Yirendai Reports Third Quarter 2018 Financial Results

BEIJING, Nov. 12, 2018 /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 September 30, 2018.




                                                                                                           For the Three Months Ended




            in RMB million                                                                            
     
              30-Sep-18         30-Sep-17  
     
     YoY Change

    ---                                                                                                                                                        ---


            Amount of Loans Facilitated                                                                                      6,546.2   12,185.4                -46%



            Total Net Revenue                                                                                                1,121.2    1,513.9                -26%



            Net Income                                                                                                         151.6      303.0                -50%



            Adjusted EBITDA (non-GAAP)*                                                                                        509.3      422.4                 21%



            Adjusted Net Income (non-GAAP)*                                                                                    367.5      303.0                 21%

    ---




            * For the third quarter of 2018, adjusted EBITDA and adjusted net income includes RMB 215.9
    million adjustment on income earned from loans facilitated prior to 2018, if ASC 606 was not
    adopted.

In the third quarter of 2018, Yirendai facilitated RMB 6,546.2 million (US$953.1 million) of loans to 96,402 qualified individual borrowers through its online marketplace; 32.2% of loan volume were generated by repeat borrowers who have successfully borrowed on Yirendai's platform before; 74.8% of the borrowers were acquired from online channels; 100% of the loan volume originated from online channels was facilitated through mobile.

In the third quarter of 2018, Yirendai facilitated 164,218 investors with total investment amount of RMB 11,412.6 million (US$1,661.7 million), 100% of which was facilitated through its online platform and 96% of which was facilitated through its mobile application.

In the third quarter of 2018, total net revenue was RMB 1,121.2 million (US$163.2 million), a decrease of 26% from prior year; net income was RMB 151.6 million (US$22.1 million), a decrease of 50% from prior year and adjusted net income in the third quarter of 2018 was RMB 367.5 million (US$53.5 million), an increase of 21% from prior year.

"Despite a challenging industry environment during the quarter, we achieved solid performance," commented Ms. Yihan Fang, Chief Executive Officer of Yirendai. "We have seen continuously strong demand from investors on our platform, with our PICC insured loan products being sold out every day, reinforcing our leadership position. We remain confident about Yirendai's long-term prospects amid an uncertain industry environment."

"As the industry goes through the regulatory evaluation process, we maintain a prudent risk and growth policy," commented Mr. Dennis Cong, Chief Financial Officer of Yirendai. "We are currently awaiting regulators to begin on-site inspections at Yirendai and we are exceedingly confident of our ability to meet registration requirements. This quarter, one of our top priorities was cash and liquidity management, and with efforts made in product and funding diversification, we believe that we are in a solid cash and liquidity position, making us well-positioned to resume our growth and capture market opportunities as the industry consolidates."

Third Quarter 2018 Financial Results

Total amount of loans facilitated in the third quarter of 2018, was RMB 6,546.2 million (US$953.1 million), decreased by 46% from RMB 12,185.4 million in the same period last year as we proactively controlled our business growth. As of September 30, 2018, Yirendai had facilitated approximately RMB 104.2 billion (US$15.2 billion) in loan principal since its inception.

Total net revenue in the third quarter of 2018 was RMB 1,121.2 million (US$163.2 million), decreased by 26% from RMB 1,513.9 million in the same period last year. The decrease of total net revenue was mainly attributable to a decline in loan origination volume.

Sales and marketing expenses in the third quarter of 2018 were RMB 451.0 million (US$65.7 million), compared to RMB 844.2 million in the same period last year. Sales and marketing expenses in the third quarter of 2018 accounted for 6.9% of amount of loans facilitated, remaining stable from 6.9% in the same period last year.

Origination and servicing costs in the third quarter of 2018 were RMB 155.0 million (US$22.6 million), compared to RMB 119.0 million in the same period last year. Origination and servicing costs in the third quarter of 2018 accounted for 2.4% of amount of loans facilitated, increased from 1.0% in the same period last year mainly due to increased collection efforts this quarter.

General and administrative expenses in the third quarter of 2018 were RMB 167.3 million (US$24.4 million), compared to RMB 172.6 million in the same period last year. General and administrative expenses in the third quarter of 2018 accounted for 14.9% of total net revenue, compared to 11.4% in the same period last year.

Provision expenses in the third quarter of 2018 were RMB 214.7 million (US$31.3 million), compared to RMB 163.0 million in the second quarter of 2018. The increase in provision expenses was mainly attributable to more conservative changes in future collectability estimates.

