Table of Contents
FORM 6-K
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
REPORT OF FOREIGN ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF THE
SECURITIES EXCHANGE ACT OF 1934
For the Month of February 2008
Commission File Number: 000-50483
CTRIP.COM INTERNATIONAL, LTD.
99 Fu Quan Road
Shanghai 200335, People’s Republic of China
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Form 20-F X Form 40-F
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):
Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes No X
If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b):
82- N/A
Table of Contents
Form 6-K
TABLE OF CONTENTS
| Page | ||
| 3 | ||
| 4 |
2
Table of Contents
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| CTRIP.COM INTERNATIONAL, LTD. | ||
| By: | /s/ Jane Jie Sun | |
| Name: | Jane Jie Sun | |
| Title: | Chief Financial Officer | |
Date: February 28, 2008
3
Table of Contents
Ctrip Reports Fourth Quarter and Full Year 2007 Financial Results
Shanghai, China, February 27, 2008 - Ctrip.com International, Ltd. (Nasdaq: CTRP), a leading travel service provider for hotel accommodations, airline tickets and packaged tours in China, today announced its unaudited financial results for the fourth quarter and full year ended December 31, 2007.
Highlights for the fourth quarter of 2007
| • | Net revenues were RMB356 million (US$49 million) for the fourth quarter of 2007, up 58% year-on-year. |
| • | Gross margin was 81% for the fourth quarter of 2007, compared to 80% in the same period in 2006. |
| • | Income from operations was RMB127 million (US$17 million) for the fourth quarter of 2007, up 69% year-on-year. Excluding share-based compensation charges (non-GAAP), income from operations was RMB149 million (US$20 million), up 68% year-on-year. |
| • | Operating margin was 36% in the fourth quarter of 2007, compared to 33% year-on-year. Excluding share-based compensation charges (non-GAAP), operating margin was 42%, compared to 39% during the same period in 2006. |
| • | Net income was RMB135 million (US$19 million) in the fourth quarter of 2007, up 102% year-on-year. Excluding share-based compensation charges (non-GAAP), net income was RMB158 million (US$22 million), up 95% year-on-year. |
| • | Diluted earnings per ADS were RMB1.96 (US$0.27). Excluding share-based compensation charges (non-GAAP), diluted earnings per ADS were RMB2.28 (US$0.31). |
| • | Share-based compensation charges were RMB22 million (US$3 million), accounting for 6% of the net revenues, or RMB0.32 (US$0.04) per ADS for the fourth quarter of 2007. |
Highlights for the full year 2007
| • | Net revenues were RMB1.2 billion (US$164 million) in 2007, up 54% from 2006. |
| • | Gross margin was 80% in 2007, remained consistent with 80% in 2006. |
| • | Income from operations was RMB404 million (US$55 million) in 2007, up 58% from 2006. Excluding share-based compensation charges (non-GAAP), income from operations was RMB491 million (US$67 million) in 2007, up 59% from 2006. |
| • | Operating margin was 34% in 2007, compared to 33% in 2006. Excluding share-based compensation charges (non-GAAP), operating margin was 41%, compared to 40% in 2006. |
4
Table of Contents
| • | Net income was RMB398 million (US$55 million) in 2007, up 66% from 2006. Excluding share-based compensation charges (non-GAAP), net income was RMB485 million (US$67 million), up 64% from 2006. |
| • | Diluted earnings per ADS were RMB5.84 (US$0.80) in 2007. Excluding share-based compensation charges (non-GAAP), diluted earnings per ADS were RMB7.11 (US$0.97), compared to RMB4.44 (US$0.57) in 2006. |
| • | Share-based compensation charges were RMB87 million (US$12 million), accounting for 7% of the net revenues, or RMB1.27 (US$0.17) per ADS in 2007. |
“In 2007, we further strengthened our market position, enhanced our customer service level, and achieved excellent financial results,” said Min Fan, Chief Executive Officer of Ctrip. “We wanted to thank all of our employees for their hard work and dedication, and our customers for their continuing loyalty to Ctrip. In the new year, we will continue to strengthen our core competencies in technology, service, scale and branding, and increase our shareholders’ value going forward.”
Fourth Quarter and Full Year 2007 Financial Results
For the fourth quarter of 2007, Ctrip reported total revenues of RMB383 million (US$53 million), representing a 59% increase from the same period in 2006 and an 11% increase from the previous quarter in 2007.
For the full year ended December 31, 2007, total revenues were RMB1.3 billion (US$176 million), representing a 54% increase from 2006.
