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 UNDER

THE SECURITIES EXCHANGE ACT OF 1934

 

For the month of February 2013

 


 

Commission File Number: 001-33853

 


 

CTRIP.COM INTERNATIONAL, LTD.

 

99 Fu Quan Road

Shanghai 200335, People’s 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 x              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/Jenny Wenjie Wu

 

 

  Name:

Jenny Wenjie Wu

 

 

  Title:

Chief Financial Officer

 

 

Date: February     1   , 2013

 

2



 

EXHIBIT INDEX

 

Exhibit No.

 

Description

 

 

 

99.1

 

Press release regarding Ctrip’s fourth quarter and full year 2012 unaudited financial results

 

3


Exhibit 99.1

 

Ctrip Reports Unaudited Fourth Quarter and Full Year 2012 Financial Results

 

Shanghai, China, January 31, 2013 - Ctrip.com International, Ltd. (Nasdaq: CTRP), a leading travel service provider of hotel accommodations, airline tickets, packaged tours and corporate travel management in China, today announced its unaudited financial results for the fourth quarter and the full year ended December 31, 2012.

 

Highlights for the Fourth Quarter of 2012

 

·                  Net revenues were RMB1.1 billion (US$177 million) for the fourth quarter of 2012, up 19% year-on-year, versus our fourth quarter net revenue guidance of 15-20% year-on-year.

·                  Gross margin was 74% for the fourth quarter of 2012, compared to 76% in the same period in 2011.

·                  Income from operations was RMB120 million (US$19 million) for the fourth quarter of 2012, down 48% year-on-year. Excluding share-based compensation charges (non-GAAP), income from operations was RMB234 million (US$38 million), down 28% year-on-year.

·                  Operating margin was 11% for the fourth quarter of 2012, compared to 25% in the same period in 2011. Excluding share-based compensation charges (non-GAAP), operating margin was 21%, compared to 35% in the same period in 2011.

·                  Net income attributable to Ctrip’s shareholders was RMB193 million (US$31 million) for the fourth quarter of 2012, down 24% year-on-year. Excluding share-based compensation charges (non-GAAP), net income attributable to Ctrip’s shareholders was RMB306 million (US$49 million), down 12% year-on-year.

·                  Diluted earnings per ADS were RMB1.38 (US$0.22) for the fourth quarter of 2012. Excluding share-based compensation charges (non-GAAP), diluted earnings per ADS were RMB2.17 (US$0.35) for the fourth quarter of 2012.

·                  Share-based compensation charges were RMB114 million (US$18 million), accounting for 10% of the net revenues, or RMB0.80 (US$0.13) per ADS for the fourth quarter of 2012.

 

Highlights for the Full Year 2012

 

·                  Net revenues were RMB4.2 billion (US$668 million) in 2012, up 19% from 2011.

·                  Gross margin was 75% in 2012, compared to 77% in 2011.

·                  Income from operations was RMB655 million (US$105 million) in 2012, down 39% from 2011.  Excluding share-based compensation charges (non-GAAP), income from operations was RMB1.1 billion (US$174 million) in 2012, down 23% from 2011.

·                  Operating margin was 16% in 2012, compared to 30% in 2011.  Excluding share-based compensation charges (non-GAAP), operating margin was 26%, compared to 40% in 2011.

·                  Net income attributable to Ctrip’s shareholders was RMB714 million (US$115 million) in 2012, down 34% from 2011.  Excluding share-based compensation charges (non-GAAP), net income attributable to Ctrip’s shareholders was RMB1.1 billion (US$184 million), down 19% from 2011.

·                  Diluted earnings per ADS were RMB4.98 (US$0.80) in 2012, compared to RMB7.08 (US$1.12) in 2011.  Excluding share-based compensation charges (non-GAAP), diluted earnings per ADS were RMB7.97 (US$1.28), compared to RMB9.33 (US$1.48) in 2011.

·                  Share-based compensation charges were RMB432 million (US$69 million), accounting for 10% of the net revenues, or RMB2.99 (US$0.48) per ADS in 2012.

