Form 6-K
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF
THE SECURITIES EXCHANGE ACT OF 1934
For the month of November 2009
Commission File Number: 001-33853
CTRIP.COM INTERNATIONAL, LTD.
99 Fu Quan Road
Shanghai 200335, Peoples Republic of China
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form
20-F or Form 40-F.
Form 20-F þ Form 40-F o
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): o
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): o
SIGNATURES
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: November 12, 2009
2
EXHIBIT INDEX
|
|
|
Exhibit No. |
|
Description |
|
|
|
99.1
|
|
Press release regarding Ctrips third quarter 2009 financial results |
3
Exhibit 99.1
Exhibit 99.1
Ctrip Reports Third Quarter 2009 Financial Results
Shanghai, China, November 11, 2009 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 quarter ended September 30, 2009.
Highlights for the Third Quarter of 2009
|
|
|
Net revenues were RMB545 million (US$80 million) for the third quarter of 2009, up 47%
year-on-year. Excluding net revenues attributable to ezTravel, Ctrips net revenues were
RMB518 million (US$76 million) for the third quarter of 2009, up 40% year-on-year. |
|
|
|
|
Gross margin was 77% for the third quarter of 2009, remaining consistent with that in
the same period in 2008. |
|
|
|
|
Income from operations was RMB199 million (US$29 million) for the third quarter of
2009, up 87% year-on-year. Excluding share-based compensation charges (non-GAAP), income
from operations was RMB226 million (US$33 million), up 64% year-on-year. |
|
|
|
|
Operating margin was 37% in the third quarter of 2009, compared to 29% in the third
quarter of 2008. Excluding share-based compensation charges (non-GAAP), operating margin
was 41%, compared to 37% with the same period in 2008. |
|
|
|
|
Net income attributable to Ctrips shareholders was RMB189 million (US$28 million) in
the third quarter of 2009, up 80% year-on-year. Excluding share-based compensation
charges (non-GAAP), net income attributable to Ctrips shareholders was RMB215 million
(US$32 million), up 59% year-on-year. |
|
|
|
|
Diluted earnings per ADS were RMB2.65 (US$0.39). Excluding share-based compensation
charges (non-GAAP), diluted earnings per ADS were RMB3.03 (US$0.44). |
|
|
|
|
Share-based compensation charges were RMB27 million (US$4 million), accounting for 5%
of the net revenues, or RMB0.38 (US$0.06) per ADS, for the third quarter of 2009. |
We are pleased that our team delivered solid results in the third quarter of 2009. said Min Fan,
Chief Executive Officer of Ctrip, As we celebrate Ctrips 10th anniversary of
establishment, we want to take this opportunity to thank our customers, our partners and our
employees for their supports through the years. In order to extend our leadership in the future, we
will continuously focus on strengthening our core competitiveness in customer service, technology
innovation, and sales and marketing. We believe we are well prepared for the new era to come.
Third Quarter 2009 Financial Results
For the third quarter of 2009, Ctrip reported total revenues of RMB583 million (US$85 million),
representing a 47% increase from the same period in 2008 and a 15% increase from the previous
quarter.
Hotel reservation revenues amounted to RMB262 million (US$38 million) for the third quarter of
2009, representing a 41% increase year-on-year, and a 16% increase quarter-on-quarter. Excluding
revenues attributable to ezTravel, Ctrips hotel reservation revenues were RMB257 million (US$38
million), representing a 38% increase year-on-year, primarily driven by a 47% increase in hotel
reservation volume, which was partially offset by a decrease in commission per room. Excluding
revenues attributable to ezTravel, Ctrips hotel reservation revenues increased by 15%
quarter-on-quarter, primarily driven by an increase in hotel room reservation volume.
Air-ticketing revenues for the third quarter of 2009 were RMB241 million (US$35 million),
representing a 45% increase year-on-year, and an 8% increase quarter-on-quarter. Excluding revenues
attributable to ezTravel, Ctrips air-ticketing revenues were RMB234 million (US$34 million) for
the third quarter of 2009, representing a 40% increase year-on-year, and 9% quarter-on-quarter,
primarily driven by an increase in air-ticketing sales volume.