Income tax expense in the third quarter of 2018 was RMB 34.2 million (US$5.0 million). Since the first quarter of 2017, Yi Ren Heng Ye Technology Development (Beijing) Co., Ltd., a subsidiary of the Company, enjoyed a favorable enterprise income tax rate of 12.5% as a software enterprise which qualification was confirmed by local tax bureau in the third quarter of 2016. This makes it eligible for an exemption of enterprise income tax for 2015 and 2016 and a favorable enterprise income tax rate of 12.5% for 2017, 2018 and 2019.

Net income in the third quarter of 2018 was RMB 151.6 million (US$22.1 million), decreased by 50% from RMB 303.0 million in the same period last year.

Adjusted net income (non-GAAP) in the third quarter of 2018 was RMB 367.5 million (US$53.5 million), increased by 21% from RMB 303.0 million in the same period last year. For the third quarter of 2018, net income would be positively impacted by RMB 215.9 million if ASC 606 was not adopted, generated from loans facilitated prior to 2018.

Adjusted EBITDA (non-GAAP) in the third quarter of 2018 was RMB 509.3 million (US$74.2 million), increased by 21% from RMB 422.4 million in the same period last year. Adjusted EBITDA margin([1]) (non-GAAP) in the third quarter of 2018 was 45.4%, compared to 27.9% in the same period last year. For the third quarter of 2018, adjusted EBITDA includes RMB 287.9 million adjustment on pre-tax income earned from loans facilitated prior to 2018, if ASC 606 was not adopted.



     
     [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 third quarter of 2018 was RMB 2.46 (US$0.36), decreased from RMB 5.00 in the same period last year.

Adjusted basic income per ADS in the third quarter of 2018 was RMB 5.97 (US$0.87). Adjusted basic income per ADS includes RMB 215.9 million adjustment on income earned from loans facilitated prior to 2018, if ASC 606 was not adopted.

Diluted income per ADS in the third quarter of 2018 was RMB 2.43 (US$0.35), decreased from RMB 4.91 in the same period last year.

Adjusted diluted income per ADS in the third quarter of 2018 was RMB 5.89 (US$0.86). Adjusted diluted income per ADS includes RMB 215.9 million adjustment on income earned from loans facilitated prior to 2018, if ASC 606 was not adopted.

Net cash used in operating activities in the third quarter of 2018 was RMB 138.2 million (US$20.1 million), compared to RMB 1,370.1 million in the second quarter of 2018.

As of September 30, 2018, cash and cash equivalents was RMB 806.9 million (US$117.5 million), compared to RMB 567.5 million as of June 30, 2018. As of September 30, 2018, balance of held-to-maturity investments was RMB 319.6 million (US$46.5 million), compared to RMB 312.1 million as of June 30, 2018. As of September 30, 2018, balance of available-for-sale investments was RMB 833.8 million (US$121.4 million), compared to RMB 530.1 million as of June 30, 2018.

Delinquency rates. As of September 30, 2018, the delinquency rates for loans that are past due for 15-29 days, 30-59 days and 60-89 days were 1.1%, 1.8% and 1.5%, compared to 0.8%, 1.2% and 1.3%, as of June 30, 2018. The increase in delinquency rates was partially due to the slower loan volume growth as well as continuous movements in the Company's asset credit performance.

Cumulative M3+ net charge-off rates. As of September 30, 2018, the cumulative M3+ net charge-off rate for loans originated in 2015 was 10.3%, compared to 10.1% as of June 30, 2018. As of September 30, 2018, the cumulative M3+ net charge-off rate for loans originated in 2016 was 9.6%, compared to 8.7% as of June 30, 2018. As of September 30, 2018, the cumulative M3+ net charge-off rate for loans originated in 2017 was 8.5%, compared to 6.0% as of June 30, 2018.

Other Operating Metrics and Business Results

    --  As of September 30, 2018, remaining principal of performing loans
        totaled RMB 42.6 billion (US$6.2 billion), decreased by 7% from RMB 45.8
        billion as of June 30, 2018 and increased by 24% from RMB 34.2 billion
        as of September 30, 2017.
    --  In the third quarter of 2018, Grade I, II, III, IV and V loans
        represented 11.5%, 32.7%, 31.3%, 17.8% and 6.7% of the Company's product
        portfolio, respectively.