 



 

“We are pleased with the solid results in the fourth quarter and full year 2012,” said Min Fan, President and Chief Executive Officer of Ctrip. “We remain focused on our strategy of offering our customers the best products with the best services at the best prices. 2012 was the year of investment and we have enhanced our leadership in the online travel market of China. We will continue to invest in our customer services, product offering, brand recognition and technology development. Ctrip is well positioned to capture the fast growing opportunity in China travel market in the future.”

 

Fourth Quarter and Full Year 2012 Financial Results

 

For the fourth quarter of 2012, Ctrip reported total revenues of RMB1.17 billion (US$187 million), representing an 18% increase from the same period in 2011. Total revenues for the fourth quarter of 2012 decreased by 6% from the previous quarter.

 

For the full year ended December 31, 2012, total revenues were RMB4.4 billion (US$708 million), representing an 18% increase from 2011.

 

Hotel reservation revenues amounted to RMB468 million (US$75 million) for the fourth quarter of 2012, representing a 17% increase year-on-year, primarily driven by an increase of 36% in hotel reservation volume and partially offset by a decrease of 14% in commission per room night. The decrease of commission per room night was primarily due to promotional activities. Hotel reservation revenues increased by 2% quarter-on-quarter.

 

For the full year ended December 31, 2012, hotel reservation revenues were RMB1.7 billion (US$273 million), representing a 15% increase from 2011. The hotel reservation revenues accounted for 39% of the total revenues in 2012, compared to 40% in 2011.

 

Air ticket booking revenues for the fourth quarter of 2012 were RMB447 million (US$72 million), representing an 18% increase year-on-year, primarily driven by an increase in air tickets sales volume. Air ticket booking revenues decreased by 7% quarter-on-quarter, primarily due to seasonality.

 

For the full year ended December 31, 2012, air ticket booking revenues were RMB1.7 billion (US$271 million), representing an 18% increase from 2011. The air ticket booking revenues accounted for 38% of the total revenues in 2012, compared to 39% in 2011.

 

Packaged-tour revenues for the fourth quarter of 2012 were RMB166 million (US$27 million), representing a 27% increase year-on-year due to the increase of leisure travel volume. Packaged-tour revenues decreased by 26% quarter-on-quarter, primarily due to seasonality.

 



 

For the full year ended December 31, 2012, packaged tour revenues were RMB690 million (US$111 million), representing a 29% increase from 2011. The packaged tour revenues accounted for 16% of the total revenues in 2012, compared to 14% in 2011.

 

Corporate travel revenues for the fourth quarter of 2012 were RMB58 million (US$9 million), representing a 22% increase year-on-year and a 6% increase quarter-on-quarter, primarily driven by the increased corporate travel demand from business activities.

 

For the full year ended December 31, 2012, corporate travel revenues were RMB200 million (US$32 million), representing a 24% increase from 2011. The corporate travel revenues accounted for 5% of the total revenues in 2012, compared to 4% in 2011.

 

For the fourth quarter of 2012, net revenues were RMB1.1 billion (US$177 million), representing a 19% increase from the same period in 2011. Net revenues for the fourth quarter of 2012 decreased by 6% from the previous quarter.

 

For the full year ended December 31, 2012, net revenues were RMB4.2 billion (US$668 million), representing a 19% increase from 2011.

 

Gross margin was 74% for the fourth quarter of 2012, compared to 76% in the same period in 2011 and in the previous quarter.

 

For the full year ended December 31, 2012, gross margin was 75%, compared to 77% in 2011.

 

Product development expenses for the fourth quarter of 2012 increased by 53% to RMB264 million (US$42 million) from the same period in 2011, and increased by 9% from the previous quarter, primarily due to an increase in product development personnel related expense and share-based compensation charges. Excluding share-based compensation charges (non-GAAP), product development expenses accounted for 21% of the net revenues, increased from 16% in the same period in 2011 and increased from 18% in the previous quarter.

 

For the full year ended December 31, 2012, product development expenses were RMB912 million (US$146 million), representing an increase of 52% from 2011. Excluding share-based compensation charges (non-GAAP), product development expenses accounted for 19% of the net revenues, increased from 14% in 2011.