Packaged-tour revenues for the third quarter of 2009 were RMB55 million (US$8 million),
representing a 93% increase year-on-year, and a 53% increase quarter-on-quarter. Excluding revenues
attributable to ezTravel, Ctrips packaged-tour revenues for the third quarter of 2009 increased by
53% year-on-year, and 61% quarter-on-quarter, due to the increase in the leisure travel volume.
For the third quarter of 2009, net revenues were RMB545 million (US$80 million), a 47% increase
from the same period in 2008 and a 15% increase from the previous quarter. Excluding net revenues
attributable to ezTravel, net revenues were RMB518 million (US$76 million), a 40% increase from the
same period in 2008 and a 14% increase from the previous quarter.
Gross margin was 77% in the third quarter of 2009, remaining consistent with that in the same
period in 2008 and in the previous quarter.
Product development expenses for the third quarter of 2009 increased by 32% to RMB81 million (US$12
million) from the same period in 2008, and by 6% from the previous quarter, primarily due to the
increase in the number of product development personnel. Excluding share-based compensation charges
(non-GAAP), product development expenses accounted for 14% of the net revenues, remaining
consistent with that in the same period of last year and in the previous quarter.
Sales and marketing expenses for the third quarter of 2009 increased by 32% to RMB94 million (US$14
million) from the same period in 2008 and by 13% from the previous quarter primarily due to the
increase in sales and marketing activities and the number of personnel. Excluding share-based
compensation charges (non-GAAP), sales and marketing expenses accounted for 17% of the net
revenues, compared to 18% in the same period last year and remained consistent with that in the
previous quarter.
General and administrative expenses for the third quarter of 2009 increased by 5% to RMB47 million
(US$7 million) from the same period in 2008 and 4% from the previous quarter primarily due to the
increase in the number of personnel. Excluding share-based compensation charges (non-GAAP), general
and administrative expenses accounted for 6% of the net revenues, compared to 7% in the same period
last year and remained consistent with that in the previous quarter.
Income from operations for the third quarter of 2009 was RMB199 million (US$29 million),
representing an 87% increase from the same period in 2008 and a 22% increase from the previous
quarter. Excluding share-based compensation charges (non-GAAP), income from operations was RMB226
million (US$33 million), representing a 64% increase from the third quarter in 2008 and a 19%
increase from the previous quarter.
Operating margin was 37% in the third quarter of 2009, compared to 29% in the third quarter of 2008
and 34% in the previous quarter. Excluding share-based compensation charges (non-GAAP), operating
margin was 41% in the third quarter of 2009, compared to 37% in the third quarter of 2008, and 40%
in the previous quarter.
Net income attributable to Ctrips shareholders for the third quarter of 2009 was RMB189 million
(US$28 million), representing an 80% increase from the same period in 2008, and a 19% increase from
the previous quarter. Net income attributable to Ctrips shareholders for the current quarter
includes equity income of RMB12 million (US$2 million) from our investment in Home Inns. Excluding
share-based compensation charges (non-GAAP), net income attributable to Ctrips shareholders was
RMB215 million (US$32 million), representing a 59% increase from the same period in 2008, and a 16%
increase from the previous quarter.
The effective tax rate for the third quarter of 2009 decreased to 13% from the same period of 2008
and the previous quarter primarily due to the preferential tax treatment to certain of Ctrips PRC
subsidiaries.
Diluted earnings per ADS were RMB2.65 (US$0.39) for the third quarter of 2009. Excluding
share-based compensation charges (non-GAAP), diluted earnings per ADS were RMB3.03 (US$0.44).
As of September 30, 2009, the balance of cash and short-term investment was RMB1.4 billion (US$207
million).
Business Outlook
For the fourth quarter of 2009, Ctrip expects a year-on-year net revenue growth rate of
approximately 25-30%. This forecast reflects Ctrips current and preliminary view, which is subject
to change.
Conference Call
Ctrips management team will host a conference call at 8:00PM US Eastern Time on November 11, 2009
(or 9:00AM on November 12, 2009 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 one month at this website.
The dial-in details for the live conference call: U.S. Toll Free Number +1.888.679.8034,
International dial-in number +1.617.213.4847, Passcode 99296235. For pre-registration, please click
https://www.theconferencingservice.com/prereg/key.process?key=PNYGYFRGX
A telephone replay of the call will be available after the conclusion of the conference call
through November 19, 2009. 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 41222577.
