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 August 2010
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
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 o No þ
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: August 10, 2010
2
EXHIBIT INDEX
|
|
|
|
|
Exhibit No. |
|
Description |
|
|
|
|
|
|
99.1 |
|
|
Press release regarding Ctrips second quarter 2010 financial results |
3
Exhibit 99.1
Exhibit 99.1
Ctrip Reports Second Quarter 2010 Financial Results
Shanghai, China, August 9, 2010 Ctrip.com International, Ltd. (Nasdaq: CTRP), a leading travel
service provider for hotel accommodations, airline tickets, packaged tours and corporate travel
management in China, today announced its unaudited financial results for the second quarter ended
June 30, 2010.
Highlights for the Second Quarter of 2010
|
|
|
On May 27, 2010, Ctrip successfully completed the transaction to invest 90% of the
issued share capital of Wing On Travels travel service segment, a Hong Kong based travel
service provider. Ctrip began consolidating Wing Ons financials since then. |
|
|
|
Net revenues were RMB695 million (US$103 million) for the second quarter of 2010, up
46% year-on-year. In the second quarter, Wing On Travel and ezTravel contributed 2% for
the year-on-year growth for net revenues. |
|
|
|
Gross margin was 78% for the second quarter of 2010, compared to 77% in the same
period in 2009. |
|
|
|
Income from operations was RMB257 million (US$38 million) for the second quarter of
2010, up 57% year-on-year. Excluding share-based compensation charges (non-GAAP), income
from operations was RMB316 million (US$47 million), up 66% year-on-year. |
|
|
|
Operating margin was 37% for the second quarter of 2010, compared to 34% in the same
period in 2009. Excluding share-based compensation charges (non-GAAP), operating margin
was 45%, compared to 40% in the same period in 2009. |
|
|
|
Net income attributable to Ctrips shareholders was RMB235 million (US$35 million) in
the second quarter of 2010, up 48% year-on-year. Excluding share-based compensation
charges (non-GAAP), net income attributable to Ctrips shareholders was RMB293 million
(US$43 million), up 58% year-on-year. |
|
|
|
Diluted earnings per ADS were RMB1.55 (US$0.23) for the second quarter of 2010.
Excluding share-based compensation charges (non-GAAP), diluted earnings per ADS were
RMB1.93 (US$0.29) for the second quarter of 2010. |
|
|
|
Share-based compensation charges were RMB58 million (US$9 million), accounting for 8%
of the net revenues, or RMB0.38 (US$0.06) per ADS for the second quarter of 2010. |
We are pleased to announce solid results for the second quarter of 2010, said Min Fan, President
and Chief Executive Officer of Ctrip. Through our strong execution, we were able to extend our
leadership in all business lines. Our presence in the Greater China region will enable us to
provide excellent services to customers travelling abroad. The Ctrip team is well positioned to capture more opportunities in
the travel industry in China.
Second Quarter 2010 Financial Results
For the second quarter of 2010, Ctrip reported total revenues of RMB742 million (US$109 million),
representing a 46% increase from the same period in 2009 and an 18% increase from the previous
quarter.
Hotel reservation revenues amounted to RMB316 million (US$47 million) for the second quarter of
2010, representing a 42% increase year-on-year, primarily driven by an increase of 34% in hotel
reservation volume, and an increase of 5% commission per room night year-on-year. Hotel reservation
revenues increased 26% quarter-on-quarter.
Air ticket booking revenues for the second quarter of 2010 were RMB307 million (US$45 million),
representing a 42% increase year-on-year, primarily driven by a 22% increase in air ticketing sales
volume, and a 17% increase in commission per ticket year-on-year. Air ticket booking revenues
increased 16% quarter-on-quarter.
Packaged-tour revenues for the second quarter of 2010 were RMB67 million (US$10 million),
representing an 88% increase year-on-year, due to the increase of leisure travel volume, and a 7%
decrease quarter-on-quarter, due to seasonality.
Corporate travel revenues for the second quarter of 2010 were RMB34 million (US$5 million),
representing an 83% increase year-on-year, and a 28% increase quarter-on-quarter, primarily driven
by the increased corporate travel demand from business activities.