 

Sales and marketing expenses for the fourth quarter of 2012 increased by 52% to RMB281 million (US$45 million) from the same period in 2011, primarily due to an increase in sales and marketing related activities and personnel related expense. Sales and marketing expenses for the fourth quarter of 2012 decreased by 7% from the previous quarter, primarily due to a decrease in sales and marketing related activities. Excluding share-based compensation charges (non-GAAP), sales and marketing expenses accounted for 24% of the net revenues, increased from 19% in the same period in 2011 and decreased from 25% in the previous quarter.

 



 

For the full year ended December 31, 2012, sales and marketing expenses were RMB984 million (US$158 million), representing an increase of 58% from 2011. Excluding share-based compensation charges (non-GAAP), sales and marketing expenses accounted for 22% of the net revenues, increasing from 16% in 2011.

 

General and administrative expenses for the fourth quarter of 2012 increased by 34% to RMB152 million (US$24 million) from the same period in 2011, primarily due to an increase in administrative personnel, share-based compensation charges and the incremental turnover tax due to the new value-added tax reform. General and administrative expenses for the fourth quarter of 2012 increased by 1% from the previous quarter. Excluding share-based compensation charges (non-GAAP), general and administrative expenses accounted for 8% of the net revenues, increased from 6% in the same period in 2011 and remained consistent with that in the previous quarter.

 

For the full year ended December 31, 2012, general and administrative expenses were RMB570 million (US$92 million), representing a 42% increase from 2011. Excluding share-based compensation charges (non-GAAP), general and administrative expenses accounted for 8% of the net revenues, increasing from 6% in 2011.

 

Income from operations for the fourth quarter of 2012 was RMB120 million (US$19 million), representing a decrease of 48% from the same period in 2011 and a decrease of 37% from the previous quarter. Excluding share-based compensation charges (non-GAAP), income from operations was RMB234 million (US$38 million), representing a decrease of 28% from the same period in 2011 and a decrease of 22% from the previous quarter.

 

For the full year ended December 31, 2012, income from operations was RMB655 million (US$105 million), representing a decrease of 39% from 2011.  Excluding share-based compensation charges (non-GAAP), income from operations was RMB1.1 billion (US$174 million), decreasing by 23% from 2011.

 

Operating margin was 11% for the fourth quarter of 2012, compared to 25% in the same period in 2011, and 16% in the previous quarter. Excluding share-based compensation charges (non-GAAP), operating margin was 21%, decreased from 35% in the same period in 2011 and 25% in the previous quarter.

 

For the full year ended December 31, 2012, operating margin was 16%, compared to 30% in 2011.  Excluding share-based compensation charges (non-GAAP), operating margin was 26%, compared to 40% in 2011.

 

The effective tax rate for the fourth quarter of 2012 was 25%, increased from 23% in the same period of 2011 and increased from 24% in the previous quarter, primarily due to the increase in the amount of non tax-deductible share-based compensation as a percentage to our income before income tax expense as a whole.

 

The effective tax rate for the full year ended December 31, 2012 was 31%, compared to 20% in 2011, primarily due to the provision of 5% PRC withholding tax related to the dividends that our PRC subsidiaries would pay to their direct parent, which is our Hong Kong subsidiary to fund the share repurchase program announced in June 2012, and the increase in the amount of non tax-deductible share-based compensation as a percentage to our income before income tax expense as a whole. This was partially offset by the preferential tax treatment of certain consolidated PRC entities.

 



 

Net income attributable to Ctrip’s shareholders for the fourth quarter of 2012 was RMB193 million (US$31 million), representing a decrease of 24% from the same period in 2011 and a decrease of 1% from the previous quarter. Excluding share-based compensation charges (non-GAAP), net income attributable to Ctrip’s shareholders was RMB306 million (US$49 million), representing a decrease of 12% from the same period in 2011 and an increase of 1% from the previous quarter.

 

For the full year ended December 31, 2012, net income attributable to Ctrip’s shareholders was RMB714 million (US$115 million), representing a decrease of 34% from 2011. Excluding share-based compensation charges (non-GAAP), net income attributable to Ctrip’s shareholders was RMB1.1 billion (US$184 million), representing a decrease of 19% from 2011.

 

Diluted earnings per ADS were RMB1.38 (US$0.22) for the fourth quarter of 2012. Excluding share-based compensation charges (non-GAAP), diluted earnings per ADS were RMB2.17 (US$0.35) for the fourth quarter of 2012.