Hotel reservation revenues amounted to RMB196 million (US$27 million) for the fourth quarter of 2007, representing a 42% increase from the same period in 2006 and a 12% increase from the previous quarter, primarily due to increased hotel booking volume.
For the full year ended December 31, 2007, hotel reservation revenues were RMB677 million (US$93 million), a 42% increase from 2006. The hotel reservation revenues accounted for 53% of the total revenues in 2007, compared to 57% in 2006.
Air ticket booking revenues for the fourth quarter of 2007 were RMB154 million (US$21 million), representing a 78% increase from the same period in 2006 and a 12% increase from the previous quarter, primarily due to increased air ticketing volume and commission.
For the full year ended December 31, 2007, air ticket booking revenues were RMB503 million (US$69 million), a 72% increase from 2006. The air ticket booking revenues accounted for 39% of the total revenues in 2007, compared to 35% in 2006.
Packaged-tour revenues for the fourth quarter of 2007 were RMB22 million (US$3 million), up 100% from the same period in 2006 and 6% from the previous quarter, primarily due to increased travel demand in the fourth quarter of 2007.
5
Table of Contents
For the full year ended December 31, 2007, packaged tour revenues were RMB71 million (US$10 million), a 71% increase from 2006. The packaged tour revenues accounted for 6% of the total revenues in 2007, compared to 5% in 2006.
For the fourth quarter of 2007, net revenues were RMB356 million (US$49 million), a 58% increase from the same period in 2006. Net revenues increased by 10% from the previous quarter in 2007.
For the full year ended December 31, 2007, net revenues were RMB1.2 billion (US$164 million), a 54% increase from 2006.
Gross margin was 81% in the fourth quarter of 2007, compared to 80% for the same period in 2006 and in the previous quarter.
For the full year ended December 31, 2007, gross margin was 80%, remained consistent with 2006.
Product development expenses for the fourth quarter of 2007 increased by 73% to RMB54 million (US$7 million) from the same period in 2006 and increased by 12% compared to the previous quarter, primarily due to the increase of product development personnel resources. Excluding share-based compensation charges (non-GAAP), product development expenses accounted for 13% of the net revenues, increased slightly from 12% in the same period last year and remained consistent with the previous quarter.
For the full year ended December 31, 2007, product development expenses were RMB177 million (US$24 million), increased by 67% from 2006. Excluding share-based compensation charges (non-GAAP), product development expenses accounted for 13% of the net revenues, increased slightly from 12% in 2006.
Sales and marketing expenses for the fourth quarter of 2007 increased by 49% to RMB72 million (US$10 million) from the same period in 2006 and 14% from the previous quarter, primarily due to the increase of sales and marketing personnel resources. Excluding share-based compensation charges (non-GAAP), sales and marketing expenses accounted for 19% of the net revenues, decreased from 21% in the same period last year and remained consistent with previous quarter.
For the full year ended December 31, 2007, sales and marketing expenses were RMB243 million (US$33 million), increase by 41% from 2006. Excluding share-based compensation charges (non-GAAP), sales and marketing expenses accounted for 19% of the net revenues, decreased from 21% in 2006.
General and administrative expenses for the fourth quarter of 2007 increased by 45% to RMB36 million (US$5 million) from the same period in 2006, primarily due to the increase of personnel resources and share-based compensation charges. General and administrative expenses remained relatively consistent with the previous quarter. Excluding share-based compensation charges (non-GAAP), general and administrative expenses accounted for 7% of the net revenues, decreased from 8% in the same period last year and remained consistent with the previous quarter.
6
Table of Contents
For the full year ended December 31, 2007, general and administrative expenses were RMB138 million (US$19 million), increased by 48% from 2006, primarily due to the increase of personnel resources and share-based compensation charges. Excluding share-based compensation charges (non-GAAP), general and administrative expenses accounted for 7% of the net revenues, decreased slightly from 8% in 2006.
Income from operations for the fourth quarter of 2007 was RMB127 million (US$17 million), increased 69% from the same period in 2006 and 14% from the previous quarter. Excluding share-based compensation charges (non-GAAP), income from operations was RMB149 million (US$20 million), increased 68% from the same period in 2006 and 12% from the pervious quarter.
For the full year ended December 31, 2007, income from operations was RMB404 million (US$55 million), increased 58% from 2006. Excluding share-based compensation charges (non-GAAP), income from operations was RMB491 million (US$67 million), increased 59% from 2006.
