Biggest changeGAAP (the “Primary Beneficiaries of VIEs”), our other subsidiaries that are not the Primary Beneficiaries of VIEs (the “Other Subsidiaries”), and the VIEs and their subsidiaries that we consolidate for the periods presented. As of December 31, 2021 Primary VIEs and NetEase, Other Beneficiaries of their Eliminating Consolidated Inc. Subsidiaries VIEs subsidiaries adjustments totals (RMB in thousands) Assets Cash and cash equivalents 10,904 2,662,840 10,282,650 1,541,763 — 14,498,157 Time deposits — 48,269,418 28,238,268 71,000 — 76,578,686 Restricted cash — 10,342 20,765 2,846,851 — 2,877,958 Accounts receivable, net — 1,203,386 380,156 3,924,446 — 5,507,988 Inventories — 687,006 194,055 83,672 — 964,733 Prepayments and other current assets, net 288,179 2,079,098 1,346,008 2,522,572 — 6,235,857 Short-term investments — 666,176 10,997,372 618,000 — 12,281,548 Amounts due from group companies (1) 46,765,057 20,438,580 6,397,970 7,581,649 (81,183,256) — Property, equipment and software, net 5 302,905 5,069,605 61,343 — 5,433,858 Land use right, net — 15,014 4,093,076 — — 4,108,090 Operating lease right-of-use assets, net 449 254,875 729,956 58,872 — 1,044,152 Deferred tax assets — 8,870 1,164,346 124,738 — 1,297,954 Investments in subsidiaries (2) 77,226,427 35,407,934 259,557 — (112,893,918) — Contractual interests in the VIEs and VIEs’ subsidiaries (2) — — 913,675 — (913,675) — Long-term investments 393,580 17,321,579 226,904 862,839 — 18,804,902 Other long-term assets 44,217 711,074 2,867,934 385,231 — 4,008,456 Assets held for sale — — 1,381 204 — 1,585 Total assets 124,728,818 130,039,097 73,183,678 20,683,180 (194,990,849) 153,643,924 Liabilities, redeemable noncontrolling interests and shareholders’ equity Accounts payable 12 383,229 138,217 463,601 — 985,059 Salary and welfare payables 2,617 321,170 3,693,760 115,707 — 4,133,254 Taxes payable 9,252 1,475,237 2,895,424 157,137 — 4,537,050 Short-term loans 11,480,065 7,119,285 700,000 52,963 — 19,352,313 Contract liabilities-current — 1,186,773 194,053 10,751,917 — 12,132,743 Accrued liabilities and other payables 27,137 1,853,374 4,200,067 2,945,930 — 9,026,508 Operating lease liabilities 449 254,969 752,040 59,068 — 1,066,526 Amounts due to group companies (1) 16,606,066 36,094,019 24,578,843 3,904,328 (81,183,256) — Deferred tax liabilities — 1,057,487 288,387 — — 1,345,874 Long-term loans 1,275,140 — — — — 1,275,140 Other long-term payable — 32,311 75,396 257,874 — 365,581 Total liabilities 29,400,738 49,777,854 37,516,187 18,708,525 (81,183,256) 54,220,048 Redeemable noncontrolling interests — 66,647 — 78,591 — 145,238 NetEase Inc.’s shareholders’ equity (2) 95,328,080 80,194,596 35,667,491 1,896,064 (117,758,151) 95,328,080 Noncontrolling interests (2) — — — — 3,950,558 3,950,558 Total equity 95,328,080 80,194,596 35,667,491 1,896,064 (113,807,593) 99,278,638 Total liabilities, redeemable noncontrolling interests and shareholders’ equity 124,728,818 130,039,097 73,183,678 20,683,180 (194,990,849) 153,643,924 144 Table of Contents As of December 31, 2022 Primary VIEs and NetEase, Other Beneficiaries their Eliminating Consolidated Inc. Subsidiaries of VIEs subsidiaries adjustments totals (RMB in thousands) Assets Cash and cash equivalents 98,865 4,771,179 17,715,676 2,303,280 — 24,889,000 Time deposits — 60,115,896 27,405,623 400,000 — 87,921,519 Restricted cash — 15,584 28,570 2,655,171 — 2,699,325 Accounts receivable, net — 1,165,043 295,557 3,542,272 — 5,002,872 Inventories — 768,099 157,965 67,572 — 993,636 Prepayments and other current assets, net 328,766 2,109,849 1,142,559 1,867,110 — 5,448,284 Short-term investments — 138,218 7,410,471 73,984 — 7,622,673 Amounts due from group companies (1) 25,813,779 6,707,302 7,723,645 9,917,091 (50,161,817) — Property, equipment and software, net 24 578,404 5,685,236 78,666 — 6,342,330 Land use right, net — 54,120 4,067,647 — — 4,121,767 Operating lease right-of-use assets, net 170 268,483 564,671 54,653 — 887,977 Deferred tax assets — 660 1,324,534 155,595 — 1,480,789 Investments in subsidiaries (2) 88,979,671 26,887,522 25,513 — (115,892,706) — Contractual interests in the VIEs and VIEs’ subsidiaries (2) — — 762,591 — (762,591) — Long-term investments 393,580 17,074,981 190,425 885,372 — 18,544,358 Other long-term assets, net 64,411 4,727,973 1,849,103 164,968 — 6,806,455 Assets held for sale — — — — — — Total assets 115,679,266 125,383,313 76,349,786 22,165,734 (166,817,114) 172,760,985 Liabilities, redeemable noncontrolling interests and shareholders’ equity Accounts payable 17 570,520 133,887 802,717 — 1,507,141 Salary and welfare payables 1,303 384,980 4,191,180 155,478 — 4,732,941 Taxes payable 10,107 124,198 2,637,439 41,352 — 2,813,096 Short-term loans 4,472,768 14,369,014 5,033,500 422 — 23,875,704 Contract liabilities-current — 844,487 209,302 11,465,101 — 12,518,890 Accrued liabilities and other payables 25,017 1,886,377 5,403,800 3,809,049 — 11,124,243 Operating lease liabilities 173 278,151 595,161 54,981 — 928,466 Amounts due to group companies (1) 2,956,264 12,595,746 30,672,023 3,937,784 (50,161,817) — Deferred tax liabilities — 1,811,525 314,595 — — 2,126,120 Long-term loans 3,482,300 — 172,664 — — 3,654,964 Other long-term payable — 269,367 73,200 263,373 — 605,940 Total liabilities 10,947,949 33,134,365 49,436,751 20,530,257 (50,161,817) 63,887,505 Redeemable noncontrolling interests — 71,869 — 64,571 — 136,440 NetEase Inc.’s shareholders' equity (3) 104,731,317 92,177,079 26,913,035 1,570,906 (120,661,020) 104,731,317 Noncontrolling interests — — — — 4,005,723 4,005,723 Total equity 104,731,317 92,177,079 26,913,035 1,570,906 (116,655,297) 108,737,040 Total liabilities, redeemable noncontrolling interests and shareholders’ equity 115,679,266 125,383,313 76,349,786 22,165,734 (166,817,114) 172,760,985 145 Table of Contents Year Ended December 31, 2020 Primary VIEs and NetEase, Other Beneficiaries of their Eliminating Consolidated Inc. Subsidiaries VIEs subsidiaries adjustments totals (RMB in thousands) Net revenues Third-party revenues — 10,862,062 1,334,307 61,470,764 — 73,667,133 Intra-Group revenues related to technical consulting and related service (3) — 630,829 45,204,905 — (45,835,734) — Other intra-Group revenues (4) — 627,211 1,865,873 720,398 (3,213,482) — Total net revenues — 12,120,102 48,405,085 62,191,162 (49,049,216) 73,667,133 Cost of revenues and operating expenses Third-party cost of revenue and operating expenses (54,467) (9,544,402) (34,098,909) (15,430,950) — (59,128,728) Intra-Group cost of revenues and operating expenses related to technical consulting and related services (3) — — — (45,835,734) 45,835,734 — Other intra-Group cost of revenues and operating expenses (4) — (1,962,862) (1,033,157) (217,463) 3,213,482 — Total cost of revenues and operating expenses (54,467) (11,507,264) (35,132,066) (61,484,147) 49,049,216 (59,128,728) Operating (losses)/profit (54,467) 612,838 13,273,019 707,015 — 14,538,405 Share of income from subsidiaries and VIEs (2) 12,147,129 13,574,165 153,181 — (25,874,475) — Other (expenses)/ income, net (29,908) (1,052,946) 1,673,907 242,626 — 833,679 Income before tax 12,062,754 13,134,057 15,100,107 949,641 (25,874,475) 15,372,084 Income tax — (1,199,158) (1,605,065) (237,626) — (3,041,849) Net income from continuing operations 12,062,754 11,934,899 13,495,042 712,015 (25,874,475) 12,330,235 Less: Accretion and deemed dividends in connection with repurchase of redeemable noncontrolling interests — (787,029) — — — (787,029) Net loss attributable to noncontrolling interests (2) — — — — 519,548 519,548 Net income attributable to the Company’s shareholders 12,062,754 11,147,870 13,495,042 712,015 (25,354,927) 12,062,754 Year Ended December 31, 2021 Primary VIEs and NetEase, Other Beneficiaries of their Eliminating Consolidated Inc. Subsidiaries VIEs subsidiaries adjustments totals (RMB in thousands) Net revenues Third-party revenues — 11,231,687 1,967,818 74,406,521 — 87,606,026 Intra-Group revenues related to technical consulting and related service (3) — 893,686 55,928,796 — (56,822,482) — Other intra-Group revenues (4) — 1,481,060 1,898,873 808,648 (4,188,581) — Total net revenues — 13,606,433 59,795,487 75,215,169 (61,011,063) 87,606,026 Cost of revenues and operating expenses Third-party cost of revenue and operating expenses (144,741) (12,099,429) (41,293,111) (17,651,675) — (71,188,956) Intra-Group cost of revenues and operating expenses related to technical consulting and related services (3) — — — (56,822,482) 56,822,482 — Other intra-Group cost of revenues and operating expenses (4) — (1,837,295) (2,182,436) (168,850) 4,188,581 — Total cost of revenues and operating expenses (144,741) (13,936,724) (43,475,547) (74,643,007) 61,011,063 (71,188,956) Operating (losses)/profit (144,741) (330,291) 16,319,940 572,162 — 16,417,070 Share of income/(losses) from subsidiaries and