For the second quarter of 2010, net revenues were RMB695 million (US$103 million), representing a
46% increase from the same period in 2009 and an 18% increase from the previous quarter. In the
second quarter, Wing On Travel and ezTravel contributed 2% for the year-on-year growth for net
revenues.
Gross margin was 78% in the second quarter of 2010, compared to 77% in the same period in 2009, and
remained consistent with that in the previous quarter.
Product development expenses for the second quarter of 2010 increased by 43% to RMB109 million
(US$16 million) from the same period in 2009, primarily due to an increase of product development
personnel and share-based compensation charges. Product development expenses for the second quarter
of 2010 increased by 9% from the previous quarter, primarily due to an increase of product
development personnel. Excluding share-based compensation charges (non-GAAP), product development
expenses accounted for 14% of the net revenues and remained consistent with that in the same period
in 2009 and in the previous quarter.
Sales and marketing expenses for the second quarter of 2010 increased by 29% to RMB107 million
(US$16 million) from the same period in 2009, and increased by 13% from the previous quarter,
primarily due to the increase of sales and marketing related activities. Excluding share-based
compensation charges (non-GAAP), sales and marketing expenses accounted for 14% of the net
revenues, decreasing from 17% in the same period in 2009 and 15% in the previous quarter.
General and administrative expenses for the second quarter of 2010 increased by 55% to RMB71
million (US$10 million) from the same period in 2009, primarily due to an increase of
administrative personnel and share-based compensation charges. General and administrative expenses
for the second quarter of 2010 increased by 6% from the previous quarter, primarily due to an
increase of administrative personnel. Excluding share-based compensation charges (non-GAAP),
general and administrative expenses accounted for 5% of the net revenues, decreasing from 6% in the
same period in 2009, and remained consistent with that in the previous quarter.
Income from operations for the second quarter of 2010 was RMB257 million (US$38 million),
representing an increase of 57% from the same period in 2009 and an increase of 31% from the
previous quarter. Excluding share-based compensation charges (non-GAAP), income from operations was
RMB316 million (US$47 million), representing an increase of 66% from the same period in 2009 and an
increase of 21% from the previous quarter.
Operating margin was 37% in the second quarter of 2010, compared to 34% in the same period in 2009,
and 33% in the previous quarter. Excluding share-based compensation charges (non-GAAP), operating
margin was 45%, compared to 40% in the same period in 2009 and 44% in the previous quarter.
Net income attributable to Ctrips shareholders for the second quarter of 2010 was RMB235 million
(US$35 million), representing a 48% increase from the same period in 2009, and a 24% increase from
the previous quarter. Excluding share-based compensation charges (non-GAAP), net income
attributable to Ctrips shareholders was RMB293 million (US$43 million), representing an increase
of 58% from the same period in 2009, and an increase of 15% from the previous quarter.
The effective tax rate for the second quarter of 2010 was 19%, increased from 18% in the same
period of 2009 and 12% in the previous quarter, primarily due to the normalization of the tax rate
in the second quarter of 2010.
Diluted earnings per ADS were RMB1.55 (US$0.23) for the second quarter of 2010. Excluding
share-based compensation charges (non-GAAP), diluted earnings per ADS were RMB1.93 (US$0.29) for
the second quarter of 2010.
As of June 30, 2010, the balance of cash, restricted cash and short-term investment was RMB2.7
billion (US$404 million).
Business Outlook
For the third quarter of 2010, the Company expects to continue the net revenue growth year-on-year
at a rate of approximately 35-40%. This forecast reflects Ctrips current and preliminary view,
which is subject to change.
Conference Call
Ctrips management team will host a conference call at 9:00PM U.S. Eastern Time on August 9, 2010
(or 9:00AM on August 10, 2010 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 +1.888.680.0894,
International dial-in number +1.617.213.4860, Passcode 58663153. For pre-registration, please click
https://www.theconferencingservice.com/prereg/key.process?key=PMCABWTWF.
A telephone replay of the call will be available after the conclusion of the conference call
through August 17, 2010. 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 57641801.