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 the Business Outlook section in this press release, as
well as Ctrips 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
Ctrips 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 reoccurrence of slow-down of economic growth in
China and the worldwide recession, declines or disruptions in the travel industry, volatility in
the trading price of Ctrips ADSs, Ctrips reliance on the relationships with travel suppliers and
strategic alliances, failure to further increase Ctrips brand recognition to obtain new business
partners and consumers, failure to compete against new and existing competitors, damage to or
failure of Ctrips infrastructure and technology, loss of services of Ctrips key executives, risks
associated with any strategic investments or acquisitions, risks related to health epidemics, such
as outbreaks of H1N1 flu (swine flu), SARs or avian flu, that may materially disrupt the travel
industry, risks and uncertainties associated with PRC laws and regulations governing internet
content providers and affecting Ctrips business in China, Ctrips failure to prevent others from
using its intellectual property, Ctrips failure to successfully manage current growth and
potential future growth, and other risks outlined in Ctrips 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 November 11, 2009, 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 Ctrips 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 ordinary share and per ADS, 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 2009 and 2008. Ctrips 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 prepared 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.
Reconciliations of Ctrips 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 targets primarily
business and leisure travelers 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:
Lin Zhang
Ctrip.com International, Ltd.
Tel: (+86) 21 3406 4880 X 12920
Email: z_lin@ctrip.com
June Zhu
Ctrip.com International, Ltd.
Tel: (+86) 21 3406 4880 X 12258
Email: jun_zhu@ctrip.com
Ctrip.com International, Ltd.
Consolidated Balance Sheet Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2008 |
|
|
September 30, 2009 |
|
|
September 30, 2009 |
|
|
|
RMB |
|
|
RMB |
|
|
USD |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Cash |
|
|
1,069,827,364 |
|
|
|
1,191,983,450 |
|
|
|
174,618,888 |
|
Restricted cash |
|
|
6,600,000 |
|
|
|
51,638,252 |
|
|
|
7,564,714 |
|
Short-term investment |
|
|
176,585,908 |
|
|
|
167,123,775 |
|
|
|
24,482,695 |
|
Accounts receivable, net |
|
|
274,302,454 |
|
|
|
419,659,326 |
|
|
|
61,477,737 |
|
Prepayments and other current assets |
|
|
95,150,506 |
|
|
|
169,721,056 |
|
|
|
24,863,182 |
|
Deferred tax assets |
|
|
8,840,772 |
|
|
|
12,313,554 |
|
|
|
1,803,867 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
1,631,307,004 |
|
|
|
2,012,439,413 |
|
|
|
294,811,083 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term deposits |
|
|
145,500,002 |
|
|
|
142,600,299 |
|
|
|
20,890,143 |
|
Land use rights |
|
|
111,510,231 |
|
|
|
109,569,071 |
|
|
|
16,051,254 |
|
Property, equipment and software |
|
|
346,117,083 |
|
|
|
473,135,623 |
|
|
|
69,311,714 |
|
Investment |
|
|
237,943,497 |
|
|
|
643,505,531 |
|
|
|
94,269,950 |
|
Goodwill |
|
|
63,689,736 |
|
|
|
322,936,838 |
|
|
|
47,308,435 |
|
Other long-term assets |
|
|
24,498,763 |
|
|
|
68,481,339 |
|
|
|
10,032,132 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
2,560,566,316 |
|
|
|
3,772,668,114 |
|
|
|
552,674,711 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
|
138,657,593 |
|
|
|
198,784,840 |
|
|
|
29,120,864 |
|
