision for credit losses of financing receivables decreased by 31.2% from
Provision for credit losses of contract assets and receivables increased by 794% from
Provision for credit losses of contingent liabilities of guarantee was
Gross profit increased by 2.9% from
Sales and marketing expenses decreased by 34.0% from
Research and development expenses decreased by 6.1% from
General and administrative expenses increased by 4.8% from
Change in fair value of financial guarantee derivatives was a loss of
Change in fair value of loans at fair value was a loss of
Income tax expense for the fourth quarter of 2020 was
Net income for the fourth quarter of 2020 was
Adjusted net income for the fourth quarter of 2020 was
Full Year 2020 Financial Results:
Operating revenue increased from
Online direct sales decreased by 47.5% from
Credit-oriented services income increased by 26.3% from
Loan facilitation and servicing fees-credit oriented decreased by 21.3% from
Guarantee income for 2020 was
Interest and financial services income and other revenues increased by 23.7% from
Platform-based services income increased by 150% from
Loan facilitation and servicing fees-performance based increased by 198% from
Cost of sales decreased by 47.4% from
Funding cost increased by 15.9% from
Processing and servicing cost increased by 120% from
Provision for credit losses of financing receivables increased by 10.0% from
Provision for credit losses of contract assets and receivables increased by 252% from
Provision for credit losses of contingent liabilities of guarantee was
Gross profit decreased by 27.3% from
Sales and marketing expenses decreased by 17.2% from
Research and development expenses increased by 14.0% from
General and administrative expenses increased by 9.5% from
Change in fair value of financial guarantee derivatives was a loss of
Change in fair value of loans at fair value was a loss of
An investment-related impairment charge of
Income tax expense for 2020 was
Net income for 2020 was
Adjusted net income for 2020 was
Please click here to view our vintage curve:
http://ml.globenewswire.com/Resource/Download/016e8a88-23ed-46f7-92ce-697c02cd0ae7
Regulatory update
In
In 2017, as directed by the relevant regulatory authorities, our micro-credit loan company had already stopped providing services to college students. We will also recommend new customers based on any new instructions provided by our financial institution partners. In addition, we will continue to assess and strengthen our customer identification capabilities, to better comply with the requests of our financial institution partners.
Management changes
On
Outlook
Based on Lexin’s preliminary assessment of the current market conditions, the Company now expects total loan originations for fiscal year 2021 to be between
Conference Call
The Company's management will host an earnings conference call at
Participants who wish to join the conference call should register online at:
http://apac.directeventreg.com/registration/event/3006519
Please note the Conference ID number of 3006519.
Once registration is completed, participants will receive the dial-in information for the conference call, an event passcode, and a unique registrant ID number.
Participants joining the conference call should dial-in at least 10 minutes before the scheduled start time.
Additionally, a live and archived webcast of the conference call will be available on the Company’s investor relations website at http://ir.lexin.com.
A replay of the conference call will be accessible approximately two hours after the conclusion of the live call until
1 855 452 5696 or 1 646 254 3697 | |
International: | 61 2 8199 0299 |
Replay Access Code: | 3006519 |
About
For more information, please visit http://ir.lexin.com
To follow us on Twitter, please go to: https://twitter.com/LexinFintech.
Use of Non-GAAP Financial Measures Statement
In evaluating our business, we consider and use adjusted net income, non-GAAP EBIT, adjusted net income per ordinary share and per ADS, four non-GAAP measures, as supplemental measures to review and assess our operating performance. The presentation of the 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
We present these non-GAAP financial measures because it is used by our management to evaluate our operating performance and formulate business plans. Adjusted net income enables our management to assess our operating results without considering the impact of share-based compensation expenses, interest expense associated with convertible notes, investment-related impairment and investment loss/(income). Non-GAAP EBIT, on the other hand, enables our management to assess our operating results without considering the impact of income tax expense, share-based compensation expenses, interest expense, net, investment-related impairment and investment loss/(income). We also believe that the use of these non-GAAP financial measures facilitates investors’ assessment of our operating performance. These non-GAAP financial measures are not defined under
These non-GAAP financial measures have limitations as an analytical tool. One of the key limitations of using adjusted net income and non-GAAP EBIT is that they do not reflect all items of income and expense that affect our operations. Share-based compensation expenses, interest expense associated with convertible notes, income tax expense, interest expense, net and investment-related impairment and investment loss/(income) have been and may continue to be incurred in our business and are not reflected in the presentation of adjusted net income and non-GAAP EBIT. Further, these non-GAAP financial measures may differ from the non-GAAP financial information used by other companies, including peer companies, and therefore their comparability may be limited.