 

For the full year ended December 31, 2012, diluted earnings per ADS were RMB4.98 (US$0.80), compared to RMB7.08 (US$1.12) in 2011. Excluding share-based compensation charges (non-GAAP), diluted earnings per ADS were RMB7.97 (US$1.28), compared to RMB9.33 (US$1.48) in 2011.

 

As of December 31, 2012, the balance of cash and cash equivalents, restricted cash and short-term investment was RMB5.6 billion (US$899 million).

 

Business Outlook

 

For the first quarter of 2013, the Company expects to continue the net revenue growth year-on-year at a rate of approximately 15-20%. This forecast reflects Ctrip’s current and preliminary view, which is subject to change.

 

Recent Development

 

As of January 31, 2013, Ctrip had purchased approximately 17.5 million ADSs in aggregate with a total consideration of US$299 million under three existing share repurchase plans adopted in 2008, 2011 and 2012.

 

Conference Call

 

Ctrip’s management team will host a conference call at 8:00PM U.S. Eastern Time on January 31, 2013 (or 9:00AM on February 1, 2013 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 +1.888.680.0865, International dial-in number + 1.617.213.4853, Passcode 933 687 02#. For pre-registration, please click

https://www.theconferencingservice.com/prereg/key.process?key=PMQJDER9M

 

A telephone replay of the call will be available after the conclusion of the conference call through February 8, 2013. 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 42293562.

 

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 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, 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 Ctrip’s ADSs, Ctrip’s reliance on its relationships and contractual arrangements with travel suppliers and strategic alliances, failure to further increase Ctrip’s 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 mainland China, Hong Kong, Macau or Taiwan, failure to successfully develop Ctrip’s corporate travel business, damage to or failure of Ctrip’s infrastructure and technology, loss of services of Ctrip’s 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 Ctrip’s affiliated Chinese entities and the contractual arrangements among Ctrip, its affiliated Chinese entities and their shareholders, 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 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 Ctrip’s unaudited condensed 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, “Compensation-Stock Compensation” for 2012 and 2011. Ctrip’s 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 Ctrip’s business for the foreseeable future.

 

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, 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:

 

Investor Relations

Ctrip.com International, Ltd.

Tel: (+86) 21 3406 4880 X 12928

Email: iremail@ctrip.com

 



 

Ctrip.com International, Ltd.

Unaudited Condensed Consolidated Balance Sheets

 

 

 

December 31, 2011

 

December 31, 2012

 

December 31,2012

 

 

 

RMB

 

RMB

 

USD

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

3,503,428,418

 

3,421,532,962

 

549,193,907

 

Restricted cash

 

211,636,294

 

768,228,577

 

123,309,189

 

Short-term investment

 

1,288,471,562

 

1,408,664,335

 

226,106,216

 

Accounts receivable, net

 

789,036,329

 

983,804,403

 

157,911,495

 

Prepayments and other current assets

 

566,187,711

 

999,148,710

 

160,374,425

 

Deferred tax assets, current

 

39,782,201

 

61,840,526

 

9,926,089

 

 

 

 

 

 

 

 

 

Total current assets

 

6,398,542,515

 

7,643,219,513

 

1,226,821,321

 

 

 

 

 

 

 

 

 

Long-term deposits and prepayments

 

155,360,492

 

210,618,310

 

33,806,569

 

Land use rights

 

113,460,899

 

110,659,284

 

17,762,040

 

Property, equipment and software

 

683,903,870

 

1,123,937,191

 

180,404,358

 

Investment

 

1,305,145,043

 

1,437,247,949

 

230,694,202

 

Goodwill

 

798,601,767

 

822,585,341

 

132,034,051

 

Intangible assets

 

306,420,192

 

321,483,420

 

51,601,647

 

 

 

 

 

 

 

 

 

Total assets

 

9,761,434,778

 

11,669,751,008

 

1,873,124,188

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Short-term borrowings

 

 

453,478,628

 

72,788,339

 

Accounts payable

 

763,256,074

 

1,023,672,151

 

164,310,709

 

Salary and welfare payable

 

145,524,036

 

229,969,924

 

36,912,718

 

Taxes payable

 

220,604,123

 

216,456,010

 

34,743,585

 

