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 May 2015
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 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/Xiaofan Wang |
|
|
Name |
: |
Xiaofan Wang |
|
|
Title |
: |
Chief Financial Officer |
Date: May 14, 2015
EXHIBIT INDEX
Exhibit No. |
|
Description |
99.1 |
|
Press release regarding Ctrips unaudited first quarter 2015 financial results |
Exhibit 99.1
Ctrip Reports Unaudited First Quarter of 2015 Financial Results
Shanghai, China, May 13, 2015 - Ctrip.com International, Ltd. (Nasdaq: CTRP), a leading travel service provider of accommodation reservation, transportation ticketing, packaged tours and corporate travel management in China (Ctrip or the Company), today announced its unaudited financial results for the first quarter ended March 31, 2015.
Highlights for the First Quarter of 2015
· Net revenues were RMB2.3 billion (US$373 million) for the first quarter of 2015, up 46% year-on-year.
· Accommodation reservation volume increased 60% year-on-year, and accommodation reservation revenues increased 45% year-on-year, reaching RMB952 million (US$154 million) for the first quarter of 2015.
· Transportation ticketing volume increased 104% year-on-year, and transportation ticketing revenues increased 46% year-on-year, reaching RMB948 million (US$153 million) for the first quarter of 2015.
· Gross margin was 70% for the first quarter of 2015, compared to 72% in the same period in 2014, and 69% in the previous quarter.
· Net Loss attributable to Ctrips shareholders was RMB126 million (US$20 million) for the first quarter of 2015, compared to net income attributable to Ctrips shareholders of RMB115 million (US$19 million) in the same period in 2014. Excluding share-based compensation charges (non-GAAP), net income attributable to Ctrips shareholders was RMB33 million (US$5 million), compared to net income attributable to Ctrips shareholders of RMB237 million (US$38 million) in the same period in 2014.
· Diluted earnings per ADS were RMB-0.90 (US$-0.15) for the first quarter of 2015. Excluding share-based compensation charges (non-GAAP), diluted earnings per ADS were RMB0.23 (US$0.04) for the first quarter of 2015.
· Share-based compensation charges were RMB159 million (US$26 million), accounting for 7% of the net revenues, or RMB1.13 (US$0.19) per ADS for the first quarter of 2015.
We are pleased with the strong results delivered in the first quarter of 2015, said James Liang, Chairman of the Board and Chief Executive Officer of Ctrip. Accommodation reservation and transportation ticketing services reached 60% and 104% year-over-year growth in volume, respectively. Total air tickets sold increased 64% on a yearly basis, a new record high. The investments that we have made over the past few years continue to gain strong momentum and the majority of our new initiatives grew 200%~800% year-over-year in the first quarter. Cumulative mobile app downloads reached approximately 800 million by the end of first quarter, an increase of over 550% from a year ago. Mobile channels accounted for around 70% of total online transactions this quarter. We look forward to seeing greater achievements in the coming quarters with our growth strategy and solid execution in technology, products and services.
First Quarter of 2015 Financial Results and Business Updates
For the first quarter of 2015, Ctrip reported total revenues of RMB2.4 billion (US$394 million), representing a 46% increase from the same period in 2014. Total revenues for the first quarter of 2015 increased by 21% from the previous quarter.
Accommodation reservation revenues amounted to RMB952 million (US$154 million) for the first quarter of 2015, representing a 45% increase year-on-year, primarily driven by an increase of 60% in accommodation reservation volume. Accommodation reservation revenues increased by 13% quarter-on-quarter.
Transportation ticketing revenues for the first quarter of 2015 were RMB948 million (US$153 million), representing a 46% increase year-on-year, primarily driven by an increase of 104% in ticketing volume. Transportation ticketing revenues increased by 23% quarter-on-quarter.
Packaged-tour revenues for the first quarter of 2015 were RMB396 million (US$64 million), representing a 53% increase year-on-year, primarily driven by an increase in volume growth of organized tours and self-guided tours. Packaged-tour revenues increased by 70% quarter-on-quarter, primarily due to seasonality.
Corporate travel revenues for the first quarter of 2015 were RMB93 million (US$15 million), representing a 31% increase year-on-year, primarily driven by the increased corporate travel demand from business activities. Corporate travel revenues decreased by 14% quarter-on-quarter, primarily due to seasonality.