We compensate for these limitations by reconciling the non-GAAP financial measure to the most directly comparable
Exchange Rate Information Statement
This announcement contains translations of certain RMB amounts into
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under the “safe harbor” provisions of the
For investor and media inquiries, please contact:
IR inquiries:
Tel: +86 (755) 3637-8888 ext. 6258
E-mail: IR@lexin.com
Media inquiries:
Tel: +86 (755) 3637-8888 ext. 6993
E-mail: liminchen@lexin.com
SOURCE
Unaudited Condensed Consolidated Balance Sheets | |||||||||
As of | |||||||||
(In thousands) | |||||||||
RMB | RMB | US$ | |||||||
ASSETS | |||||||||
Current assets | |||||||||
Cash and cash equivalents | 2,085,234 | 1,563,755 | 239,656 | ||||||
Restricted cash | 1,813,855 | 1,112,152 | 170,445 | ||||||
Restricted time deposits | 1,962,293 | 1,779,458 | 272,714 | ||||||
Short-term financing receivables, net of allowance for credit losses of |
3,752,690 | 4,918,548 | 753,800 | ||||||
Loans at fair value | - | 381,393 | 58,451 | ||||||
Accrued interest receivable, net of allowance for credit losses of nil and |
54,284 | 79,793 | 12,229 | ||||||
Prepaid expenses and other current assets | 1,324,924 | 1,004,845 | 153,999 | ||||||
Amounts due from related parties | - | 941 | 144 | ||||||
Deposits to insurance companies and guarantee companies | 1,251,003 | 1,066,281 | 163,415 | ||||||
Short-term guarantee receivables, net of allowance for credit losses of RMBB58,771 as of |
1,183,278 | 756,197 | 115,892 | ||||||
Short-term contract assets and service fees receivable, net of allowance for credit losses of |
2,971,976 | 3,707,649 | 568,222 | ||||||
Inventories, net | 106,781 | 47,170 | 7,229 | ||||||
Total current assets | 16,506,318 | 16,418,182 | 2,516,196 | ||||||
Non‑current assets | |||||||||
Restricted cash | 86,537 | 163,999 | 25,134 | ||||||
Restricted time deposits | 4,350 | - | - | ||||||
Long‑term financing receivables, net of allowance for credit losses of |
658,798 | 204,761 | 31,381 | ||||||
Long-term guarantee receivables, net of allowance for credit losses of as of |
281,699 | 218,654 | 33,510 | ||||||
Long-term contract assets and service fees receivable, net of allowance for credit losses of |
482,875 | 481,989 | 73,868 | ||||||
Property, equipment and software, net | 92,553 | 125,694 | 19,263 | ||||||
Land use rights, net | - | 1,000,467 | 153,328 | ||||||
Long‑term investments | 511,605 | 521,802 | 79,970 | ||||||
Deferred tax assets | 157,138 | 747,332 | 114,534 | ||||||
Other assets | 454,421 | 462,285 | 70,848 | ||||||
Total non‑current assets | 2,729,976 | 3,926,983 | 601,836 | ||||||
TOTAL ASSETS | 19,236,294 | 20,345,165 | 3,118,032 | ||||||
LIABILITIES | |||||||||
Current liabilities | |||||||||
Accounts payable | 201,837 | 42,961 | 6,584 | ||||||
Amounts due to related parties | 40,804 | 67,514 | 10,347 | ||||||
Short‑term borrowings | 1,977,691 | 1,827,063 | 280,010 | ||||||
Short‑term funding debts | 3,755,528 | 4,685,935 | 718,151 | ||||||
Accrued interest payable | 87,003 | 36,484 | 5,591 | ||||||
Guarantee liabilities(1) | 1,726,368 | - | - | ||||||
Deferred guarantee income(1) | - | 694,582 | 106,449 | ||||||
Contingent guarantee liabilities(1) | - | 1,738,787 | 266,481 | ||||||
Funds payable to individual investors | 618,749 | - | - | ||||||
Accrued expenses and other current liabilities | 1,394,639 | 2,926,347 | 448,482 | ||||||