Salary and welfare payable |
|
|
65,590,151 |
|
|
|
115,923,855 |
|
|
|
16,982,194 |
|
Taxes payable |
|
|
54,745,686 |
|
|
|
86,672,317 |
|
|
|
12,697,008 |
|
Advances from customers |
|
|
187,576,416 |
|
|
|
261,977,257 |
|
|
|
38,378,198 |
|
Accrued liability for customer reward program |
|
|
58,046,062 |
|
|
|
81,804,478 |
|
|
|
11,983,897 |
|
Deferred tax liabilities |
|
|
|
|
|
|
17,299,500 |
|
|
|
2,534,280 |
|
Other payables and accruals |
|
|
121,421,617 |
|
|
|
188,353,794 |
|
|
|
27,592,774 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
626,037,525 |
|
|
|
950,816,041 |
|
|
|
139,289,215 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other long-term payables |
|
|
812,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
626,850,025 |
|
|
|
950,816,041 |
|
|
|
139,289,215 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
Share capital |
|
|
2,761,259 |
|
|
|
2,791,606 |
|
|
|
408,955 |
|
Additional paid-in capital |
|
|
967,687,772 |
|
|
|
1,140,878,292 |
|
|
|
167,132,268 |
|
Statutory reserves |
|
|
75,948,298 |
|
|
|
60,579,898 |
|
|
|
8,874,615 |
|
Accumulated other comprehensive loss |
|
|
(175,929,389 |
) |
|
|
(77,755,001 |
) |
|
|
(11,390,671 |
) |
Retained Earnings |
|
|
1,060,620,258 |
|
|
|
1,529,388,067 |
|
|
|
224,046,771 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Ctrips shareholders equity |
|
|
1,931,088,198 |
|
|
|
2,655,882,862 |
|
|
|
389,071,938 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling interests * |
|
|
2,628,093 |
|
|
|
165,969,211 |
|
|
|
24,313,558 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
1,933,716,291 |
|
|
|
2,821,852,073 |
|
|
|
413,385,496 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
|
2,560,566,316 |
|
|
|
3,772,668,114 |
|
|
|
552,674,711 |
|
|
|
|
* |
|
It reflects implementation of SFAS No.160, Noncontrolling Interests in Consolidated Financial
Statements-an amendment of ARB No.51. |
Ctrip.com International, Ltd.
Consolidated Statement of Operations Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
Quarter Ended |
|
|
Quarter Ended |
|
|
Quarter Ended |
|
|
|
September 30, 2008 |
|
|
June 30, 2009 |
|
|
September 30, 2009 |
|
|
September 30, 2009 |
|
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
USD |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotel reservation |
|
|
186,005,621 |
|
|
|
226,835,080 |
|
|
|
262,280,259 |
|
|
|
38,422,586 |
|
Air-ticketing |
|
|
166,420,800 |
|
|
|
222,283,380 |
|
|
|
241,144,278 |
|
|
|
35,326,284 |
|
Packaged tour |
|
|
28,371,045 |
|
|
|
35,874,457 |
|
|
|
54,733,097 |
|
|
|
8,018,092 |
|
Others |
|
|
16,248,986 |
|
|
|
22,665,693 |
|
|
|
25,242,271 |
|
|
|
3,697,851 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
397,046,452 |
|
|
|
507,658,610 |
|
|
|
583,399,905 |
|
|
|
85,464,813 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: business tax and related surcharges |
|
|
(26,909,297 |
) |
|
|
(31,371,685 |
) |
|
|
(37,970,770 |
) |
|
|
(5,562,505 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
|
|
370,137,155 |
|
|
|
476,286,925 |
|
|
|
545,429,135 |
|
|
|
79,902,308 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
(86,404,046 |
) |
|
|
(108,061,461 |
) |
|
|
(124,352,706 |
) |
|
|
(18,216,974 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
283,733,109 |
|
|
|
368,225,464 |
|
|
|
421,076,429 |
|
|
|
61,685,334 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development * |
|
|
(61,254,023 |
) |
|
|
(76,285,782 |
) |
|
|
(80,758,571 |
) |
|
|
(11,830,678 |
) |
Sales and marketing * |
|
|
(71,028,049 |
) |
|
|
(82,817,192 |
) |
|
|
(93,931,484 |
) |
|
|
(13,760,435 |
) |
General and administrative * |
|
|
(44,819,506 |