Advances from customers

 

1,090,852,066

 

1,414,865,769

 

227,101,615

 

Accrued liability for customer reward program

 

161,838,531

 

217,548,153

 

34,918,886

 

Other payables and accruals

 

185,985,423

 

354,153,607

 

56,845,573

 

 

 

 

 

 

 

 

 

Total current liabilities

 

2,568,060,253

 

3,910,144,242

 

627,621,425

 

 

 

 

 

 

 

 

 

Deferred tax liabilities, non-current

 

48,308,692

 

53,309,153

 

8,556,709

 

Long-term Debt

 

 

1,121,418,000

 

180,000,000

 

 

 

 

 

 

 

 

 

Total liabilities

 

2,616,368,945

 

5,084,871,395

 

816,178,134

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

Share capital

 

2,939,527

 

2,979,144

 

478,186

 

Additional paid-in capital

 

3,465,924,424

 

3,818,256,227

 

612,872,382

 

Statutory reserves

 

98,049,668

 

103,222,512

 

16,568,356

 

Accumulated other comprehensive loss

 

(172,466,277

)

(58,778,675

)

(9,434,628

)

Retained Earnings

 

3,806,608,747

 

4,515,841,767

 

724,842,580

 

Treasury stock

 

(158,761,225

)

(1,891,888,900

)

(303,669,106

)

 

 

 

 

 

 

 

 

Total Ctrip’s shareholders’ equity

 

7,042,294,864

 

6,489,632,075

 

1,041,657,770

 

 

 

 

 

 

 

 

 

Noncontrolling interests

 

102,770,969

 

95,247,538

 

15,288,284

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

7,145,065,833

 

6,584,879,613

 

1,056,946,054

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

9,761,434,778

 

11,669,751,008

 

1,873,124,188

 

 



 

Ctrip.com International, Ltd.

Unaudited Condensed Consolidated Statements of Comprehensive Income

 

 

 

Quarter Ended

 

Quarter Ended

 

Quarter Ended

 

Quarter Ended

 

 

 

December 31, 2011

 

September 30, 2012

 

December 31, 2012

 

December 31, 2012

 

 

 

RMB

 

RMB

 

RMB

 

USD

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

Hotel reservation

 

399,622,781

 

457,041,173

 

468,304,604

 

75,168,072

 

Air-ticketing

 

378,235,877

 

478,367,942

 

447,186,315

 

71,778,353

 

Packaged tour

 

130,155,486

 

223,779,798

 

165,724,297

 

26,600,584

 

Corporate travel

 

47,237,358

 

54,073,606

 

57,532,553

 

9,234,611

 

Others

 

31,344,006

 

34,085,035

 

28,546,319

 

4,582,000

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

986,595,508

 

1,247,347,554

 

1,167,294,088

 

187,363,620

 

 

 

 

 

 

 

 

 

 

 

Less: business tax and related surcharges

 

(60,762,409

)

(74,345,010

)

(65,938,822

)

(10,583,911

)

 

 

 

 

 

 

 

 

 

 

Net revenues

 

925,833,099

 

1,173,002,544

 

1,101,355,266

 

176,779,709

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues

 

(224,533,043

)

(285,960,720

)

(284,704,746

)

(45,698,263

)

 

 

 

 

 

 

 

 

 

 

Gross profit

 

701,300,056

 

887,041,824

 

816,650,520

 

131,081,446

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Product development *

 

(172,796,077

)

(243,244,924

)

(264,099,634

)

(42,390,914

)

Sales and marketing *

 

(184,658,424

)

(302,596,451

)

(280,764,753

)

(45,065,850

)

General and administrative *

 

(113,264,071

)

(151,107,619

)

(151,879,211

)

(24,378,294

)

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

(470,718,572

)

(696,948,994

)

(696,743,598

)

(111,835,058

)

 

 

 

 

 

 

 

 

 

 

Income from operations

 

230,581,484

 

190,092,830

 

119,906,922

 

19,246,388

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

32,710,259

 

54,099,884

 

34,061,163

 

5,467,194

 

Other income

 

32,831,890

 

6,104,967

 

58,378,812

 

9,370,445

 

 

 

 

 

 

 

 

 

 

 

Income before income tax expense and equity in income

 