Non-GAAP Financial Measures

In evaluating the business, the Company considers and uses several non-GAAP financial measures, such as adjusted net income, adjusted EBITDA, adjusted EBITDA margin, adjusted basic income per ADS and adjusted diluted income per ADS as supplemental measures to review and assess operating performance. We believe these non-GAAP measures 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 6.8680 to US$1.00, the effective noon buying rate on September 28, 2018 as set forth in the H.10 statistical release of the Federal Reserve Board.

Conference Call

Yirendai's management will host an earnings conference call at 8:00 p.m. Eastern Time on November 12, 2018, (or 9:00 a.m. Beijing/Hong Kong Time on November 13, 2018).

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



              International:            
              +65 6713-5091



              U.S. Toll Free:                      +1 866-519-4004



              Hong Kong Toll Free:      
              800-906-601



              China Toll Free:          
              400-620-8038



              Conference ID:                               2788437

A replay of the conference call may be accessed by phone at the following numbers until November 19, 2018:



              International:                       +61 2-8199-0299



              U.S. Toll Free:                      +1 646-254-3697



              Replay Access Code:                          2788437

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

For investor and media inquiries, please contact:

Yirendai
Hui (Matthew) Li
Director of Investor Relations
Email: ir@yirendai.com


                                                                                                                
        
              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 Nine Months Ended

                                                                                                                                                                        ---

                                                             
       
       September 30,             
       
          June 30,      
              
                September 30,               
              
                September 30,    
       
       September 30,     
       
       September 30,       
       
       September 30,
                                                                              2017                              2018                                       2018                                                 2018                      2017                        2018                        2018

                                                                                                                                                                                                                                                                                             ---

                                                               
       
          RMB                    
       
           RMB             
              
                RMB                         
              
                USD           
       
          RMB            
       
           RMB             
       
          USD



              Net revenue:



              Loan facilitation services                                1,425,162                           997,450                                    516,849                                               75,254                 3,522,760                   2,761,915                     402,143



              Post-origination services                                    49,951                            61,673                                     79,665                                               11,600                   124,652                     194,743                      28,355



              Account management services                                       -                          401,960                                    441,146                                               64,232                                            1,204,227                     175,339



              Others                                                       38,791                            58,489                                     83,514                                               12,160                    71,148                     189,176                      27,545




              Total net revenue                                         1,513,904                         1,519,572                                  1,121,174                                              163,246                 3,718,560                   4,350,061                     633,382




              Operating costs and expenses:



              Sales and marketing                                         844,165                           793,750                                    450,986                                               65,665                 1,931,425                   2,026,462                     295,059



              Origination and servicing                                   119,036                           147,031                                    154,953                                               22,562                   270,967                     444,724                      64,753



              General and administrative                                  172,643                           333,406                                    167,288                                               24,358                   371,755                     837,974                     122,011



              Provision expenses                                                -                          163,029                                    214,695                                               31,260                                              494,348                      71,978



              Total operating costs and expenses                        1,135,844                         1,437,216                                    987,922                                              143,845                 2,574,147                   3,803,508                     553,801



              Interest income, net                                         33,250                            20,753                                      7,856                                                1,144                    84,797                      56,135                       8,173



              Fair value adjustments related to                          (22,762)                          142,603                                     44,627                                                6,498                  (23,322)                    191,693                      27,911
    Consolidated ABFE



              Non-operating income, net                                       158                                 5                                         41                                                    6                       920                       (406)                       (59)



              Income before provision for income taxes                    388,706                           245,717                                    185,776                                               27,049                 1,206,808                     793,975                     115,606



              Income tax expense                                           85,732                            41,054                                     34,163                                                4,974                   283,837                     158,795                      23,121




              Net income                                                  302,974                           204,663                                    151,613                                               22,075                   922,971                     635,180                      92,485






              Weighted average number of ordinary                     121,249,448                       121,429,290                                123,042,879                                          123,042,879               120,167,235                 121,951,944                 121,951,944
    shares outstanding, basic




              Basic income per share                                       2.4988                            1.6855                                     1.2322                                               0.1794                    7.6807                      5.2084                      0.7584




              Basic income per ADS                                         4.9976                            3.3710                                     2.4644                                               0.3588                   15.3614                     10.4168                      1.5168






              Weighted average number of ordinary                     123,509,834                       123,656,710                                124,875,663                                          124,875,663               121,757,910                 124,107,002                 124,107,002
    shares outstanding, diluted




              Diluted income per share                                     2.4530                            1.6551                                     1.2141                                               0.1768                    7.5804                      5.1180                      0.7452




              Diluted income per ADS                                       4.9060                            3.3102                                     2.4282                                               0.3536                   15.1608                     10.2360                      1.4904