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 may, will, expect,
anticipate, future, intend, plan, believe, estimate, is/are likely to, confident or
other 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, the slow-down of
economic growth in China and the global economic downturn, general declines or disruptions in the
travel industry, volatility in the trading price of Ctrips ADSs, Ctrips reliance on its
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, failure to successfully manage current growth and potential future growth,
risks associated with any strategic investments or acquisitions, seasonality in the travel industry
in China, Hong Kong, Macau or Taiwan, failure to successfully develop Ctrips corporate travel
business, damage to or failure of Ctrips infrastructure and technology, loss of services of
Ctrips key executives, inflation in China and in other countries, risks and uncertainties
associated with PRC laws and regulations with respect to the ownership structure of Ctrips
affiliated Chinese entities and the contractual arrangements among Ctrip, its affiliated Chinese
entities and their shareholders, 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 the date of the
issuance, 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
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 ASC 718, Stock Compensation for 2010
and 2009. Ctrips management believes the non-GAAP financial measures facilitate better
understanding of operating results from quarter to quarter and provide management with a better
capability to plan and forecast future periods.
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 GAAP results. A limitation of using non-GAAP
financial measures is that 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, packaged tours, and corporate travel management in China. Ctrip aggregates hotel and
flight information to enable business and leisure travelers to make informed and cost-effective
bookings. Ctrip also books vacation packages and guided tours. In addition, Ctrip corporate travel
management services help corporate clients effectively manage their travel requirements. Since its
inception in 1999, Ctrip has experienced substantial growth and become one of the best-known travel
brands in China.
For further information, please contact:
June Zhu
Ctrip.com International, Ltd.
Tel: (+86) 21 3406 4880 X 12258
Email: jun_zhu@ctrip.com
Lin Zhang
Ctrip.com International, Ltd.
Tel: (+86) 21 3406 4880 X 12920
Email: z_lin@ctrip.com
Ctrip.com International, Ltd.
Consolidated Balance Sheet Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009 |
|
|
June 30, 2010 |
|
|
June 30, 2010 |
|
|
|
RMB |
|
|
RMB |
|
|
USD |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Cash |
|
|
1,434,618,382 |
|
|
|
1,539,479,378 |
|
|
|
227,011,631 |
|
Restricted cash |
|
|
113,150,289 |
|
|
|
160,894,895 |
|
|
|
23,725,561 |
|
Short-term investment |
|
|
180,183,917 |
|
|
|
1,038,322,278 |
|
|
|
153,111,005 |
|
Accounts receivable, net |
|
|
420,579,005 |
|
|
|
647,605,152 |
|
|
|
95,495,857 |
|
Prepayments and other
current assets |
|
|
134,318,164 |
|
|
|
401,343,732 |
|
|
|
59,182,147 |
|
Deferred tax assets, current |
|
|
23,446,059 |
|
|
|
34,979,527 |
|
|
|
5,158,081 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
2,306,295,816 |
|
|
|
3,822,624,962 |
|
|
|
563,684,282 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term deposits |
|
|
143,195,191 |
|
|
|
153,256,984 |
|
|
|
22,599,275 |
|
Land use rights |
|
|
108,922,018 |
|
|
|
107,627,912 |
|
|
|
15,870,812 |
|
Property, equipment and
software |
|
|
550,506,595 |
|
|
|
612,880,727 |
|
|
|
90,375,393 |