Total current liabilities | 9,802,619 | 12,019,673 | 1,842,095 | ||||||
Non‑current liabilities | |||||||||
Long‑term funding debts | 450,595 | 825,814 | 126,562 | ||||||
Deferred tax liabilities | 309,646 | 21,046 | 3,225 | ||||||
Convertible notes | 2,046,051 | 1,920,227 | 294,288 | ||||||
Other long-term liabilities | 27,844 | 27,667 | 4,240 | ||||||
Total non‑current liabilities | 2,834,136 | 2,794,754 | 428,315 | ||||||
TOTAL LIABILITIES | 12,636,755 | 14,814,427 | 2,270,410 | ||||||
SHAREHOLDERS’ EQUITY: | |||||||||
Class A Ordinary Shares | 170 | 176 | 27 | ||||||
Class B Ordinary Shares | 61 | 58 | 9 | ||||||
Additional paid‑in capital | 2,519,886 | 2,724,006 | 417,472 | ||||||
Statutory reserves | 352,313 | 649,234 | 99,499 | ||||||
Accumulated other comprehensive (loss)/income | (7,288 | ) | 3,308 | 507 | |||||
Retained earnings | 3,734,397 | 2,113,956 | 323,978 | ||||||
Non-controlling interests | - | 40,000 | 6,130 | ||||||
TOTAL SHAREHOLDERS’ EQUITY | 6,599,539 | 5,530,738 | 847,622 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | 19,236,294 | 20,345,165 | 3,118,032 |
(1) | We have adopted ASU No. 2016-13, Financial Instruments—Credit Losses (Topic 326) effective |
Before the adoption of ASC 326, the guarantee liabilities subsequent to initial recognition were measured at the greater of the amount determined based on ASC 460 and the amount determined under ASC 450. An excess liability was recorded when the aggregate contingent liabilities under ASC 450 exceeded the balance of guarantee liabilities determined under ASC 460. | |
After the adoption of ASC 326, a contingent liability in full amount determined using CECL lifetime methodology of the guarantee (i.e., the contingent aspect recorded as “Contingent guarantee liabilities”) shall be accounted for in addition to and separately from the guarantee liability (i.e., the noncontingent aspect recorded as “Deferred guarantee income”) accounted for under ASC 460. |
Unaudited Condensed Consolidated Statements of Operations | |||||||||||||||||||
For the Three Months Ended |
For the Year Ended |
||||||||||||||||||
(In thousands, except for share and per share data) | 2019 | 2020 | 2019 | 2020 | |||||||||||||||
RMB | RMB | US$ | RMB | RMB | US$ | ||||||||||||||
Operating revenue: | |||||||||||||||||||
Online direct sales | 1,084,700 | 427,760 | 65,557 | 3,623,991 | 1,900,835 | 291,316 | |||||||||||||
Membership services(1) | 26,067 | 37,009 | 5,672 | 112,558 | 113,107 | 17,334 | |||||||||||||
Other services(1) | 32,451 | 5,482 | 839 | 92,292 | 68,890 | 10,558 | |||||||||||||
Online direct sales and services income(1) | 1,143,218 | 470,251 | 72,068 | 3,828,841 | 2,082,832 | 319,208 | |||||||||||||
Loan facilitation and servicing fees-credit oriented(1) | 1,529,525 | 1,034,265 | 158,508 | 4,811,868 | 3,786,996 | 580,383 | |||||||||||||
Interest and financial services income and other revenues | 259,256 | 472,668 | 72,440 | 1,146,824 | 1,418,892 | 217,455 | |||||||||||||
Guarantee income(2) | - | 338,580 | 51,890 | - | 2,319,693 | 355,509 | |||||||||||||
Credit-oriented services income(1) | 1,788,781 | 1,845,513 | 282,838 | 5,958,692 | 7,525,581 | 1,153,347 | |||||||||||||
Loan facilitation and servicing fees-performance based(1) | 193,559 | 679,494 | 104,137 | 648,516 | 1,930,835 | 295,913 | |||||||||||||