296,123,633

 

250,297,681

 

212,346,897

 

34,084,027

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

(69,327,999

)

(59,394,448

)

(53,776,285

)

(8,631,689

)

Equity in income of affiliates

 

27,675,601

 

4,792,055

 

4,265,040

 

684,586

 

 

 

 

 

 

 

 

 

 

 

Net income

 

254,471,235

 

195,695,288

 

162,835,652

 

26,136,924

 

 

 

 

 

 

 

 

 

 

 

Less: Net (income)/loss attributable to noncontrolling interests

 

(1,947,341

)

(1,878,491

)

29,716,374

 

4,769,807

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Ctrip’s shareholders

 

252,523,894

 

193,816,797

 

192,552,026

 

30,906,731

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

73,250,419

 

365,152,591

 

197,932,727

 

31,770,393

 

 

 

 

 

 

 

 

 

 

 

Earnings per ordinary share

 

 

 

 

 

 

 

 

 

- Basic

 

7.01

 

5.82

 

5.96

 

0.96

 

- Diluted

 

6.70

 

5.65

 

5.51

 

0.88

 

 

 

 

 

 

 

 

 

 

 

Earnings per ADS

 

 

 

 

 

 

 

 

 

- Basic

 

1.75

 

1.46

 

1.49

 

0.24

 

- Diluted

 

1.67

 

1.41

 

1.38

 

0.22

 

 

 

 

 

 

 

 

 

 

 

Weighted average ordinary shares outstanding

 

 

 

 

 

 

 

 

 

- Basic

 

36,003,255

 

33,287,150

 

32,282,299

 

32,282,299

 

- Diluted

 

37,713,249

 

34,283,839

 

35,719,079

 

35,719,079

 

 

 

 

 

 

 

 

 

 

 

* Share-based compensation charges included are as follows:

 

 

 

 

 

 

 

 

 

Product development

 

28,161,520

 

33,671,462

 

35,881,144

 

5,759,321

 

Sales and marketing

 

13,336,213

 

14,028,219

 

14,379,832

 

2,308,122

 

General and administrative

 

53,218,496

 

60,789,858

 

63,478,526

 

10,189,006

 

 



 

Ctrip.com International, Ltd.

Consolidated Statement of Operations Information

 

 

 

Year Ended

 

Year Ended

 

Year Ended

 

 

 

December 31, 2011

 

December 31, 2012

 

December 31, 2012

 

 

 

RMB

 

RMB

 

USD

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

Hotel reservation

 

1,486,898,858

 

1,702,500,571

 

273,270,184

 

Air-ticketing

 

1,437,118,164

 

1,690,285,903

 

271,309,594

 

Packaged tour

 

534,640,183

 

689,660,631

 

110,698,164

 

Corporate travel

 

161,610,123

 

199,756,068

 

32,063,060

 

Others

 

106,036,864

 

126,989,085

 

20,383,154

 

 

 

 

 

 

 

 

 

Total revenues

 

3,726,304,192

 

4,409,192,258

 

707,724,156

 

 

 

 

 

 

 

 

 

Less: business tax and related surcharges

 

(228,219,564

)

(250,401,009

)

(40,192,133

)

 

 

 

 

 

 

 

 

Net revenues

 

3,498,084,628

 

4,158,791,249

 

667,532,023

 

 

 

 

 

 

 

 

 

Cost of revenues

 

(805,129,784

)

(1,037,791,093

)

(166,576,956

)

 

 

 

 

 

 

 

 

Gross profit

 

2,692,954,844

 

3,121,000,156

 

500,955,067

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

Product development *

 

(601,485,367

)

(911,904,722

)

(146,370,800

)

Sales and marketing *

 

(624,599,686

)

(984,002,165

)

(157,943,238

)

General and administrative *

 

(400,875,621

)

(570,487,457

)

(91,569,552

)

 

 

 

 

 

 

 

 

Total operating expenses

 

(1,626,960,674

)

(2,466,394,344

)

(395,883,590

)

 

 

 

 

 

 

 

 

Income from operations

 

1,065,994,170

 

654,605,812

 

105,071,477

 

 

 

 

 

 

 

 

 

Interest income

 

106,002,655

 

165,799,964

 

26,612,729

 