VIEs (2) 16,275,271 16,114,107 (52,063) — (32,337,315) — Other income, net 735,648 1,729,248 1,898,499 323,994 — 4,687,389 Income before tax 16,866,178 17,513,064 18,166,376 896,156 (32,337,315) 21,104,459 Income tax (9,336) (1,533,115) (2,313,961) (271,857) — (4,128,269) Net income from continuing operations 16,856,842 15,979,949 15,852,415 624,299 (32,337,315) 16,976,190 Less: Accretion and deemed dividends in connection with repurchase of redeemable noncontrolling interests — (536,981) — — — (536,981) Net loss attributable to noncontrolling interests (2) — — — 27,777 389,856 417,633 Net income attributable to the Company’s shareholders 16,856,842 15,442,968 15,852,415 652,076 (31,947,459) 16,856,842 146 Table of Contents Year Ended December 31, 2022 Primary VIEs and NetEase, Other Beneficiaries of their Eliminating Consolidated Inc. Subsidiaries VIEs subsidiaries adjustments totals (RMB in thousands) Net revenues Third-party revenues — 12,788,652 1,157,713 82,549,444 — 96,495,809 Intra-Group revenues related to technical consulting and related service (3) — 692,337 64,085,249 — (64,777,586) — Other intra-Group revenues (4) — 913,644 1,876,699 817,962 (3,608,305) — Total net revenues — 14,394,633 67,119,661 83,367,406 (68,385,891) 96,495,809 Cost of revenues and operating expenses Third-party cost of revenue and operating expenses (62,115) (13,477,853) (44,968,961) (18,358,287) — (76,867,216) Intra-Group cost of revenues and operating expenses related to technical consulting and related services (3) — — — (64,777,586) 64,777,586 — Other intra-Group cost of revenues and operating expenses (4) — (1,822,670) (1,667,214) (185,608) 3,675,492 — Total cost of revenues and operating expenses (62,115) (15,300,523) (46,636,175) (83,321,481) 68,453,078 (76,867,216) Operating (losses)/profit (62,115) (905,890) 20,483,486 45,925 67,187 19,628,593 Share of income/ (losses) from subsidiaries and VIEs (2) 24,489,042 20,442,796 (151,361) — (44,780,477) — Other (expenses)/ income, net (4,156,514) 6,458,954 2,334,424 (15,193) — 4,621,671 Income before tax 20,270,413 25,995,860 22,666,549 30,732 (44,713,290) 24,250,264 Income tax — (2,437,898) (2,481,879) (112,061) — (5,031,838) Net income from continuing operations 20,270,413 23,557,962 20,184,670 (81,329) (44,713,290) 19,218,426 Less: Accretion and deemed dividends in connection with repurchase of redeemable noncontrolling interests — (2,978) — — — (2,978) Net loss attributable to noncontrolling interests (2) — — — 14,020 483,268 497,288 Net income from continuing operations attributable to the Company’s shareholders 20,270,413 23,554,984 20,184,670 (67,309) (44,230,022) 19,712,736 Net income from discontinued operations, net of tax — 624,864 — — — 624,864 Net income attributable to the Company’s shareholders 20,270,413 24,179,848 20,184,670 (67,309) (44,230,022) 20,337,600 Year Ended December 31, 2020 Primary VIEs and NetEase, Other Beneficiaries of their Eliminating Consolidated Inc. Subsidiaries VIEs subsidiaries adjustments totals (RMB in thousands) Cash flows from operating activities: Net cash (used in)/provided by transactions with third-parties (194,942) 1,635,791 (28,158,415) 51,605,737 — 24,888,171 Net cash provided by/ (used in) transactions with intra-Group companies related to technical consulting and related service — 615,848 48,819,494 (49,435,342) — — Dividends received from subsidiaries and VIEs (5) — 16,740,894 211,397 — (16,952,291) — Net cash provided by/ (used in) other transactions with intra-Group companies 6,262 (491,951) 984,627 (498,938) — — Net cash (used in)/provided by operating activities (188,680) 18,500,582 21,857,103 1,671,457 (16,952,291) 24,888,171 Cash flows from investing activities: Net cash provided by/ (used in) transactions with third-parties 140,132 (23,391,441) (5,677,332) (263,766) — (29,192,407) Loans made to intra-Group companies (6) (22,462,321) (10,430,181) (1,281,500) — 34,174,002 — Loans repaid by intra-Group companies (6) 15,063,738 10,483,515 312,641 — (25,859,894) — Other investing activities with intra-Group companies (7) (26,582) (1,775,904) (143,200) — 1,945,686 — Net cash (used in)/ provided by investing activities (7,285,033) (25,114,011) (6,789,391) (263,766) 10,259,794 (29,192,407) Cash flows from financing activities: Net cash provided by transactions with third-parties 8,382,233 1,530,854 — — — 9,913,087 Cash dividend paid to intra-Group companies (5) — (211,397) (16,740,894) — 16,952,291 — Loans received from intra-Group companies (6) 8,584,139 23,471,981 1,781,549 336,333 (34,174,002) — Loans repaid to intra-Group companies (6) (9,648,833) (15,303,935) (834,682) (72,444) 25,859,894 — Other financing activities with intra-Group companies (7) — 159,825 1,775,861 10,000 (1,945,686) — Net cash provided by/ (used in) financing activities 7,317,539 9,647,328 (14,018,166) 273,889 6,692,497 9,913,087 147 Table of Contents Year Ended December 31, 2021 Primary VIEs and Eliminating NetEase, Other Beneficiaries of their Consolidated Inc. Subsidiaries VIEs subsidiaries adjustments totals (RMB in thousands) Cash flows from operating activities: Net cash (used in)/provided by transactions with third-parties (117,844) 221,977 (36,449,437) 61,272,031 — 24,926,727 Net cash provided by/ (used in) transactions with intra-Group companies related to technical consulting and related service — 1,070,594 58,368,958 (59,439,552) — — Dividends received from subsidiaries and VIEs (5) 731,250 6,510,526 — — (7,241,776) — Net cash (used in)/ provided by other transactions with intra-Group companies (381) 87,037 196,965 (283,621) — — Net cash provided by operating activities 613,025 7,890,134 22,116,486 1,548,858 (7,241,776) 24,926,727 Cash flows from investing activities: Net cash used in transactions with third-parties 127,015 4,315,478 (11,481,357) (39,430) — (7,078,294) Loans made to intra-Group companies (6) (5,549,688) (21,611,930) (783,842) — 27,945,460 — Loans repaid by intra-Group companies (6) 8,730,730 6,749,175 272,944 — (15,752,849) — Other investing activities with intra-Group companies (7) (1,307,026) (604,322) (4,600) — 1,915,948 — Net cash provided by/ (used in) investing activities 2,001,031 (11,151,599) (11,996,855) (39,430) 14,108,559 (7,078,294) Cash flows from financing activities: Net cash (used in)/provided by transactions with third-parties (15,854,237) 3,246,955 700,000 (678,287) — (12,585,569) Cash dividend paid to intra-Group companies (5) — — (6,510,526) (731,250) 7,241,776 — Loans received from intra-Group companies (6) 19,965,792 6,137,790 1,646,137 195,741 (27,945,460) — Loans repaid to intra-Group companies (6) (6,749,175) (8,916,374) — (87,300) 15,752,849 — Other financing activities with intra-Group companies (7) — 1,311,504 604,444 — (1,915,948) — Net cash (used in)/ provided by financing activities (2,637,620) 1,779,875 (3,559,945) (1,301,096) (6,866,783) (12,585,569) Year Ended December 31, 2022 Primary VIEs and NetEase, Other Beneficiaries of their Eliminating Consolidated Inc. Subsidiaries VIEs subsidiaries adjustments totals (RMB in thousands) Cash flows from operating activities: Net cash (used in)/provided by transactions with third-parties (255,519) 707,587 (40,202,699) 67,459,864 — 27,709,233 Net cash provided by/ (used in) transactions with intra-Group companies related to technical consulting and related service — 820,545 66,150,273 (66,970,818) — — Dividends received from subsidiaries and VIEs (5) — 29,094,971 — — (29,094,971) — Net cash provided by/ (used in) other transactions with intra-Group companies 2,893 (3,478,205) 3,175,860 299,452 — — Net cash (used in)/ provided by operating activities (252,626) 27,144,898 29,123,434 788,498 (29,094,971) 27,709,233 Cash flows from investing activities: Net cash used in transactions with third-parties (223) (10,434,166) 3,136,494 (71,832) — (7,369,727) Loans made to intra-Group companies (6) (6,013,061) (33,737,997) (1,356,487) — 41,107,545 — Loans repaid by intra-Group companies (6) 2,501,060 8,292,517 668,856 — (11,462,433) — Other investing activities with intra-Group companies (7) — (1,912) (31,000) — 32,912 — Net cash (used in)/ provided by investing activities (3,512,224) (35,881,558) 2,417,863 (71,832) 29,678,024 (7,369,727) Cash flows from financing activities: Net cash (used in)/provided by transactions with third-parties (21,326,822) 6,636,050 4,505,614 (52,541) — (10,237,699) Cash dividend paid to intra-Group companies (5) — — (29,094,971) — 29,094,971 — Loans received from intra-Group companies (6) 33,461,057 7,168,199 276,940 201,349 (41,107,545) — Loans repaid to intra-Group companies (6) (8,292,517) (2,862,847) (272) (306,797) 11,462,433 — Other financing activities with intra-Group companies (7) — 31,000 1,912 — (32,912) — Net cash provided by/(used in) financing activities 3,841,718 10,972,402 (24,310,777) (157,989) (583,053) (10,237,699) Note: (1) It represents the elimination of intercompany balances among NetEase, Inc., other subsidiaries, primary beneficiary of VIEs, and VIEs and their subsidiaries.