              
                Unaudited Condensed Consolidated
    Cash Flow Data



              Net cash generated from/(used in)                           346,329                       (1,370,147)                                 (138,204)                                            (20,123)                1,441,204                 (1,846,078)                  (268,794)
    operating activities



              Net cash provided by/ (used in)                             342,289                         (491,870)                                  (82,268)                                            (11,978)                (181,099)                  (956,329)                  (139,244)
    investing activities



              Net cash (used in)/ provided by                           (127,864)                          197,184                                  (105,574)                                            (15,372)                (267,698)                     46,434                       6,761
    financing activities



              Effect of foreign exchange rate changes                    (14,885)                            8,117                                     15,405                                                2,244                  (25,127)                     12,546                       1,827



              Net increase/(decrease) in cash, cash                       545,869                       (1,656,716)                                 (310,641)                                            (45,229)                  967,280                 (2,743,427)                  (399,450)
    equivalents and restricted cash



              Cash, cash equivalents and restricted                     2,607,922                         2,886,798                                  1,230,082                                              179,103                 2,186,511                   3,662,868                     533,324
    cash, beginning of period



              Cash, cash equivalents and restricted                     3,153,791                         1,230,082                                    919,441                                              133,874                 3,153,791                     919,441                     133,874
    cash, end of period


                                                                       
     
          Unaudited Consolidated Balance Sheet


                                                                         
        
                 (in thousands)


                                                                              
              
                As of



                                                                          
        
                September 30,                 June 30,  
       
       September 30,   
       
       September 30,
                                                                                                     2017                      2018                    2018                     2018

                                                                                                                                                                              ---

                                                                            
           
                RMB                 
     
        RMB       
       
          RMB          
       
          USD





             Cash and cash equivalents                                                         1,403,529                   567,502                 806,946                  117,494



             Restricted cash                                                                   1,750,262                   662,580                 112,495                   16,380



             Accounts receivable                                                                  24,050                     6,856                   6,616                      962



             Prepaid expenses and other assets                                                 1,136,993                 1,228,150               1,180,650                  171,906



             Loans at fair value                                                                 558,178                 1,659,310               1,335,584                  194,465



             Amounts due from related parties                                                    176,867                   119,616                 121,864                   17,744



             Held-to-maturity investments                                                        168,917                   312,101                 319,639                   46,540



             Available-for-sale investments                                                      996,660                   530,057                 833,835                  121,409



             Property, equipment and software, net                                                81,515                    96,769                  96,640                   14,071



             Deferred tax assets                                                                 685,875                   429,964                 231,655                   33,730



             Contract assets, net                                                                      -                2,552,900               2,250,185                  327,633



     Total assets                                                                              6,982,846                 8,165,805               7,296,109                1,062,334




             Accounts payable                                                                     22,634                    36,657                  33,170                    4,830



             Amounts due to related parties                                                       22,740                    54,954                 102,844                   14,974



             Liabilities from quality assurance program and guarantee                          2,392,794                    12,152                   6,470                      942



             Deferred revenue                                                                    194,646                                                                        -



             Payable to third-party credit assurance program                                           -                1,241,859                 353,040                   51,404



             Payable to investors at fair value                                                  145,200                    51,988                  13,944                    2,030



             Accrued expenses and other liabilities                                            1,704,620                 1,234,407               1,074,196                  156,406



             Deferred tax liabilities                                                              4,545                   658,156                 561,370                   81,737



             Contract liabilities                                                                                       294,680                 376,905                   54,879



     Total liabilities                                                                         4,487,179                 3,584,853               2,521,939                  367,202




             Ordinary shares                                                                          76                        76                      77                       11



             Additional paid-in capital                                                        1,094,916                 1,174,158               1,266,534                  184,411



             Treasury stock                                                                            -                                           (254)                    (37)



             Accumulated other comprehensive income                                                4,330                     9,005                  18,360                    2,673



             Retained earnings                                                                 1,396,345                 3,397,713               3,489,453                  508,074



     Total equity                                                                              2,495,667                 4,580,952               4,774,170                  695,132




     Total liabilities and equity                                                              6,982,846                 8,165,805               7,296,109                1,062,334


                                                                                                              
          
             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 Nine Months Ended

                                                                                                                                                                             ---

                                                             
       
       September 30,              
       
          June 30,         
              
                September 30,                
              
                September 30,    
       
       September 30,      
       
       September 30,      
       
       September 30,
                                                                              2017                              2018                                           2018                                                  2018                       2017                       2018                        2018