Other income

 

117,623,725

 

130,287,943

 

20,912,657

 

 

 

 

 

 

 

 

 

Income before income tax expense and equity in income

 

1,289,620,550

 

950,693,719

 

152,596,863

 

 

 

 

 

 

 

 

 

Income tax expense

 

(262,186,225

)

(294,525,956

)

(47,274,676

)

Equity in income of affiliates

 

57,525,830

 

34,343,000

 

5,512,432

 

 

 

 

 

 

 

 

 

Net income

 

1,084,960,155

 

690,510,763

 

110,834,619

 

 

 

 

 

 

 

 

 

Less: Net (income)/loss attributable to noncontrolling interests

 

(8,545,258

)

23,895,101

 

3,835,428

 

 

 

 

 

 

 

 

 

Net income attributable to Ctrip’s shareholders

 

1,076,414,897

 

714,405,864

 

114,670,047

 

 

 

 

 

 

 

 

 

Comprehensive income

 

704,976,536

 

828,093,466

 

132,918,166

 

 

 

 

 

 

 

 

 

Earnings per ordinary share

 

 

 

 

 

 

 

- Basic

 

29.92

 

20.87

 

3.35

 

- Diluted

 

28.30

 

19.92

 

3.20

 

 

 

 

 

 

 

 

 

Earnings per ADS

 

 

 

 

 

 

 

- Basic

 

7.48

 

5.22

 

0.84

 

- Diluted

 

7.08

 

4.98

 

0.80

 

 

 

 

 

 

 

 

 

Weighted average ordinary shares outstanding

 

 

 

 

 

 

 

- Basic

 

35,977,063

 

34,236,761

 

34,236,761

 

- Diluted

 

38,030,974

 

36,090,785

 

36,090,785

 

 

 

 

 

 

 

 

 

* Share-based compensation charges included are as follows:

 

 

 

 

 

 

 

Product development

 

98,955,335

 

132,583,177

 

21,281,067

 

Sales and marketing

 

48,191,019

 

55,892,394

 

8,971,348

 

General and administrative

 

195,645,003

 

243,245,751

 

39,043,635

 

 



 

Ctrip.com International, Ltd.

Reconciliation of  GAAP and Non-GAAP Results

(In RMB, except % and per share information)

 

 

 

Quarter Ended December 31, 2012

 

 

 

GAAP Result

 

% of Net
Revenue

 

Share-based
Compensation

 

% of Net
Revenue

 

Non-GAAP
Result

 

% of Net
Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product development

 

(264,099,634

)

24

%

35,881,144

 

3

%

(228,218,490

)

21

%

Sales and marketing

 

(280,764,753

)

25

%

14,379,832

 

1

%

(266,384,921

)

24

%

General and administrative

 

(151,879,211

)

14

%

63,478,526

 

6

%

(88,400,685

)

8

%

Total operating expenses

 

(696,743,598

)

63

%

113,739,502

 

10

%

(583,004,096

)

53

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

119,906,922

 

11

%

113,739,502

 

10

%

233,646,424

 

21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Ctrip’s shareholders

 

192,552,026

 

17

%

113,739,502

 

10

%

306,291,528

 

28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ordinary share (RMB)

 

5.51

 

 

 

3.18

 

 

 

8.70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ADS (RMB)

 

1.38

 

 

 

0.80

 

 

 

2.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ADS (USD)

 

0.22

 

 

 

0.13

 

 

 

0.35

 

 

 

 

 

 

Quarter Ended September 30, 2012

 

 

 

GAAP Result

 

% of Net
Revenue

 

Share-based
Compensation

 

% of Net
Revenue

 

Non-GAAP
Result

 

% of Net
Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product development

 

(243,244,924

)

21

%

33,671,462

 

3

%

(209,573,462

)

18

%

Sales and marketing

 

(302,596,451

)

26

%

14,028,219

 

1

%

(288,568,232

)

25

%

General and administrative

 

(151,107,619

)

13

%

60,789,858

 

5

%

(90,317,761

)

8

%

Total operating expenses

 

(696,948,994

)

59

%

108,489,539

 

9

%

(588,459,455

)

50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

190,092,830

 

16

%

108,489,539

 

9

%

298,582,369

 