Biggest changeGAAP (the “Primary Beneficiaries of VIEs”), our other subsidiaries that are not the Primary Beneficiaries of VIEs (the “Other Subsidiaries”), and the VIEs and their subsidiaries that we consolidate for the periods presented. As of December 31, 2022 Primary VIEs and NetEase, Other Beneficiaries of their Eliminating Consolidated Inc. Subsidiaries VIEs subsidiaries adjustments totals (RMB in thousands) Assets Cash and cash equivalents 98,865 4,771,179 17,715,676 2,303,280 — 24,889,000 Time deposits — 60,115,896 27,405,623 400,000 — 87,921,519 Restricted cash — 15,584 28,570 2,655,171 — 2,699,325 Accounts receivable, net — 1,165,043 295,557 3,542,272 — 5,002,872 Inventories — 768,099 157,965 67,572 — 993,636 Prepayments and other current assets, net 328,766 2,109,849 1,142,559 1,867,110 — 5,448,284 Short-term investments — 138,218 7,410,471 73,984 — 7,622,673 Amounts due from group companies (1) 25,813,779 6,707,302 7,723,645 9,917,091 (50,161,817) — Property, equipment and software, net 24 578,404 5,685,236 78,666 — 6,342,330 Land use right, net — 54,120 4,067,647 — — 4,121,767 Operating lease right-of-use assets, net 170 268,483 564,671 54,653 — 887,977 Deferred tax assets — 660 1,324,534 155,595 — 1,480,789 Investments in subsidiaries (2) 88,979,671 26,887,522 25,513 — (115,892,706) — Contractual interests in the VIEs and VIEs’ subsidiaries (2) — — 762,591 — (762,591) — Long-term investments 393,580 17,074,981 190,425 885,372 — 18,544,358 Other long-term assets 64,411 4,727,973 1,849,103 164,968 — 6,806,455 Total assets 115,679,266 125,383,313 76,349,786 22,165,734 (166,817,114) 172,760,985 Liabilities, redeemable noncontrolling interests and shareholders’ equity Accounts payable 17 570,520 133,887 802,717 — 1,507,141 Salary and welfare payables 1,303 384,980 4,191,180 155,478 — 4,732,941 Taxes payable 10,107 124,198 2,637,439 41,352 — 2,813,096 Short-term loans 4,472,768 14,369,014 5,033,500 422 — 23,875,704 Contract liabilities-current — 844,487 209,302 11,465,101 — 12,518,890 Accrued liabilities and other payables 25,017 1,884,156 5,403,800 3,809,049 — 11,122,022 Operating lease liabilities 173 281,378 595,161 54,981 — 931,693 Amounts due to group companies (1) 2,956,264 12,595,746 30,672,023 3,937,784 (50,161,817) — Deferred tax liabilities — 1,811,525 314,595 — — 2,126,120 Long-term loans 3,482,300 — 172,664 — — 3,654,964 Other long-term payable — 268,361 73,200 263,373 — 604,934 Total liabilities 10,947,949 33,134,365 49,436,751 20,530,257 (50,161,817) 63,887,505 Redeemable noncontrolling interests — 71,869 — 64,571 — 136,440 ’ Shareholders’ equity (2) 104,731,317 92,177,079 26,913,035 1,570,906 (120,661,020) 104,731,317 Noncontrolling interests — — — — 4,005,723 4,005,723 Total equity 104,731,317 92,177,079 26,913,035 1,570,906 (116,655,297) 108,737,040 Total liabilities, redeemable noncontrolling interests and shareholders’ equity 115,679,266 125,383,313 76,349,786 22,165,734 (166,817,114) 172,760,985 141 Table of Contents As of December 31, 2023 Primary VIEs and NetEase, Other Beneficiaries their Eliminating Consolidated Inc. Subsidiaries of VIEs subsidiaries adjustments totals (RMB in thousands) Assets Cash and cash equivalents 224,824 13,269,440 6,132,382 1,802,256 — 21,428,902 Time deposits — 63,445,277 38,040,757 420,000 — 101,906,034 Restricted cash — 20,075 56,098 2,701,583 — 2,777,756 Accounts receivable, net — 1,421,964 337,122 4,663,331 — 6,422,417 Inventories — 586,212 72,254 36,908 — 695,374 Prepayments and other current assets, net 262,937 2,933,583 1,114,866 1,765,209 — 6,076,595 Short-term investments — 39,620 4,322,533 73,904 — 4,436,057 Amounts due from group companies (1) 48,884,976 32,562,994 18,972,738 9,192,463 (109,613,171) — Property, equipment and software, net 829 709,387 7,312,616 52,212 — 8,075,044 Land use right, net — 64,264 4,010,879 — — 4,075,143 Operating lease right-of-use assets, net 3,996 280,906 410,687 53,686 — 749,275 Deferred tax assets — 15,158 1,396,083 148,847 — 1,560,088 Investments in subsidiaries (2) 103,785,841 28,944,158 (410,515) — (132,319,484) — Contractual interests in the VIEs and VIEs’ subsidiaries (2) — — 1,619,075 — (1,619,075) — Long-term investments 393,580 19,211,745 965,058 1,212,804 — 21,783,187 Other long-term assets 42,303 4,471,840 1,221,219 203,744 — 5,939,106 Total assets 153,599,286 