) |
|
|
(45,444,456 |
) |
|
|
(47,188,825 |
) |
|
|
(6,912,898 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
(177,101,578 |
) |
|
|
(204,547,430 |
) |
|
|
(221,878,880 |
) |
|
|
(32,504,011 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
106,631,531 |
|
|
|
163,678,034 |
|
|
|
199,197,549 |
|
|
|
29,181,323 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
8,012,955 |
|
|
|
5,000,977 |
|
|
|
4,340,502 |
|
|
|
635,859 |
|
Other income |
|
|
11,442,154 |
|
|
|
18,276,381 |
|
|
|
2,625,101 |
|
|
|
384,563 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense and equity income |
|
|
126,086,640 |
|
|
|
186,955,392 |
|
|
|
206,163,152 |
|
|
|
30,201,745 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
(21,604,489 |
) |
|
|
(33,393,036 |
) |
|
|
(26,809,547 |
) |
|
|
(3,927,448 |
) |
Equity income in affiliates |
|
|
|
|
|
|
6,581,137 |
|
|
|
11,573,606 |
|
|
|
1,695,468 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
104,482,151 |
|
|
|
160,143,493 |
|
|
|
190,927,211 |
|
|
|
27,969,765 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net income attributable to noncontrolling interests** |
|
|
13,291 |
|
|
|
(1,284,685 |
) |
|
|
(2,410,490 |
) |
|
|
(353,123 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Ctrips shareholders |
|
|
104,495,442 |
|
|
|
158,858,808 |
|
|
|
188,516,721 |
|
|
|
27,616,642 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per ordinary share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
3.13 |
|
|
|
4.73 |
|
|
|
5.59 |
|
|
|
0.82 |
|
Diluted |
|
|
3.03 |
|
|
|
4.54 |
|
|
|
5.30 |
|
|
|
0.78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per ADS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
1.56 |
|
|
|
2.37 |
|
|
|
2.80 |
|
|
|
0.41 |
|
Diluted |
|
|
1.52 |
|
|
|
2.27 |
|
|
|
2.65 |
|
|
|
0.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average ordinary shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
33,400,258 |
|
|
|
33,574,513 |
|
|
|
33,703,516 |
|
|
|
33,703,516 |
|
Diluted |
|
|
34,447,448 |
|
|
|
34,973,103 |
|
|
|
35,602,373 |
|
|
|
35,602,373 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Share-based
compensation charges included are as follows: |
Product development |
|
|
8,131,437 |
|
|
|
7,279,340 |
|
|
|
7,021,263 |
|
|
|
1,028,576 |
|
Sales and marketing |
|
|
4,496,630 |
|
|
|
4,040,372 |
|
|
|
3,902,164 |
|
|
|
571,645 |
|
General and administrative |
|
|
18,657,104 |
|
|
|
15,661,986 |
|
|
|
16,043,286 |
|
|
|
2,350,251 |
|
|
|
|
** |
|
It reflects implementation of SFAS No.160, Noncontrolling Interests in Consolidated Financial Statements-an amendment of ARB No.51. |
Ctrip.com
International, Ltd.
Reconciliation of GAAP and Non-GAAP Results
(In RMB, except % and per share information)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended September 30, 2009 |
|
|
|
|
|
|
|
% of Net |
|
|
Share-based |
|
|
% of Net |
|
|
Non-GAAP |
|
|
% of Net |
|
|
|
GAAP Result |
|
|
Revenue |
|
|
Compensation |
|
|
Revenue |
|
|
Result |
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development |
|
|
(80,758,571 |
) |
|
|
15 |
% |
|
|
7,021,263 |
|
|
|
1 |
% |
|
|
(73,737,308 |
) |
|
|
14 |
% |
Sales and marketing |
|
|
(93,931,484 |
) |
|
|
17 |
% |
|
|
3,902,164 |
|
|
|
1 |
% |
|
|
(90,029,320 |
) |
|
|
17 |
% |
General and administrative |
|
|
(47,188,825 |
) |
|
|
9 |
% |
|
|
16,043,286 |
|
|
|
3 |
% |
|
|
(31,145,539 |
) |
|
|
6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
(221,878,880 |
) |
|
|
41 |
% |
|
|
26,966,713 |
|
|
|
5 |
% |
|
|
(194,912,167 |
) |
|
|
36 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
199,197,549 |
|
|
|
37 |
% |
|
|
26,966,713 |
|
|
|
5 |