Loan facilitation and servicing fees-volume based(1) | 22,503 | 37,903 | 5,809 | 167,458 | 106,007 | 16,246 | |||||||||||||
Platform-based services income(1) | 216,062 | 717,397 | 109,946 | 815,974 | 2,036,842 | 312,159 | |||||||||||||
Total operating revenue | 3,148,061 | 3,033,161 | 464,852 | 10,603,507 | 11,645,255 | 1,784,714 | |||||||||||||
Operating cost: | |||||||||||||||||||
Cost of sales | (1,091,666 | ) | (431,804 | ) | (66,177 | ) | (3,624,301 | ) | (1,907,508 | ) | (292,338 | ) | |||||||
Funding cost | (128,307 | ) | (140,735 | ) | (21,569 | ) | (508,829 | ) | (589,837 | ) | (90,396 | ) | |||||||
Processing and servicing cost | (210,124 | ) | (381,964 | ) | (58,539 | ) | (642,126 | ) | (1,413,212 | ) | (216,584 | ) | |||||||
Provision for credit losses of financing receivables | (219,363 | ) | (150,851 | ) | (23,119 | ) | (708,684 | ) | (779,235 | ) | (119,423 | ) | |||||||
Provision for credit losses of contract assets and receivables | (20,940 | ) | (187,227 | ) | (28,694 | ) | (125,471 | ) | (441,805 | ) | (67,710 | ) | |||||||
Provision for credit losses of contingent liabilities of guarantee(2) | - | (220,489 | ) | (33,791 | ) | - | (2,880,590 | ) | (441,470 | ) | |||||||||
Total operating cost | (1,670,400 | ) | (1,513,070 | ) | (231,889 | ) | (5,609,411 | ) | (8,012,187 | ) | (1,227,921 | ) | |||||||
Gross profit | 1,477,661 | 1,520,091 | 232,963 | 4,994,096 | 3,633,068 | 556,793 | |||||||||||||
Operating expenses: | |||||||||||||||||||
Sales and marketing expenses | (520,009 | ) | (343,272 | ) | (52,609 | ) | (1,538,698 | ) | (1,274,402 | ) | (195,311 | ) | |||||||
Research and development expenses | (101,342 | ) | (95,124 | ) | (14,578 | ) | (415,995 | ) | (474,265 | ) | (72,684 | ) | |||||||
General and administrative expenses | (119,723 | ) | (125,464 | ) | (19,228 | ) | (412,117 | ) | (451,284 | ) | (69,162 | ) | |||||||
Total operating expenses | (741,074 | ) | (563,860 | ) | (86,415 | ) | (2,366,810 | ) | (2,199,951 | ) | (337,157 | ) | |||||||
Change in fair value of financial guarantee derivatives, net | (257,777 | ) | (325,848 | ) | (49,938 | ) | (212,256 | ) | (707,442 | ) | (108,420 | ) | |||||||
Change in fair value of loans at fair value | - | (35,926 | ) | (5,506 | ) | - | (47,282 | ) | (7,246 | ) | |||||||||
Gain on guarantee liabilities, net(2) | 115,546 | - | - | 196,063 | - | - | |||||||||||||
Interest expense, net | (29,476 | ) | (18,074 | ) | (2,770 | ) | (39,215 | ) | (77,542 | ) | (11,884 | ) | |||||||
Investment-related impairment | - | (33,786 | ) | (5,178 | ) | - | (69,156 | ) | (10,599 | ) | |||||||||
Investment (loss)/income | (1,222 | ) | (1,436 | ) | (220 | ) | 52,211 | 7,885 | 1,208 | ||||||||||
Others, net | 50,345 | 62,734 | 9,614 | 82,422 | 146,029 | 22,380 | |||||||||||||
Income before income tax expense | 614,003 | 603,895 | 92,550 | 2,706,511 | 685,609 | 105,075 | |||||||||||||
Income tax expense | (96,081 | ) | (94,219 | ) | (14,440 | ) | (411,959 | ) | (90,629 | ) | (13,890 | ) | |||||||
Net income | 517,922 | 509,676 | 78,110 | 2,294,552 | 594,980 | 91,185 | |||||||||||||
Net income per ordinary share | |||||||||||||||||||
Basic | 1.45 | 1.39 | 0.21 | 6.45 | 1.63 | 0.25 | |||||||||||||
Diluted | 1.30 | 1.27 | 0.19 | 6.14 | 1.56 | 0.24 | |||||||||||||
Net income per ADS | |||||||||||||||||||
Basic | 2.89 | 2.79 | 0.43 | 12.90 | 3.26 | 0.50 | |||||||||||||
Diluted | 2.60 | 2.54 | 0.39 | 12.29 | 3.13 | 0.48 | |||||||||||||