167,976,623 85,573,852 22,326,947 (243,551,730) 185,924,978 Liabilities, redeemable noncontrolling interests and shareholders’ equity Accounts payable 32 536,021 79,826 265,137 — 881,016 Salary and welfare payables 1,678 669,323 4,071,411 114,794 — 4,857,206 Taxes payable 10,278 35,066 2,383,421 142,769 — 2,571,534 Short-term loans 920,751 8,669,455 9,633,862 16,095 — 19,240,163 Contract liabilities-current — 732,809 227,931 12,401,426 — 13,362,166 Accrued liabilities and other payables 9,008 2,071,530 6,900,483 3,689,885 — 12,670,906 Operating lease liabilities 3,536 316,747 442,348 52,691 — 815,322 Amounts due to group companies (1) 28,368,227 45,955,508 32,466,685 2,822,751 (109,613,171) — Deferred tax liabilities — 1,951,981 347,322 — — 2,299,303 Long-term loans — — 427,997 — — 427,997 Other long-term payable — 101,713 58,923 554,648 — 715,284 Total liabilities 29,313,510 61,040,153 57,040,209 20,060,196 (109,613,171) 57,840,897 Redeemable noncontrolling interests — 77,798 — 37,961 — 115,759 Shareholders’ equity (2) 124,285,776 106,858,672 28,533,643 2,228,790 (137,621,105) 124,285,776 Noncontrolling interests — — — — 3,682,546 3,682,546 Total equity 124,285,776 106,858,672 28,533,643 2,228,790 (133,938,559) 127,968,322 Total liabilities, redeemable noncontrolling interests and shareholders’ equity 153,599,286 167,976,623 85,573,852 22,326,947 (243,551,730) 185,924,978 142 Table of Contents Year Ended December 31, 2021 Primary VIEs and NetEase, Other Beneficiaries of their Eliminating Consolidated Inc. Subsidiaries VIEs subsidiaries adjustments totals (RMB in thousands) Net revenues Third-party revenues — 11,231,687 1,967,818 74,406,521 — 87,606,026 Intra-Group revenues related to technical consulting and related service (3) — 893,686 55,928,796 — (56,822,482) — Other intra-Group revenues (4) — 1,481,060 1,898,873 808,648 (4,188,581) — Total net revenues — 13,606,433 59,795,487 75,215,169 (61,011,063) 87,606,026 Cost of revenues and operating expenses Third-party cost of revenue and operating expenses (144,741) (12,099,429) (41,293,111) (17,651,675) — (71,188,956) Intra-Group cost of revenues and operating expenses related to technical consulting and related services (3) — — — (56,822,482) 56,822,482 — Other intra-Group cost of revenues and operating expenses (4) — (1,837,295) (2,182,436) (168,850) 4,188,581 — Total cost of revenues and operating expenses (144,741) (13,936,724) (43,475,547) (74,643,007) 61,011,063 (71,188,956) Operating (losses)/profit (144,741) (330,291) 16,319,940 572,162 — 16,417,070 Share of income/(losses) from subsidiaries and VIEs (2) 16,275,271 16,114,107 (52,063) — (32,337,315) — Other income, net 735,648 1,729,248 1,898,499 323,994 — 4,687,389 Income before tax 16,866,178 17,513,064 18,166,376 896,156 (32,337,315) 21,104,459 Income tax (9,336) (1,533,115) (2,313,961) (271,857) — (4,128,269) Net income from continuing operations 16,856,842 15,979,949 15,852,415 624,299 (32,337,315) 16,976,190 Less: Accretion of redeemable noncontrolling interests — (536,981) — — — (536,981) Net loss attributable to noncontrolling interests (2) — — — 27,777 389,856 417,633 Net income attributable to the Company’s shareholders 16,856,842 15,442,968 15,852,415 652,076 (31,947,459) 16,856,842 Year Ended December 31, 2022 Primary VIEs and NetEase, Other Beneficiaries of their Eliminating Consolidated Inc. Subsidiaries VIEs subsidiaries adjustments totals (RMB in thousands) Net revenues Third-party revenues — 12,788,652 1,157,713 82,549,444 — 96,495,809 Intra-Group revenues related to technical consulting and related service (3) — 692,337 64,085,249 — (64,777,586) — Other intra-Group revenues (4) — 913,644 1,876,699 817,962 (3,608,305) — Total net revenues — 14,394,633 67,119,661 83,367,406 (68,385,891) 96,495,809 Cost of revenues and operating expenses Third-party cost of revenue and operating expenses (62,115) (13,477,853) (44,968,961) (18,358,287) — (76,867,216) Intra-Group cost of revenues and operating expenses related to technical consulting and related services (3) — — — (64,777,586) 64,777,586 — Other intra-Group cost of revenues and operating expenses (4) — (1,822,670) (1,667,214) (185,608) 3,675,492 — Total cost of revenues and operating expenses (62,115) (15,300,523) (46,636,175) (83,321,481) 68,453,078 (76,867,216) Operating (losses)/profit (62,115) (905,890) 20,483,486 45,925 67,187 19,628,593 Share of income/(losses) from subsidiaries and VIEs (2) 24,489,042 