25

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Ctrip’s shareholders

 

193,816,797

 

17

%

108,489,539

 

9

%

302,306,336

 

26

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ordinary share (RMB)

 

5.65

 

 

 

3.16

 

 

 

8.82

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ADS (RMB)

 

1.41

 

 

 

0.79

 

 

 

2.20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ADS (USD)

 

0.22

 

 

 

0.13

 

 

 

0.35

 

 

 

 

 

 

Quarter Ended December 31, 2011

 

 

 

GAAP Result

 

% of Net
Revenue

 

Share-based
Compensation

 

% of Net
Revenue

 

Non-GAAP
Result

 

% of Net
Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product development

 

(172,796,077

)

19

%

28,161,520

 

3

%

(144,634,557

)

16

%

Sales and marketing

 

(184,658,424

)

20

%

13,336,213

 

1

%

(171,322,211

)

19

%

General and administrative

 

(113,264,071

)

12

%

53,218,496

 

6

%

(60,045,575

)

6

%

Total operating expenses

 

(470,718,572

)

51

%

94,716,229

 

10

%

(376,002,343

)

41

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

230,581,484

 

25

%

94,716,229

 

10

%

325,297,713

 

35

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Ctrip’s shareholders

 

252,523,894

 

27

%

94,716,229

 

10

%

347,240,123

 

38

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ordinary share (RMB)

 

6.70

 

 

 

2.51

 

 

 

9.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ADS (RMB)

 

1.67

 

 

 

0.63

 

 

 

2.30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ADS (USD)

 

0.27

 

 

 

0.10

 

 

 

0.37

 

 

 

 



 

Ctrip.com International, Ltd.

Reconciliation of  GAAP and Non-GAAP Results

(In RMB, except % and per share information)

 

 

 

Year Ended December 31, 2012

 

 

 

GAAP Result

 

% of Net
Revenue

 

Share-based
Compensation

 

% of Net
Revenue

 

Non-GAAP Result

 

% of Net
Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product development

 

(911,904,722

)

22

%

132,583,177

 

3

%

(779,321,545

)

19

%

Sales and marketing

 

(984,002,165

)

24

%

55,892,394

 

1

%

(928,109,771

)

22

%

General and administrative

 

(570,487,457

)

14

%

243,245,751

 

6

%

(327,241,706

)

8

%

Total operating expenses

 

(2,466,394,344

)

59

%

431,721,322

 

10

%

(2,034,673,022

)

49

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

654,605,812

 

16

%

431,721,322

 

10

%

1,086,327,134

 

26

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Ctrip’s shareholders

 

714,405,864

 

17

%

431,721,322

 

10

%

1,146,127,186

 

28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ordinary share (RMB)

 

19.92

 

 

 

11.96

 

 

 

31.88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ADS (RMB)

 

4.98

 

 

 

2.99

 

 

 

7.97

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ADS (USD)

 

0.80

 

 

 

0.48

 

 

 

1.28

 

 

 

 

 

 

Year Ended December 31, 2011

 

 

 

GAAP Result

 

% of Net
Revenue

 

Share-based
Compensation

 

% of Net
Revenue

 

Non-GAAP Result

 

% of Net
Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product development

 

(601,485,367

)

17

%

98,955,335

 

3

%

(502,530,032

)

14

%

Sales and marketing

 

(624,599,686

)

18

%

48,191,019

 

1

%

(576,408,667

)

16

%

General and administrative

 

(400,875,621

)

11

%

195,645,003

 

6

%

(205,230,618

)

6

%

Total operating expenses

 

(1,626,960,674

)

47

%

342,791,357

 

10

%

(1,284,169,317

)

37

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

1,065,994,170

 

30

%

342,791,357

 

10

%

1,408,785,527

 

40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Ctrip’s shareholders

 

1,076,414,897

 

31

%

342,791,357

 

10

%

1,419,206,254

 

41

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ordinary share (RMB)

 

28.30

 

 

 

9.01

 

 

 

37.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ADS (RMB)

 

7.08

 

 

 

2.25

 

 

 

9.33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ADS (USD)

 

1.12

 

 

 

0.36

 

 

 

1.48

 

 

 

 

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=RMB6.2301 on December 31, 2012 published by the Federal Reserve Board.