Weighted average ordinary shares outstanding | |||||||||||||||||||
Basic | 358,312,515 | 365,939,185 | 365,939,185 | 355,625,970 | 364,733,164 | 364,733,164 | |||||||||||||
Diluted | 408,188,044 | 411,086,216 | 411,086,216 | 375,831,131 | 411,229,810 | 411,229,810 |
________________________
(1) | Starting from the second quarter of 2020, we report revenue streams in three categories—online direct sales and services income, credit-oriented services income and platform-based services income, to provide more relevant information. We also revised the comparative period presentation to conform to current period classification. |
In providing credit-oriented services, we originate on-balance sheet loans, or facilitate the loan origination of off-balance loans where we also provide guarantee services. Consequently, we take all credit risks of borrowers in respect of on-balance sheet loans, and off-balance sheet loans through the relevant guarantee arrangements. By nature, revenue earned from off-balance sheet loans where we also provide guarantee services is recorded as “Loan facilitation and servicing fees-credit oriented” and “Guarantee income,” and interest income and other fees from on-balance sheet loans is recorded as “Interest and financial services income and other revenues.”
In providing platform-based services, we do not provide guarantee services and take no credit risks of borrowers in respect of principal and interests due to the lenders for off-balance sheet loans we facilitate. We either charge the service fees for loan facilitation and servicing at predetermined rates based on the performance of the underlying off-balance sheet loans, which we refer to as performance-based model, or charge the service fees at predetermined rates of amount of loan originations upon successful matching of borrowing requests, which we refer to as volume-based model.
Revenue from “Loan facilitation and servicing fees-credit oriented,” “Loan facilitation and servicing fees-performance based” and “Loan facilitation and servicing fees-volume based” were previously reported as one combined financial statement line item as “Loan facilitation and servicing fees” before the change of presentation.
For online direct sales and services income, we report the premium membership fees for our membership packages as “Membership services,” and the commission fee earned from third-party sellers for the online marketplace services we rendered and other services revenue as “Other services” within “Online direct sales and services income.” The premium membership fees, commission fee earned from third-party sellers and other services revenue were previously reported as “Services and others” within “Online direct sales and services income” before the change of presentation.
(2) | We have adopted ASU No. 2016-13, Financial Instruments—Credit Losses (Topic 326) effective |
Before the adoption of ASC 326, gain or loss related to guarantee liabilities accounted for under ASC 460 was recorded in one combined financial statement line item within “Gain on guarantee liabilities, net.”
After the adoption of ASC 326, the gain released from the guarantee liabilities accounted for under ASC 460 is recorded as a separate financial statement line item within revenue as “Guarantee income” and the relevant credit losses of guarantee are recorded as “Provision for credit losses of contingent liabilities of guarantee.”