|
Investment |
|
|
658,051,285 |
|
|
|
1,244,942,687 |
|
|
|
183,579,250 |
|
Goodwill |
|
|
322,936,838 |
|
|
|
758,231,441 |
|
|
|
111,808,809 |
|
Intangible assets |
|
|
66,851,954 |
|
|
|
295,887,513 |
|
|
|
43,631,573 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
4,156,759,697 |
|
|
|
6,995,452,226 |
|
|
|
1,031,549,394 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
|
291,045,743 |
|
|
|
625,913,266 |
|
|
|
92,297,171 |
|
Salary and welfare payable |
|
|
130,539,660 |
|
|
|
144,638,916 |
|
|
|
21,328,455 |
|
Taxes payable |
|
|
142,256,695 |
|
|
|
117,864,771 |
|
|
|
17,380,339 |
|
Advances from customers |
|
|
276,792,049 |
|
|
|
487,229,567 |
|
|
|
71,846,873 |
|
Accrued liability for
customer reward program |
|
|
88,254,996 |
|
|
|
103,249,360 |
|
|
|
15,225,151 |
|
Other payables and accruals |
|
|
229,652,319 |
|
|
|
227,395,815 |
|
|
|
33,531,786 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
1,158,541,462 |
|
|
|
1,706,291,695 |
|
|
|
251,609,775 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities,
non-current |
|
|
11,509,937 |
|
|
|
49,180,880 |
|
|
|
7,252,213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,170,051,399 |
|
|
|
1,755,472,575 |
|
|
|
258,861,988 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
Share capital |
|
|
2,801,334 |
|
|
|
2,920,614 |
|
|
|
430,674 |
|
Additional paid-in capital |
|
|
1,219,815,250 |
|
|
|
2,931,265,943 |
|
|
|
432,244,480 |
|
Statutory reserves |
|
|
72,489,182 |
|
|
|
72,489,182 |
|
|
|
10,689,255 |
|
Accumulated other
comprehensive (loss) /
income |
|
|
(77,742,443 |
) |
|
|
16,883,180 |
|
|
|
2,489,594 |
|
Retained Earnings |
|
|
1,707,684,596 |
|
|
|
2,133,341,440 |
|
|
|
314,582,532 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Ctrips shareholders
equity |
|
|
2,925,047,919 |
|
|
|
5,156,900,359 |
|
|
|
760,436,535 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling interests |
|
|
61,660,379 |
|
|
|
83,079,292 |
|
|
|
12,250,871 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
2,986,708,298 |
|
|
|
5,239,979,651 |
|
|
|
772,687,406 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
shareholders equity |
|
|
4,156,759,697 |
|
|
|
6,995,452,226 |
|
|
|
1,031,549,394 |
|
Ctrip.com International, Ltd.
Consolidated Statement of Operations Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
Quarter Ended |
|
|
Quarter Ended |
|
|
Quarter Ended |
|
|
|
June 30, 2009 |
|
|
March 31, 2010 |
|
|
June 30, 2010 |
|
|
June 30, 2010 |
|
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
USD |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotel reservation |
|
|
223,271,782 |
|
|
|
251,912,292 |
|
|
|
316,150,468 |
|
|
|
46,619,548 |
|
Air-ticketing** |
|
|
216,242,260 |
|
|
|
264,723,073 |
|
|
|
307,233,692 |
|
|
|
45,304,681 |
|
Packaged tour |
|
|
35,689,994 |
|
|
|
71,781,013 |
|
|
|
67,042,613 |
|
|
|
9,886,104 |
|
Corporate travel** |
|
|
18,366,314 |
|
|
|
26,274,358 |
|
|
|
33,659,355 |
|
|
|
4,963,409 |
|
Others |
|
|
14,088,260 |
|
|
|
12,514,361 |
|
|
|
17,559,484 |
|
|
|
2,589,322 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
507,658,610 |
|
|
|
627,205,097 |
|
|
|
741,645,612 |
|
|
|
109,363,064 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: business tax and related surcharges |
|
|
(31,371,685 |
) |
|
|
(40,483,224 |
) |
|
|
(46,465,222 |
) |
|
|
(6,851,762 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
|
|
476,286,925 |
|
|
|
586,721,873 |
|
|
|
695,180,390 |
|
|
|
102,511,302 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
(108,061,461 |
) |
|
|
(128,377,508 |
) |
|
|
(151,154,849 |
) |
|
|
(22,289,294 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