Operating margin was 36% in the fourth quarter of 2007, compared to 33% in the fourth quarter of 2006 and 34% in the previous quarter. Excluding share-based compensation charges (non-GAAP), operating margin was 42% compared to 39% in the fourth quarter of 2006 and 41% in the previous quarter.
For the full year ended December 31, 2007, operating margin was 34%, compared to 33% in 2006. Excluding share-based compensation charges (non-GAAP), operating margin was 41% compared to 40% in 2006.
Net income for the fourth quarter of 2007 was RMB135 million (US$19 million), representing a 102% increase from the same period in 2006, and a 24% increase from the previous quarter. Excluding share-based compensation charges (non-GAAP), net income was RMB158 million (US$22 million), representing a 95% increase from the same period in 2006, and a 19% increase from the previous quarter.
For the full year ended December 31, 2007, net income was RMB398 million (US$55 million), representing a 66% increase from 2006. Excluding share-based compensation charges (non-GAAP), net income was RMB485 million (US$67 million), representing a 64% increase from 2006.
Effective tax rate for the fourth quarter of 2007 was 7%, decreased from 14% in the same period of 2006 and 15% in the previous quarter, primarily due to a preferential tax rate granted in the fourth quarter of 2007 and an increase in deferred tax benefit resulting from the application of the tax rate of 25% under the new PRC enterprise income tax law (the “new EIT law”) as of December 31, 2007, as required by applicable accounting guidelines.
Effective tax rate for the full year ended December 31, 2007 was 13%, compared to 15% in 2006, primarily due to an increase in deferred tax benefit resulting from the application of the tax rate of 25% under the new EIT law as of December 31, 2007, as required by applicable accounting guidelines.
7
Table of Contents
The diluted earnings per ADS were RMB1.96 (US$0.27) for the fourth quarter of 2007. Excluding share-based compensation charges (non-GAAP), the diluted earnings per ADS were RMB2.28 (US$0.31).
For the full year ended December 31, 2007, the diluted earnings per ADS were RMB5.84 (US$0.80). Excluding share-based compensation charges (non-GAAP), the diluted earnings per ADS were RMB7.11 (US$0.97), compared to RMB4.44 (US$0.57) in 2006.
As of December 31, 2007, the cash balance was RMB1.1 billion (US$147 million), compared to RMB851 million as of December 31, 2006.
Business Outlook
For the full year 2008, the Company expects to continue the year-on-year net revenue growth at a rate of approximately 35%.
To support the future business expansion, the Company acquired the land use right to a piece of land in Nantong, in January 2008, Nantong is a city in Jiangsu Province and is approximately 110 kilometers north of Shanghai. The Company plans to build its second call center on this piece of land.
The new EIT law became effective on January 1, 2008. The tax rate under the new EIT law is generally 25%, except for certain entities that are subject to preferential tax treatments, such as high and new technology enterprises. However, no guideline has been published on requirements to be satisfied in order to enjoy the preferential tax treatments or on application procedures for such treatments. The Company would apply the general tax rate of 25% before the guidelines on preferential tax treatments are finalized and application for such treatments is approved. The effective tax rate that will eventually apply to the Company for 2008 will depend on many factors, including, but not limited to, whether certain Ctrip’s entities can qualify as high and new technology enterprises as such enterprises are defined under the new EIT law.
Note to Financial Statements Information
Certain prior year amounts have been reclassified with no effect on net income or retained earnings to conform to the 2007 financial information presentation.
Conference Call
Ctrip’s management team will host a conference call at 8:00PM US Eastern Time on February 27, 2008 (or 9:00AM on February 28, 2008 in the Shanghai/HK time zone) following the announcement.
The conference call will be available on Webcast live and replay at: http://ir.ctrip.com. The call will be archived for 12 months at this website.
The dial-in details for the live conference call: U.S. Toll Free Number +1-888-679-8035, International dial-in number +1-617-213-4848; Passcode 53676440. For pre-registration, please click https://www.theconferencingservice.com/prereg/key.process?key=PG7TRBKDJ.
8
Table of Contents
A telephone replay of the call will be available after the conclusion of the conference call through March 6, 2008. The dial-in details for the replay: U.S. Toll Free Number +1-888-286-8010, International dial-in number +1-617-801-6888; Passcode 59360401.