                                                                                                                                                                                                                                                                                                  ---

                                                               
       
          RMB                     
       
           RMB                
              
                RMB                          
              
                USD           
       
           RMB            
       
          RMB             
       
          USD



              
                Operating Highlights



              Amount of loans facilitated                              12,185,367                        11,736,216                                      6,546,167                                               953,141                 27,967,538                 30,239,102                   4,402,898



                      Loans generated from online channels              6,972,156                         7,608,411                                      4,147,761                                               603,926                 14,833,895                 18,696,514                   2,722,265



                      Loans generated from offline channels             5,213,211                         4,127,805                                      2,398,406                                               349,215                 13,133,643                 11,542,588                   1,680,633



              Number of borrowers                                         192,725                           177,754                                         96,402                                                96,402                    455,507                    447,791                     447,791



                      Borrowers from online channels                      145,838                           135,686                                         72,108                                                72,108                    329,736                    333,765                     333,765



                      Borrowers from offline channels                      46,887                            42,068                                         24,294                                                24,294                    125,771                    114,026                     114,026



              Number of investors                                         214,967                           202,380                                        164,218                                               164,218                    455,251                    430,293                     430,293



                      Investors from online channels                      214,967                           202,380                                        164,218                                               164,218                    455,251                    430,293                     430,293





              
                Reconciliation of Net Income



              Net income                                                  302,974                           204,663                                        151,613                                                22,075                    922,971                    635,180                      92,485



              Adjustments on net income generated from                          -                          235,877                                        215,920                                                31,438                                              701,219                     102,099
    loans pre-2018 (before adopting ASC606)



              
                Adjusted net income                            302,974                           440,540                                        367,533                                                53,513                    922,971                  1,336,399                     194,584






              
                Reconciliation of EBITDA



              Net income                                                  302,974                           204,663                                        151,613                                                22,075                    922,971                    635,180                      92,485



              Adjustments on income before income                               -                          314,503                                        287,892                                                41,918                                              934,958                     136,133
    taxes, generated from loans pre-2018
    (before adopting ASC606)



              Interest income, net                                        -33,250                          (20,753)                                       (7,856)                                              (1,144)                  (84,797)                  (56,135)                    (8,173)



              Income tax expense                                           85,732                            41,054                                         34,163                                                 4,974                    283,837                    158,795                      23,121



              Depreciation and amortization                                 6,892                             9,119                                         10,944                                                 1,594                     15,991                     28,563                       4,159



              Share-based compensation                                     60,065                            17,791                                         32,537                                                 4,737                     63,142                     67,902                       9,887




              Adjusted EBITDA                                             422,413                           566,377                                        509,293                                                74,154                  1,201,144                  1,769,263                     257,612




              
                Adjusted EBITDA margin                           27.9%                            37.3%                                         45.4%                                                45.4%                     32.3%                     40.7%                      40.7%


                                                                     
          
             Operating Highlights


                                                                       
          
              (in thousands)


                                                                       
          
              As of



                                                                  
          
          September 30,                    June 30,  
       
       September 30,   
       
       September 30,
                                                                                         2017                         2018                    2018                     2018

                                                                                                                                                                     ---

                                                                    
          
             RMB                   
     
          RMB      
       
          RMB          
       
          USD



              
                Operating Highlights



              Remaining principal of performing loans                             34,235,727                   45,849,674              42,576,846                6,199,308



              Remaining principal of performing loans covered by                  33,622,142                      148,523                 124,811                   18,173
    quality assurance program and guarantee



              Remaining principal of performing loans covered by                           -                  42,149,174              38,960,185                5,672,712
    third-party credit assurance program


                                      
       
             Delinquency Rates

                                               ---

                                    
       
          Delinquent for



                                            15-29 days                30-59 days 60-89 days



                   All Loans



     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%



     December 31, 2017                           0.8%                      0.9%       0.7%



     March 31, 2018                              0.8%                      1.6%       1.3%



     June 30, 2018                               0.8%                      1.2%       1.3%



     September 30, 2018                          1.1%                      1.8%       1.5%




                   Online Channels



     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%



     December 31, 2017                           1.2%                      1.2%       0.9%



     March 31, 2018                              1.0%                      2.2%       1.8%



     June 30, 2018                               0.9%                      1.5%       1.6%



     September 30, 2018                          1.2%                      2.2%       1.9%




                   Offline Channels



     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%



     December 31, 2017                           0.5%                      0.7%       0.5%



     March 31, 2018                              0.6%                      1.1%       0.8%