368,225,464 |
|
|
|
458,344,365 |
|
|
|
544,025,541 |
|
|
|
80,222,008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development * |
|
|
(76,285,782 |
) |
|
|
(100,721,820 |
) |
|
|
(109,293,974 |
) |
|
|
(16,116,490 |
) |
Sales and marketing * |
|
|
(82,817,192 |
) |
|
|
(94,439,324 |
) |
|
|
(106,724,067 |
) |
|
|
(15,737,531 |
) |
General and administrative * |
|
|
(45,444,456 |
) |
|
|
(66,741,488 |
) |
|
|
(70,629,317 |
) |
|
|
(10,414,999 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
(204,547,430 |
) |
|
|
(261,902,632 |
) |
|
|
(286,647,358 |
) |
|
|
(42,269,020 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
163,678,034 |
|
|
|
196,441,733 |
|
|
|
257,378,183 |
|
|
|
37,952,988 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
5,000,977 |
|
|
|
5,337,051 |
|
|
|
8,954,150 |
|
|
|
1,320,379 |
|
Other income |
|
|
18,276,381 |
|
|
|
581,797 |
|
|
|
15,980,806 |
|
|
|
2,356,530 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense and equity in income |
|
|
186,955,392 |
|
|
|
202,360,581 |
|
|
|
282,313,139 |
|
|
|
41,629,897 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
(33,393,036 |
) |
|
|
(24,314,306 |
) |
|
|
(52,389,816 |
) |
|
|
(7,725,402 |
) |
Equity in income of affiliates |
|
|
6,581,137 |
|
|
|
11,236,298 |
|
|
|
7,222,181 |
|
|
|
1,064,983 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
160,143,493 |
|
|
|
189,282,573 |
|
|
|
237,145,504 |
|
|
|
34,969,478 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net (income) / loss attributable to noncontrolling interests |
|
|
(1,284,685 |
) |
|
|
1,162,858 |
|
|
|
(1,934,091 |
) |
|
|
(285,201 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Ctrips shareholders |
|
|
158,858,808 |
|
|
|
190,445,431 |
|
|
|
235,211,413 |
|
|
|
34,684,277 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per ordinary share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic |
|
|
4.73 |
|
|
|
5.53 |
|
|
|
6.58 |
|
|
|
0.97 |
|
- Diluted |
|
|
4.54 |
|
|
|
5.21 |
|
|
|
6.20 |
|
|
|
0.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per ADS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic |
|
|
1.18 |
|
|
|
1.38 |
|
|
|
1.64 |
|
|
|
0.24 |
|
- Diluted |
|
|
1.14 |
|
|
|
1.30 |
|
|
|
1.55 |
|
|
|
0.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average ordinary shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic |
|
|
33,574,513 |
|
|
|
34,467,334 |
|
|
|
35,756,826 |
|
|
|
35,756,826 |
|
- Diluted |
|
|
34,973,103 |
|
|
|
36,561,172 |
|
|
|
37,917,285 |
|
|
|
37,917,285 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Share-based compensation charges included are as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development |
|
|
7,279,340 |
|
|
|
15,993,081 |
|
|
|
14,981,755 |
|
|
|
2,209,210 |
|
Sales and marketing |
|
|
4,040,372 |
|
|
|
8,843,140 |
|
|
|
8,033,136 |
|
|
|
1,184,566 |
|
General and administrative |
|
|
15,661,986 |
|
|
|
39,386,817 |
|
|
|
35,211,001 |
|
|
|
5,192,214 |
|
|
|
|
** |
|
Certain prior year amounts have been reclassified with no effect on net income or retained
earnings to conform to the 2010 financial information presentation. Revenues are presented in
accordance with the definitions below: |
|
|
|
Air-ticketing revenues primarily include commissions from air ticket booking and related
services, including sales of aviation casualty insurance, and revenue generated from air-ticket
delivery services. |
|
|
|
Corporate travel management revenues primarily include commissions from hotel reservation, air
ticket booking and packaged-tour services rendered to corporate clients. |
Ctrip.com International, Ltd.