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will,” “expect,” “anticipate,” “future,” “intend,” “plan,” “believe” “estimate,” and “confident” and similar statements. Among other things, quotations from management and Business Outlook section in this press release, as well as Ctrip’s strategic and operational plans, contain forward-looking statements. Ctrip may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission on Forms 20-F and 6-K, etc., in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about Ctrip’s beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of important factors could cause actual results to differ materially from those contained in any forward-looking statement. Potential risks and uncertainties include, but are not limited to, a slow-down of economic growth, declines or disruptions in the travel industry, volatility in the trading price of Ctrip’s ADSs, Ctrip’s reliance on the relationships with travel suppliers and strategic alliances, failure to further increase brand recognition to obtain new business partners and consumers, failure to compete against new and existing competitors, damage to infrastructure and technology, PRC laws and regulations governing internet content providers in China and other risks outlined in Ctrip’s filings with the U.S. Securities and Exchange Commission, including its annual report on Form 20-F and other filings. All information provided in this press release and in the attachments is as of February 27, 2008, and Ctrip does not undertake any obligation to update any forward-looking statement, except as required under applicable law.
About Non-GAAP Financial Measures
To supplement Ctrip’s unaudited consolidated financial statements presented in accordance with the United States Generally Accepted Accounting Principles (“GAAP”), Ctrip uses non-GAAP financial information related to product development expenses, sales and marketing expenses, general and administrative expenses, income from operations, operating margin, net income, and diluted earnings per ADS and per share, each of which is adjusted from the most comparable GAAP result to exclude the share-based compensation charges recorded under Statement of Financial Accounting Standard 123R, “Share-Based Payment”, for 2007 and 2006. Ctrip’s management believes the non-GAAP financial measures facilitate better understanding of operating results from quarter to quarter and provides the management better capability to plan and forecast future periods.
The non-GAAP information is not in accordance with GAAP and may be different from non-GAAP methods of accounting and reporting used by other companies. The presentation of this additional information should not be considered a substitute for the GAAP results. A limitation of using these non-GAAP financial measures is that these non-GAAP measures exclude share-based compensation charges that have been and will continue to be significant recurring expenses in our business for the foreseeable future.
9
Table of Contents
Reconciliations of Ctrip’s non-GAAP financial data to the most comparable GAAP data included in the consolidated statement of operations are included at the end of this press release.
About Ctrip.com International, Ltd.
Ctrip.com International, Ltd. is a leading travel service provider of hotel accommodations, airline tickets and packaged-tours in China. Ctrip aggregates information on hotels and flights and enables customers to make informed and cost-effective hotel and flight bookings. Ctrip also sells packaged-tours that include transportation and accommodations, as well as guided tours in some instances. Ctrip targets primarily business and leisure travelers in China who do not travel in groups. These travelers form a traditionally under-served yet fast-growing segment of the travel industry in China. Since its inception in 1999, Ctrip has experienced substantial growth and become one of the best-known travel brands in China.
For further information
Tracy Cui
Ctrip.com International, Ltd.
Tel: (+86) 21 3406 4880 X 12216
Email: jrcui@ctrip.com
10
Table of Contents
Ctrip.com International, Ltd.