20,442,796 (151,361) — (44,780,477) — Other (expenses)/income, net (4,156,514) 6,458,954 2,334,424 (15,193) — 4,621,671 Income before tax 20,270,413 25,995,860 22,666,549 30,732 (44,713,290) 24,250,264 Income tax — (2,437,898) (2,481,879) (112,061) — (5,031,838) Net income from continuing operations 20,270,413 23,557,962 20,184,670 (81,329) (44,713,290) 19,218,426 Less: Accretion of redeemable noncontrolling interests — (2,978) — — — (2,978) Net loss attributable to noncontrolling interests (2) — — — 14,020 483,268 497,288 Net income from continuing operations attributable to the Company’s shareholders 20,270,413 23,554,984 20,184,670 (67,309) (44,230,022) 19,712,736 Net income from discontinued operations, net of tax — 624,864 — — — 624,864 Net income attributable to the Company’s shareholders 20,270,413 24,179,848 20,184,670 (67,309) (44,230,022) 20,337,600 143 Table of Contents Year Ended December 31, 2023 Primary VIEs and NetEase, Other Beneficiaries of their Eliminating Consolidated Inc. Subsidiaries VIEs subsidiaries adjustments totals (RMB in thousands) Net revenues Third-party revenues — 12,193,244 1,220,371 90,054,544 — 103,468,159 Intra-Group revenues related to technical consulting and related service (3) — 386,828 72,605,740 — (72,992,568) — Other intra-Group revenues (4) — 873,787 1,440,970 734,857 (3,049,614) — Total net revenues — 13,453,859 75,267,081 90,789,401 (76,042,182) 103,468,159 Cost of revenues and operating expenses Third-party cost of revenue and operating expenses (26,012) (14,240,361) (44,024,077) (17,468,565) — (75,759,015) Intra-Group cost of revenues and operating expenses related to technical consulting and related services (3) — — — (72,992,568) 72,992,568 — Other intra-Group cost of revenues and operating expenses (4) — (1,454,070) (1,571,998) (23,546) 3,049,614 — Total cost of revenues and operating expenses (26,012) (15,694,431) (45,596,075) (90,484,679) 76,042,182 (75,759,015) Operating (losses)/profit (26,012) (2,240,572) 29,671,006 304,722 — 27,709,144 Share of income/ (losses) from subsidiaries and VIEs (2) 29,849,939 30,023,775 (88,094) — (59,785,620) — Other (expenses)/ income, net (345,851) 3,929,431 2,537,239 226,964 — 6,347,783 Income before tax 29,478,076 31,712,634 32,120,151 531,686 (59,785,620) 34,056,927 Income tax — (1,928,340) (2,568,035) (203,329) — (4,699,704) Net income from continuing operations 29,478,076 29,784,294 29,552,116 328,357 (59,785,620) 29,357,223 Less: Accretion of redeemable noncontrolling interests — (3,589) — — — (3,589) Net (income)/loss attributable to noncontrolling interests (2) — — — (3,759) 66,677 62,918 Net income attributable to the Company’s shareholders 29,478,076 29,780,705 29,552,116 324,598 (59,718,943) 29,416,552 Year Ended December 31, 2021 Primary VIEs and NetEase, Other Beneficiaries of their Eliminating Consolidated Inc. Subsidiaries VIEs subsidiaries adjustments totals (RMB in thousands) Cash flows from operating activities: Net cash (used in)/provided by transactions with third-parties (117,844) 221,977 (36,449,437) 61,272,031 — 24,926,727 Net cash provided by/ (used in) transactions with intra-Group companies related to technical consulting and related service — 1,070,594 58,368,958 (59,439,552) — — Dividends received from subsidiaries and VIEs (5) 731,250 6,510,526 — — (7,241,776) — Net cash (used in)/ provided by other transactions with intra-Group companies (381) 87,037 196,965 (283,621) — — Net cash provided by operating activities 613,025 7,890,134 22,116,486 1,548,858 (7,241,776) 24,926,727 Cash flows from investing activities: Net cash provided by/ (used in) transactions with third-parties 127,015 4,315,478 (11,481,357) (39,430) — (7,078,294) Loans made to intra-Group companies (6) (5,549,688) (21,611,930) (783,842) — 27,945,460 — Loans repaid by intra-Group companies (6) 8,730,730 6,749,175 272,944 — (15,752,849) — Other investing activities with intra-Group companies (7) (1,307,026) (604,322) (4,600) — 1,915,948 — Net cash provided by/ (used in) investing activities 2,001,031 (11,151,599) (11,996,855) (39,430) 14,108,559 (7,078,294) Cash flows from financing activities: Net cash (used in)/provided by transactions with third-parties (15,854,237) 3,246,955 700,000 (678,287) — (12,585,569) Cash dividend paid to intra-Group companies (5) — — (6,510,526) (731,250) 7,241,776 — Loans received from intra-Group companies (6) 19,965,792 6,137,790 1,646,137 195,741 (27,945,460) — Loans repaid