Reconciliation of GAAP and Non-GAAP Results
(In RMB, except % and per share information)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended June 30, 2010 |
|
|
|
|
|
|
|
% of Net |
|
|
Share-based |
|
|
% of Net |
|
|
Non-GAAP |
|
|
% of Net |
|
|
|
GAAP Result |
|
|
Revenue |
|
|
Compensation |
|
|
Revenue |
|
|
Result |
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development |
|
|
(109,293,974 |
) |
|
|
16 |
% |
|
|
14,981,755 |
|
|
|
2 |
% |
|
|
(94,312,219 |
) |
|
|
14 |
% |
Sales and marketing |
|
|
(106,724,067 |
) |
|
|
15 |
% |
|
|
8,033,136 |
|
|
|
1 |
% |
|
|
(98,690,931 |
) |
|
|
14 |
% |
General and administrative |
|
|
(70,629,317 |
) |
|
|
10 |
% |
|
|
35,211,001 |
|
|
|
5 |
% |
|
|
(35,418,316 |
) |
|
|
5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
(286,647,358 |
) |
|
|
41 |
% |
|
|
58,225,892 |
|
|
|
8 |
% |
|
|
(228,421,466 |
) |
|
|
33 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
257,378,183 |
|
|
|
37 |
% |
|
|
58,225,892 |
|
|
|
8 |
% |
|
|
315,604,075 |
|
|
|
45 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Ctrips shareholders |
|
|
235,211,413 |
|
|
|
34 |
% |
|
|
58,225,892 |
|
|
|
8 |
% |
|
|
293,437,305 |
|
|
|
42 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ordinary share (RMB) |
|
|
6.20 |
|
|
|
|
|
|
|
1.54 |
|
|
|
|
|
|
|
7.74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (RMB) |
|
|
1.55 |
|
|
|
|
|
|
|
0.38 |
|
|
|
|
|
|
|
1.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (USD) |
|
|
0.23 |
|
|
|
|
|
|
|
0.06 |
|
|
|
|
|
|
|
0.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended March 31, 2010 |
|
|
|
|
|
|
|
% of Net |
|
|
Share-based |
|
|
% of Net |
|
|
Non-GAAP |
|
|
% of Net |
|
|
|
GAAP Result |
|
|
Revenue |
|
|
Compensation |
|
|
Revenue |
|
|
Result |
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development |
|
|
(100,721,820 |
) |
|
|
17 |
% |
|
|
15,993,081 |
|
|
|
3 |
% |
|
|
(84,728,739 |
) |
|
|
14 |
% |
Sales and marketing |
|
|
(94,439,324 |
) |
|
|
16 |
% |
|
|
8,843,140 |
|
|
|
2 |
% |
|
|
(85,596,184 |
) |
|
|
15 |
% |
General and administrative |
|
|
(66,741,488 |
) |
|
|
11 |
% |
|
|
39,386,817 |
|
|
|
7 |
% |
|
|
(27,354,671 |
) |
|
|
5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
(261,902,632 |
) |
|
|
45 |
% |
|
|
64,223,038 |
|
|
|
11 |
% |
|
|
(197,679,594 |
) |
|
|
34 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
196,441,733 |
|
|
|
33 |
% |
|
|
64,223,038 |
|
|
|
11 |
% |
|
|
260,664,771 |
|
|
|
44 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Ctrips
shareholders |
|
|
190,445,431 |
|
|
|
32 |
% |
|
|
64,223,038 |
|
|
|
11 |
% |
|
|
254,668,469 |
|
|
|
43 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ordinary share (RMB) |
|
|
5.21 |
|
|
|
|
|
|
|
1.76 |
|
|
|
|
|
|
|
6.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (RMB) |
|
|
1.30 |
|
|
|
|
|
|
|
0.44 |
|
|
|
|
|
|
|
1.74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (USD) |
|
|
0.19 |
|
|
|
|
|
|
|
0.06 |
|
|
|
|
|
|
|
0.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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) |
|
|
1.14 |
|
|
|
|
|
|
|
0.19 |
|
|
|
|
|
|
|
1.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (USD) |
|
|
0.17 |
|
|
|
|
|
|
|
0.03 |
|
|
|
|
|
|
|
0.19 |
|
|
|
|
|
|
|
|
Notes for all the financial schedules presented: |
|
Note 1: |
|
The conversion of Renminbi (RMB) into U.S. dollars (USD) is based on the certified
exchange rate of USD1.00=RMB6.7815 on June 30, 2010 published by the Federal Reserve Board. |
|
Note 2: |
|
Effective on January 21, 2010, Company changed ratio of the American Depositary Shares
(ADSs) to ordinary shares from two (2) ADSs representing one (1) ordinary shares to four (4)
ADSs representing one (1) ordinary share. The change is reflected retroactively in the numbers
for all the periods presented above. |