Consolidated Balance Sheet Information
| December 31, 2006 RMB |
December 31, 2007 RMB |
December 31, 2007 USD |
|||||||
| (unaudited) | (unaudited) | (unaudited) | |||||||
| ASSETS |
|||||||||
| Current assets: |
|||||||||
| Cash |
844,392,604 | 1,064,418,278 | 145,918,663 | ||||||
| Restricted cash |
6,600,000 | 6,600,000 | 904,779 | ||||||
| Short-term investment |
— | 141,174,094 | 19,353,233 | ||||||
| Accounts receivable |
136,688,354 | 260,683,770 | 35,736,541 | ||||||
| Prepayments and other current assets |
62,870,154 | 63,489,599 | 8,703,643 | ||||||
| Deferred tax assets |
2,916,151 | 11,275,767 | 1,545,769 | ||||||
| Total current assets |
1,053,467,263 | 1,547,641,508 | 212,162,628 | ||||||
| Long-term deposits |
80,174,984 | 147,092,990 | 20,164,641 | ||||||
| Land use rights |
66,449,208 | 65,083,814 | 8,922,191 | ||||||
| Property, equipment and software |
153,690,484 | 267,194,788 | 36,629,121 | ||||||
| Investment |
80,416,250 | 80,416,250 | 11,024,079 | ||||||
| Goodwill |
14,595,849 | 14,595,849 | 2,000,912 | ||||||
| Other long-term assets |
3,058,465 | 2,918,809 | 400,133 | ||||||
| Total assets |
1,451,852,503 | 2,124,944,008 | 291,303,705 | ||||||
| LIABILITIES |
|||||||||
| Current liabilities: |
|||||||||
| Accounts payable |
151,408,198 | 230,904,562 | 31,654,177 | ||||||
| Salary and welfare payable |
32,778,110 | 65,497,142 | 8,978,853 | ||||||
| Taxes payable |
34,913,392 | 49,079,149 | 6,728,148 | ||||||
| Advances from customers |
38,178,866 | 96,672,341 | 13,252,590 | ||||||
| Accrued liability for customer reward program |
29,566,712 | 44,659,657 | 6,122,290 | ||||||
| Dividend payable |
72,169,155 | 119,497,083 | 16,381,582 | ||||||
| Other payables and accruals |
62,030,840 | 65,731,210 | 9,010,941 | ||||||
| Total current liabilities |
421,045,273 | 672,041,144 | 92,128,581 | ||||||
| Other long-term payables |
2,437,500 | 1,625,000 | 222,767 | ||||||
| Total liabilities |
423,482,773 | 673,666,144 | 92,351,348 | ||||||
| Minority interests |
672,780 | 1,158,767 | 158,853 | ||||||
| SHAREHOLDERS' EQUITY |
|||||||||
| Share capital |
2,700,889 | 2,742,210 | 375,923 | ||||||
| Additional paid-in capital |
627,461,168 | 791,336,910 | 108,482,564 | ||||||
| Statutory reserves |
53,787,911 | 60,869,845 | 8,344,507 | ||||||
| Cumulative translation adjustments |
(16,099,263 | ) | (36,420,706 | ) | (4,992,831 | ) | |||
| Retained Earnings |
359,846,245 | 631,590,838 | 86,583,341 | ||||||
| Total shareholders’ equity |
1,027,696,950 | 1,450,119,097 | 198,793,504 | ||||||
| Total liabilities and shareholders’ equity |
1,451,852,503 | 2,124,944,008 | 291,303,705 | ||||||
11
Table of Contents
Ctrip.com International, Ltd.
Consolidated Statement of Operations Information
| Quarter Ended December 31, 2006 RMB |
Quarter Ended September 30, 2007 RMB |
Quarter Ended December 31, 2007 RMB |
Quarter Ended December 31, 2007 USD |
|||||||||
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||||
| Revenues: |
||||||||||||
| Hotel reservation |
137,823,641 | 175,578,714 | 196,035,352 | 26,874,037 | ||||||||
| Air-ticketing |
86,756,060 | 137,659,009 | 154,237,437 | 21,144,057 | ||||||||
| Packaged tour |
10,962,257 | 20,683,731 | 21,957,224 | 3,010,066 | ||||||||
| Others |
6,130,331 | 11,909,481 | 10,858,044 | 1,488,504 | ||||||||
| Total revenues |
241,672,289 | 345,830,935 | 383,088,057 | 52,516,664 | ||||||||
| Less: business tax and related surcharges |
(15,920,282 | ) | (23,160,551 | ) | (26,881,936 | ) | (3,685,183 | ) | ||||
| Net revenues |
225,752,007 | 322,670,384 | 356,206,121 | 48,831,481 | ||||||||
| Cost of revenues |
(45,769,174 | ) | (64,011,659 | ) | (66,431,356 | ) | (9,106,922 | ) | ||||
| Gross profit |
179,982,833 | 258,658,725 | 289,774,765 | 39,724,559 | ||||||||
| Operating expenses: |
||||||||||||
| Product development * |
(31,013,066 | ) | (47,941,336 | ) | (53,789,064 | ) | (7,373,820 | ) | ||||
| Sales and marketing * |
(48,731,350 | ) | (63,466,452 | ) | (72,479,914 | ) | (9,936,105 | ) | ||||
| General and administrative * |
(25,210,001 | ) | (36,269,362 | ) | (36,441,878 | ) | (4,995,734 | ) | ||||