Unaudited Condensed Consolidated Statements of Comprehensive Income | |||||||||||||||||||
For the Three Months Ended |
For the Year Ended |
||||||||||||||||||
(In thousands) | 2019 | 2020 | 2019 | 2020 | |||||||||||||||
RMB | RMB | US$ | RMB | RMB | US$ | ||||||||||||||
Net income | 517,922 | 509,676 | 78,110 | 2,294,552 | 594,980 | 91,185 | |||||||||||||
Other comprehensive (loss)/ income | |||||||||||||||||||
Foreign currency translation adjustment, net of nil tax | (6,339 | ) | 13,884 | 2,128 | 7,020 | 10,596 | 1,624 | ||||||||||||
Total comprehensive income | 511,583 | 523,560 | 80,238 | 2,301,572 | 605,576 | 92,809 |
Unaudited Reconciliations of GAAP and Non-GAAP Results | ||||||||||||||||||||||
For the Three Months Ended |
For the Year Ended |
|||||||||||||||||||||
(In thousands, except for share and per share data) | 2019 | 2020 | 2019 | 2020 | ||||||||||||||||||
RMB | RMB | US$ | RMB | RMB | US$ | |||||||||||||||||
Reconciliation of Adjusted Net Income to Net Income | ||||||||||||||||||||||
Net income | 517,922 | 509,676 | 78,110 | 2,294,552 | 594,980 | 91,185 | ||||||||||||||||
Add: Share-based compensation expenses | 53,495 | 46,633 | 7,148 | 177,262 | 198,825 | 30,472 | ||||||||||||||||
Interest expense associated with convertible notes | 12,393 | 11,535 | 1,768 | 14,261 | 47,781 | 7,323 | ||||||||||||||||
Investment-related impairment | - | 33,786 | 5,178 | - | 69,156 | 10,599 | ||||||||||||||||
Investment loss/ (income) | 1,222 | 1,436 | 220 | (52,211 | ) | (7,885 | ) | (1,208 | ) | |||||||||||||
Adjusted net income | 585,032 | 603,066 | 92,424 | 2,433,864 | 902,857 | 138,371 | ||||||||||||||||
Adjusted net income per ordinary share | ||||||||||||||||||||||
Basic | 1.63 | 1.65 | 0.25 | 6.84 | 2.48 | 0.38 | ||||||||||||||||
Diluted | 1.43 | 1.47 | 0.22 | 6.48 | 2.20 | 0.34 | ||||||||||||||||
Adjusted net income per ADS | ||||||||||||||||||||||
Basic | 3.27 | 3.30 | 0.51 | 13.69 | 4.95 | 0.76 | ||||||||||||||||
Diluted | 2.87 | 2.93 | 0.45 | 12.95 | 4.39 | 0.67 | ||||||||||||||||
Weighted average number of ordinary shares outstanding | ||||||||||||||||||||||
Basic | 358,312,515 | 365,939,185 | 365,939,185 | 355,625,970 | 364,733,164 | 364,733,164 | ||||||||||||||||
Diluted | 408,188,044 | 411,086,216 | 411,086,216 | 375,831,131 | 411,229,810 | 411,229,810 |
Unaudited Reconciliations of GAAP and Non-GAAP Results | |||||||||||||||||||||||
For the Three Months Ended |
For the Year Ended |
||||||||||||||||||||||
(In thousands) | 2019 | 2020 | 2019 | 2020 | |||||||||||||||||||
RMB | RMB | US$ | RMB | RMB | US$ | ||||||||||||||||||
Reconciliations of Non-GAAP EBIT to Net Income | |||||||||||||||||||||||
Net income | 517,922 | 509,676 | 78,110 | 2,294,552 | 594,980 | 91,185 | |||||||||||||||||
Add: Income tax expense | 96,081 | 94,219 | 14,440 | 411,959 | 90,629 | 13,890 | |||||||||||||||||
Share-based compensation expenses | 53,495 | 46,633 | 7,148 | 177,262 | 198,825 | 30,472 | |||||||||||||||||
Interest expense, net | 29,476 | 18,074 | 2,770 | 39,215 | 77,542 | 11,884 | |||||||||||||||||
Investment-related impairment | - | 33,786 | 5,178 | - | 69,156 | 10,599 | |||||||||||||||||
Investment loss/(income) | 1,222 | 1,436 | 220 | (52,211 | ) | (7,885 | ) | (1,208 | ) | ||||||||||||||
Non-GAAP EBIT | 698,196 | 703,824 | 107,866 | 2,870,777 | 1,023,247 | 156,822 |
Source: LexinFintech Holdings Ltd.