     June 30, 2018                               0.7%                      1.0%       1.0%



     September 30, 2018                          0.9%                      1.3%       1.1%


                                                           
              
                Net Charge-Off Rate for Upgraded Risk Grid

                                                                                          ---

              Loan issued               Customer 
     
            Amount of loans facilitated                                    
      
               Accumulated M3+ Net Charge-Off           
     
                Total Net Charge-Off Rate
       period                 grade                  during the period                                                           as of September 30, 2018                             as of September 30, 2018

        ---

                                                   
          (in RMB thousands)                                                   
             (in RMB thousands)


     
        
              2014   
            I


                            
            II                                              1,921,372                                                                              84,573                                           4.4%


                           
            III                                                303,276                                                                              19,105                                           6.3%


                            
            IV


                            
            V                                                   3,913                                                                                 518                                          13.2%



                          
            Total                                             2,228,561                                                                             104,196                                           4.7%



     
        
              2015   
            I                                                 146,490                                                                               4,533                                           3.1%


                            
            II                                              1,614,354                                                                              98,803                                           6.1%


                           
            III                                              2,521,705                                                                             215,455                                           8.5%


                            
            IV                                              2,506,107                                                                             270,642                                          10.8%


                            
            V                                               2,768,957                                                                             392,692                                          14.2%



                          
            Total                                             9,557,613                                                                             982,126                                          10.3%



     
        
              2016   
            I                                                 497,220                                                                              17,223                                           3.5%


                            
            II                                              3,137,889                                                                             148,707                                           4.7%


                           
            III                                              3,763,081                                                                             245,613                                           6.5%


                            
            IV                                              5,183,233                                                                             436,959                                           8.4%


                            
            V                                               7,799,180                                                                           1,111,359                                          14.2%



                          
            Total                                            20,380,603                                                                           1,959,861                                           9.6%



     
        
              2017   
            I                                               2,701,162                                                                              79,896                                           3.0%


                            
            II                                              9,079,647                                                                             549,698                                           6.1%


                           
            III                                             10,611,451                                                                             928,899                                           8.8%


                            
            IV                                             10,263,135                                                                           1,010,216                                           9.8%


                            
            V                                               8,750,663                                                                             969,227                                          11.1%



                          
            Total                                            41,406,058                                                                           3,537,937                                           8.5%



               Q1-Q3 2018   
            I                                               2,871,763                                                                              14,498                                           0.5%


                            
            II                                              8,326,827                                                                              91,292                                           1.1%


                           
            III                                              8,289,580                                                                             123,465                                           1.5%


                            
            IV                                              6,944,551                                                                             139,122                                           2.0%


                            
            V                                               3,806,381                                                                              95,347                                           2.5%



                          
            Total                                            30,239,102                                                                             463,723                                           1.5%


                            
     
            M3+ Net Charge-Off Rate


                Loan issued                          
              
               Month on Book
       period

        ---

                                   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%  5.3%


     
          2015Q1              0.6% 2.7%     4.4%      5.8%     7.1%    8.2%     9.1%     9.6% 9.9% 10.2% 10.3%


     
          2015Q2              0.5% 2.1%     3.7%      5.3%     6.6%    7.7%     8.6%     9.2% 9.6%  9.8% 10.1%


     
          2015Q3              0.2% 1.6%     3.4%      4.9%     6.4%    7.4%     8.1%     8.6% 9.1%  9.5%  9.8%


     
          2015Q4              0.2% 1.6%     3.2%      4.9%     6.2%    7.2%     8.0%     8.7% 9.4% 10.0%


     
          2016Q1              0.2% 1.3%     2.9%      4.3%     5.4%    6.4%     7.2%     8.1% 8.9%


     
          2016Q2              0.2% 1.7%     3.4%      4.9%     6.1%    7.1%     8.3%     9.4%


     
          2016Q3              0.1% 1.5%     3.2%      4.6%     6.0%    7.5%     9.0%


     
          2016Q4              0.2% 1.5%     3.0%      4.6%     6.4%    8.2%


     
          2017Q1              0.2% 1.4%     3.2%      5.4%     7.6%


     
          2017Q2              0.3% 2.0%     4.7%      7.5%


     
          2017Q3              0.4% 3.0%     6.5%


     
          2017Q4              0.6% 4.2%


     
          2018Q1              0.5%

View original content:http://www.prnewswire.com/news-releases/yirendai-reports-third-quarter-2018-financial-results-300748305.html

SOURCE Yirendai Ltd.