to intra-Group companies (6) (6,749,175) (8,916,374) — (87,300) 15,752,849 — Other financing activities with intra-Group companies (7) — 1,311,504 604,444 — (1,915,948) — Net cash (used in)/ provided by financing activities (2,637,620) 1,779,875 (3,559,945) (1,301,096) (6,866,783) (12,585,569) 144 Table of Contents Year Ended December 31, 2022 Primary VIEs and Eliminating NetEase, Other Beneficiaries of their Consolidated Inc. Subsidiaries VIEs subsidiaries adjustments totals (RMB in thousands) Cash flows from operating activities: Net cash (used in)/provided by transactions with third-parties (255,519) 707,587 (40,202,699) 67,459,864 — 27,709,233 Net cash provided by/ (used in) transactions with intra-Group companies related to technical consulting and related service — 820,545 66,150,273 (66,970,818) — — Dividends received from subsidiaries and VIEs (5) — 29,094,971 — — (29,094,971) — Net cash provided by/ (used in) other transactions with intra-Group companies 2,893 (3,478,205) 3,175,860 299,452 — — Net cash (used in)/ provided by operating activities (252,626) 27,144,898 29,123,434 788,498 (29,094,971) 27,709,233 Cash flows from investing activities: Net cash (used in)/provided by transactions with third-parties (223) (10,434,166) 3,136,494 (71,832) — (7,369,727) Loans made to intra-Group companies (6) (6,013,061) (33,737,997) (1,356,487) — 41,107,545 — Loans repaid by intra-Group companies (6) 2,501,060 8,292,517 668,856 — (11,462,433) — Other investing activities with intra-Group companies (7) — (1,912) (31,000) — 32,912 — Net cash (used in)/ provided by investing activities (3,512,224) (35,881,558) 2,417,863 (71,832) 29,678,024 (7,369,727) Cash flows from financing activities: Net cash (used in)/provided by transactions with third-parties (21,326,822) 6,636,050 4,505,614 (52,541) — (10,237,699) Cash dividend paid to intra-Group companies (5) — — (29,094,971) — 29,094,971 — Loans received from intra-Group companies (6) 33,461,057 7,168,199 276,940 201,349 (41,107,545) — Loans repaid to intra-Group companies (6) (8,292,517) (2,862,847) (272) (306,797) 11,462,433 — Other financing activities with intra-Group companies (7) — 31,000 1,912 — (32,912) — Net cash provided by/(used in) financing activities 3,841,718 10,972,402 (24,310,777) (157,989) (583,053) (10,237,699) Year Ended December 31, 2023 Primary VIEs and NetEase, Other Beneficiaries of their Eliminating Consolidated Inc. Subsidiaries VIEs subsidiaries adjustments totals (RMB in thousands) Cash flows from operating activities: Net cash (used in)/provided by transactions with third-parties (354,694) 475,946 (37,115,437) 72,325,460 — 35,331,275 Net cash provided by/ (used in) transactions with intra-Group companies related to technical consulting and related service — 411,369 72,887,298 (73,298,667) — — Dividends received from subsidiaries and VIEs (5) — 26,455,948 — — (26,455,948) — Net cash provided by/ (used in) other transactions with intra-Group companies 476 (502,444) (137,577) 639,545 — — Net cash (used in)/ provided by operating activities (354,218) 26,840,819 35,634,284 (333,662) (26,455,948) 35,331,275 Cash flows from investing activities: Net cash used in transactions with third-parties (589) (3,584,348) (13,375,849) (82,645) — (17,043,431) Loans made to intra-Group companies (6) (5,100,814) (32,331,958) (13,748,357) — 51,181,129 — Loans repaid by intra-Group companies (6) 246,020 7,004,819 1,200,611 — (8,451,450) — Other investing activities with intra-Group companies (7) — (347,375) (17,100) — 364,475 — Net cash (used in)/ provided by investing activities (4,855,383) (29,258,862) (25,940,695) (82,645) 43,094,154 (17,043,431) Cash flows from financing activities: Net cash (used in)/provided by transactions with third-parties (19,980,650) (6,357,771) 4,855,694 15,673 — (21,467,054) Cash dividend paid to intra-Group companies (5) — — (26,455,948) — 26,455,948 — Loans received from intra-Group companies (6) 32,327,958 18,639,436 4,000 209,735 (51,181,129) — Loans repaid to intra-Group companies (6) (7,004,819) (1,184,057) — (262,574) 8,451,450 — Other financing activities with intra-Group companies (7) — 17,100 347,375 — (364,475) — Net cash provided by/(used in) financing activities 5,342,489 11,114,708 (21,248,879) (37,166) (16,638,206) (21,467,054) Note: (1) It represents the elimination of intercompany balances among NetEase, Inc., other subsidiaries, primary beneficiary of VIEs, and VIEs and their subsidiaries.