| Total operating expenses |
(104,954,417 | ) | (147,677,150 | ) | (162,710,856 | ) | (22,305,659 | ) | ||||
| Income from operations |
75,028,416 | 110,981,575 | 127,063,909 | 17,418,900 | ||||||||
| Interest income |
3,109,720 | 4,670,322 | 5,687,116 | 779,634 | ||||||||
| Other income |
(270,934 | ) | 13,577,722 | 13,213,622 | 1,811,425 | |||||||
| Income before income tax expense and minority interest |
77,867,202 | 129,229,619 | 145,964,647 | 20,009,959 | ||||||||
| Income tax expense |
(10,896,122 | ) | (19,518,480 | ) | (10,500,536 | ) | (1,439,494 | ) | ||||
| Minority interests |
(59,509 | ) | (32,723 | ) | 30,958 | 4,244 | ||||||
| Net income |
66,911,571 | 109,678,416 | 135,495,069 | 18,574,709 | ||||||||
| Earnings per ordinary share |
||||||||||||
| - Basic |
2.06 | 3.32 | 4.09 | 0.56 | ||||||||
| - Diluted |
2.00 | 3.21 | 3.92 | 0.54 | ||||||||
| Earnings per ADS |
||||||||||||
| - Basic |
1.03 | 1.66 | 2.04 | 0.28 | ||||||||
| - Diluted |
1.00 | 1.60 | 1.96 | 0.27 | ||||||||
| Weighted average ordinary shares outstanding |
||||||||||||
| - Basic |
32,550,390 | 33,070,087 | 33,168,650 | 33,168,650 | ||||||||
| - Diluted |
33,521,665 | 34,197,196 | 34,572,760 | 34,572,760 | ||||||||
|
* Share-based compensation charges included are as follows: |
| |||||||||||
| Product development |
3,614,395 | 5,918,151 | 6,035,924 | 827,451 | ||||||||
| Sales and marketing |
2,284,821 | 3,540,669 | 3,573,726 | 489,914 | ||||||||
| General and administrative |
7,962,338 | 13,396,356 | 12,762,148 | 1,749,534 | ||||||||
12
Table of Contents
Ctrip.com International, Ltd.
Consolidated Statement of Operations Information
| Year Ended December 31, 2006 RMB |
Year Ended December 31, 2007 RMB |
Year Ended December 31, 2007 USD |
|||||||
| (unaudited) | (unaudited) | (unaudited) | |||||||
| Revenues: |
|||||||||
| Hotel reservation |
476,494,606 | 676,511,238 | 92,741,376 | ||||||
| Air-ticketing |
292,701,199 | 503,453,383 | 69,017,271 | ||||||
| Packaged tour |
41,702,488 | 71,495,585 | 9,801,166 | ||||||
| Others |
23,128,346 | 35,818,022 | 4,910,210 | ||||||
| Total revenues |
834,026,639 | 1,287,278,228 | 176,470,023 | ||||||
| Less: business tax and related surcharges |
(54,075,096 | ) | (88,167,081 | ) | (12,086,623 | ) | |||
| Net revenues |
779,951,543 | 1,199,111,147 | 164,383,400 | ||||||
| Cost of revenues |
(153,131,864 | ) | (236,226,063 | ) | (32,383,690 | ) | |||
| Gross profit |
626,819,679 | 962,885,084 | 131,999,710 | ||||||
| Operating expenses: |
|||||||||
| Product development * |
(105,938,184 | ) | (177,301,995 | ) | (24,305,924 | ) | |||
| Sales and marketing * |
(172,491,625 | ) | (243,314,529 | ) | (33,355,431 | ) | |||
| General and administrative * |
(93,173,911 | ) | (137,943,756 | ) | (18,910,394 | ) | |||
| Total operating expenses |
(371,603,720 | ) | (558,560,280 | ) | (76,571,749 | ) | |||
| Income from operations |
255,215,959 | 404,324,804 | 55,427,961 | ||||||
| Interest income |
15,632,481 | 16,703,553 | 2,289,852 | ||||||
| Other income |
11,213,801 | 35,297,223 | 4,838,815 | ||||||
| Income before income tax expense and minority interest |
282,062,241 | 456,325,580 | 62,556,628 | ||||||
| Income tax expense |
(41,277,020 | ) | (58,005,983 | ) | (7,951,907 | ) | |||
| Minority interests |
(221,374 | ) | 4,013 | 550 | |||||
| Net income |
240,563,847 | 398,323,610 | 54,605,271 | ||||||
| Earnings per ordinary share |
|||||||||
| - Basic |
7.44 | 12.10 | 1.66 | ||||||
| - Diluted |
7.23 | 11.67 | 1.60 | ||||||
| Earnings per ADS |
|||||||||
| - Basic |
3.72 | 6.05 | 0.83 | ||||||
| - Diluted |
3.62 | 5.84 | 0.80 | ||||||
| Weighted average ordinary shares outstanding |
|||||||||
| - Basic |
32,342,998 | 32,927,454 | 32,927,454 | ||||||
| - Diluted |
33,268,220 | 34,121,390 | 34,121,390 | ||||||
|
* Share-based compensation charges included are as follows: |
| ||||||||
| Product development |
13,694,058 | 22,707,705 | 3,112,947 | ||||||
| Sales and marketing |
8,557,942 | 13,648,562 | 1,871,050 | ||||||
| General and administrative |
32,430,027 | 50,557,618 | 6,930,828 | ||||||
13
Table of Contents
Ctrip.com International, Ltd.