% |
|
|
226,164,262 |
|
|
|
41 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Ctrips shareholders |
|
|
188,516,721 |
|
|
|
35 |
% |
|
|
26,966,713 |
|
|
|
5 |
% |
|
|
215,483,434 |
|
|
|
40 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ordinary share (RMB) |
|
|
5.30 |
|
|
|
|
|
|
|
0.76 |
|
|
|
|
|
|
|
6.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (RMB) |
|
|
2.65 |
|
|
|
|
|
|
|
0.38 |
|
|
|
|
|
|
|
3.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (USD) |
|
|
0.39 |
|
|
|
|
|
|
|
0.06 |
|
|
|
|
|
|
|
0.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended June 30, 2009 |
|
|
|
|
|
|
|
% of Net |
|
|
Share-based |
|
|
% of Net |
|
|
Non-GAAP |
|
|
% of Net |
|
|
|
GAAP Result |
|
|
Revenue |
|
|
Compensation |
|
|
Revenue |
|
|
Result |
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development |
|
|
(76,285,782 |
) |
|
|
16 |
% |
|
|
7,279,340 |
|
|
|
2 |
% |
|
|
(69,006,442 |
) |
|
|
14 |
% |
Sales and marketing |
|
|
(82,817,192 |
) |
|
|
17 |
% |
|
|
4,040,372 |
|
|
|
1 |
% |
|
|
(78,776,820 |
) |
|
|
17 |
% |
General and administrative |
|
|
(45,444,456 |
) |
|
|
10 |
% |
|
|
15,661,986 |
|
|
|
3 |
% |
|
|
(29,782,470 |
) |
|
|
6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
(204,547,430 |
) |
|
|
43 |
% |
|
|
26,981,698 |
|
|
|
6 |
% |
|
|
(177,565,732 |
) |
|
|
37 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
163,678,034 |
|
|
|
34 |
% |
|
|
26,981,698 |
|
|
|
6 |
% |
|
|
190,659,732 |
|
|
|
40 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Ctrips shareholders |
|
|
158,858,808 |
|
|
|
33 |
% |
|
|
26,981,698 |
|
|
|
6 |
% |
|
|
185,840,506 |
|
|
|
39 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ordinary share (RMB) |
|
|
4.54 |
|
|
|
|
|
|
|
0.77 |
|
|
|
|
|
|
|
5.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (RMB) |
|
|
2.27 |
|
|
|
|
|
|
|
0.39 |
|
|
|
|
|
|
|
2.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (USD) |
|
|
0.33 |
|
|
|
|
|
|
|
0.06 |
|
|
|
|
|
|
|
0.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended September 30, 2008 |
|
|
|
|
|
|
|
% of Net |
|
|
Share-based |
|
|
% of Net |
|
|
Non-GAAP |
|
|
% of Net |
|
|
|
GAAP Result |
|
|
Revenue |
|
|
Compensation |
|
|
Revenue |
|
|
Result |
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development |
|
|
(61,254,023 |
) |
|
|
17 |
% |
|
|
8,131,437 |
|
|
|
2 |
% |
|
|
(53,122,586 |
) |
|
|
14 |
% |
Sales and marketing |
|
|
(71,028,049 |
) |
|
|
19 |
% |
|
|
4,496,630 |
|
|
|
1 |
% |
|
|
(66,531,419 |
) |
|
|
18 |
% |
General and administrative |
|
|
(44,819,506 |
) |
|
|
12 |
% |
|
|
18,657,104 |
|
|
|
5 |
% |
|
|
(26,162,402 |
) |
|
|
7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
(177,101,578 |
) |
|
|
48 |
% |
|
|
31,285,171 |
|
|
|
8 |
% |
|
|
(145,816,407 |
) |
|
|
39 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
106,631,531 |
|
|
|
29 |
% |
|
|
31,285,171 |
|
|
|
8 |
% |
|
|
137,916,702 |
|
|
|
37 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Ctrips shareholders |
|
|
104,495,442 |
|
|
|
28 |
% |
|
|
31,285,171 |
|
|
|
8 |
% |
|
|
135,780,613 |
|
|
|
37 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ordinary share (RMB) |
|
|
3.03 |
|
|
|
|
|
|
|
0.91 |
|
|
|
|
|
|
|
3.94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (RMB) |
|
|
1.52 |
|
|
|
|
|
|
|
0.45 |
|
|
|
|
|
|
|
1.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (USD) |
|
|
0.22 |
|
|
|
|
|
|
|
0.07 |
|
|
|
|
|
|
|
0.29 |
|
|
|
|
|
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=RMB6.8262 on September 30, 2009 in The City of
New York for cable transfers of RMB as certified for customs purposes by the
Federal Reserve Bank of New York.