Reconciliation of GAAP and Non-GAAP Results
(In RMB, except % and per share information)
| Quarter Ended December 31, 2007 | |||||||||||||||||
| GAAP Result | % of Net Revenue |
Share-based Compensation |
% of Net Revenue |
Non-GAAP Result | % of Net Revenue |
||||||||||||
| Product development |
(53,789,064 | ) | 15 | % | 6,035,924 | 2 | % | (47,753,140 | ) | 13 | % | ||||||
| Sales and marketing |
(72,479,914 | ) | 20 | % | 3,573,726 | 1 | % | (68,906,188 | ) | 19 | % | ||||||
| General and administrative |
(36,441,878 | ) | 10 | % | 12,762,148 | 4 | % | (23,679,730 | ) | 7 | % | ||||||
| Total operating expenses |
(162,710,856 | ) | 46 | % | 22,371,798 | 6 | % | (140,339,058 | ) | 39 | % | ||||||
| Income from operations |
127,063,909 | 36 | % | 22,371,798 | 6 | % | 149,435,707 | 42 | % | ||||||||
| Net income |
135,495,069 | 38 | % | 22,371,798 | 6 | % | 157,866,867 | 44 | % | ||||||||
| Diluted earnings per ordinary share (RMB) |
3.92 | 0.65 | 4.57 | ||||||||||||||
| Diluted earnings per ADS (RMB) |
1.96 | 0.32 | 2.28 | ||||||||||||||
| Diluted earnings per ADS (USD) |
0.27 | 0.04 | 0.31 | ||||||||||||||
| Quarter Ended September 30, 2007 | |||||||||||||||||
| GAAP Result | % of Net Revenue |
Share-based Compensation |
% of Net Revenue |
Non-GAAP Result | % of Net Revenue |
||||||||||||
| Product development |
(47,941,336 | ) | 15 | % | 5,918,151 | 2 | % | (42,023,185 | ) | 13 | % | ||||||
| Sales and marketing |
(63,466,452 | ) | 20 | % | 3,540,669 | 1 | % | (59,925,783 | ) | 19 | % | ||||||
| General and administrative |
(36,269,362 | ) | 11 | % | 13,396,356 | 4 | % | (22,873,006 | ) | 7 | % | ||||||
| Total operating expenses |
(147,677,150 | ) | 46 | % | 22,855,176 | 7 | % | (124,821,974 | ) | 39 | % | ||||||
| Income from operations |
110,981,575 | 34 | % | 22,855,176 | 7 | % | 133,836,751 | 41 | % | ||||||||
| Net income |
109,678,416 | 34 | % | 22,855,176 | 7 | % | 132,533,592 | 41 | % | ||||||||
| Diluted earnings per ordinary share (RMB) |
3.21 | 0.67 | 3.88 | ||||||||||||||
| Diluted earnings per ADS (RMB) |
1.60 | 0.33 | 1.94 | ||||||||||||||
| Diluted earnings per ADS (USD) |
0.21 | 0.04 | 0.26 | ||||||||||||||
| Quarter Ended December 31, 2006 | |||||||||||||||||
| GAAP Result | % of Net Revenue |
Share-based Compensation |
% of Net Revenue |
Non-GAAP Result | % of Net Revenue |
||||||||||||
| Product development |
(31,013,066 | ) | 14 | % | 3,614,395 | 2 | % | (27,398,671 | ) | 12 | % | ||||||
| Sales and marketing |
(48,731,350 | ) | 22 | % | 2,284,821 | 1 | % | (46,446,529 | ) | 21 | % | ||||||
| General and administrative |
(25,210,001 | ) | 11 | % | 7,962,338 | 4 | % | (17,247,663 | ) | 8 | % | ||||||
| Total operating expenses |
(104,954,417 | ) | 46 | % | 13,861,554 | 6 | % | (91,092,863 | ) | 40 | % | ||||||
| Income from operations |
75,028,416 | 33 | % | 13,861,554 | 6 | % | 88,889,970 | 39 | % | ||||||||
| Net income |
66,911,571 | 30 | % | 13,861,554 | 6 | % | 80,773,125 | 36 | % | ||||||||
| Diluted earnings per ordinary share (RMB) |
2.00 | 0.41 | 2.41 | ||||||||||||||
| Diluted earnings per ADS (RMB) |
1.00 | 0.21 | 1.20 | ||||||||||||||
| Diluted earnings per ADS (USD) |
0.13 | 0.03 | 0.15 | ||||||||||||||
14
Table of Contents
Ctrip.com International, Ltd.
Reconciliation of GAAP and Non-GAAP Results
(In RMB, except % and per share information)
| Year Ended December 31, 2007 | |||||||||||||||||
| GAAP Result | % of Net Revenue |
Share-based Compensation |
% of Net Revenue |
Non-GAAP Result | % of Net Revenue |
||||||||||||
| Product development |
(177,301,995 | ) | 15 | % | 22,707,705 | 2 | % | (154,594,290 | ) | 13 | % | ||||||
| Sales and marketing |
(243,314,529 | ) | 20 | % | 13,648,562 | 1 | % | (229,665,967 | ) | 19 | % | ||||||
| General and administrative |
(137,943,756 | ) | 12 | % | 50,557,618 | 4 | % | (87,386,138 | ) | 7 | % | ||||||
| Total operating expenses |
(558,560,280 | ) | 47 | % | 86,913,885 | 7 | % | (471,646,395 | ) | 39 | % | ||||||
| Income from operations |
404,324,804 | 34 | % | 86,913,885 | 7 | % | 491,238,689 | 41 | % | ||||||||
| Net income |
398,323,610 | 33 | % | 86,913,885 | 7 | % | 485,237,495 | 40 | % | ||||||||
| Diluted earnings per ordinary share (RMB) |
11.67 | 2.55 | 14.22 | ||||||||||||||
| Diluted earnings per ADS (RMB) |
5.84 | 1.27 | 7.11 | ||||||||||||||
| Diluted earnings per ADS (USD) |
0.80 | 0.17 | 0.97 | ||||||||||||||
| Year Ended December 31, 2006 | |||||||||||||||||
| GAAP Result | % of Net Revenue |
Share-based Compensation |
% of Net Revenue |
Non-GAAP Result | % of Net Revenue |
||||||||||||
| Product development |
(105,938,184 | ) | 14 | % | 13,694,058 | 2 | % | (92,244,126 | ) | 12 | % | ||||||
| Sales and marketing |
(172,491,625 | ) | 22 | % | 8,557,942 | 1 | % | (163,933,683 | ) | 21 | % | ||||||
| General and administrative |
(93,173,911 | ) | 12 | % | 32,430,027 | 4 | % | (60,743,884 | ) | 8 | % | ||||||
| Total operating expenses |
(371,603,720 | ) | 48 | % | 54,682,027 | 7 | % | (316,921,693 | ) | 41 | % | ||||||
| Income from operations |
255,215,959 | 33 | % | 54,682,027 | 7 | % | 309,897,986 | 40 | % | ||||||||
| Net income |
240,563,847 | 31 | % | 54,682,027 | 7 | % | 295,245,874 | 38 | % | ||||||||
| Diluted earnings per ordinary share (RMB) |
7.23 | 1.64 | 8.87 | ||||||||||||||
| Diluted earnings per ADS (RMB) |
3.62 | 0.82 | 4.44 | ||||||||||||||
| Diluted earnings per ADS (USD) |
0.46 | 0.11 | 0.57 | ||||||||||||||
Notes for all the financial schedules presented:
Note 1: The conversion of Renminbi (RMB) into U.S. dollars (USD) is based on the noon buying rate of USD1.00=RMB7.2946 on December 31, 2007 in The City of New York for cable transfers of RMB as certified for customs purposes by the Federal Reserve Bank of New York.
Note 2: Certain prior year amounts have been reclassified with no effect on net income or retained earnings to conform to the 2007 financial information presentation.
Note 3: Effective on July 31, 2007, Company changed ratio of the American Depositary Shares (“ADSs”) to ordinary shares from one (1) ADS representing one (1) ordinary shares to two (2) ADS representing one (1) ordinary share. The change is reflected retroactively in the numbers for all the periods presented above.
15