For the first quarter of 2015, net revenues were RMB2.3 billion (US$373 million), representing a 46% increase from the same period in 2014. Net revenues for the first quarter of 2015 increased by 21% from the previous quarter.
Gross margin was 70% for the first quarter of 2015, compared to 72% in the same period in 2014 and 69% in the previous quarter.
Product development expenses for the first quarter of 2015 increased by 83% to RMB808 million (US$130 million) from the same period in 2014, primarily due to an increase in product development personnel related expenses. Product development expenses for the first quarter of 2015 increased by 2% from the previous quarter. Excluding share-based compensation charges (non-GAAP), product development expenses accounted for 32% of the net revenues, increased from 25% in the same period in 2014 and decreased from 39% in the previous quarter.
Sales and marketing expenses for the first quarter of 2015 increased by 68% to RMB723 million (US$117 million) from the same period in 2014, primarily due to an increase in sales and marketing related activities. Sales and marketing expenses for the first quarter of 2015 increased by 2% from the previous quarter. Excluding share-based compensation charges (non-GAAP), sales and marketing expenses accounted for 30% of the net revenues, increased from 26% in the same period in 2014 and decreased from 36% in the previous quarter.
General and administrative expenses for the first quarter of 2015 increased by 36% to RMB259 million (US$42 million) from the same period in 2014 primarily due to an increase in amortization expenses for intangible assets of newly acquired entities. General and administrative expenses for the first quarter of 2015 increased by 11% from the previous quarter, primarily due to an increase in administrative personnel related expenses and amortization expenses for intangible assets of newly acquired entities. Excluding share-based compensation charges (non-GAAP), general and administrative expenses accounted for 8% of the net revenues, remained consistent with the same period in 2014 and decreased from 9% in the previous quarter.
Loss from operations for the first quarter of 2015 was RMB180 million (US$29 million), compared to income from operations of RMB71 million (US$11 million) in the same period in 2014 and loss from operations of RMB401 million (US$65 million) in the previous quarter. Excluding share-based compensation charges (non-GAAP), loss from operations was RMB21 million (US$3 million), compared to income from operations of RMB193 million (US$31 million) in the same period in 2014 and loss from operations of RMB274 million (US$44 million) in the previous quarter.
Operating margin was -8% for the first quarter of 2015, compared to 4% in the same period in 2014, and -21% in the previous quarter. Excluding share-based compensation charges (non-GAAP), operating margin was -1%, compared to 12% in the same period in 2014 and -14% in the previous quarter.
Income tax expense for the first quarter of 2015 was RMB6 million (US$1 million), compared to income tax expense of RMB47 million (US$8 million) in the same period of 2014 and income tax benefit of RMB13 million (US$2 million) in the previous quarter.
Net loss attributable to Ctrips shareholders for the first quarter of 2015 was RMB126 million (US$20 million), compared to net income attributable to Ctrips shareholders of RMB115 million (US$19 million) in the same period in 2014 and net loss attributable to Ctrips shareholders of RMB224 million (US$36 million) in the previous quarter. Excluding share-based compensation charges (non-GAAP), net income attributable to Ctrips shareholders was RMB33 million (US$5 million), compared to net income attributable to Ctrips shareholders of RMB237 million (US$38 million) in the same period in 2014 and net loss attributable to Ctrips shareholders of RMB98 million (US$16 million) in the previous quarter.
Diluted earnings per ADS were RMB-0.90 (US$-0.15) for the first quarter of 2015. Excluding share-based compensation charges (non-GAAP), diluted earnings per ADS were RMB0.23 (US$0.04) for the first quarter of 2015.
As of March 31, 2015, the balance of cash and cash equivalents, restricted cash and short-term investment was RMB12.0 billion (US$1.9 billion).
Business Outlook
For the second quarter of 2015, the Company expects to continue the net revenue growth year-on-year at a rate of approximately 45-50%. 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 U.S. Eastern Time on May 13, 2015 (or 8:00AM on May 14, 2015 in the Shanghai/Hong Kong Time) 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 +1.800.219.3192, International dial-in number +1.617.597.5412, Passcode 112 582 42#. For pre-registration, please click
https://www.theconferencingservice.com/prereg/key.process?key=PCC7UULCK
A telephone replay of the call will be available after the conclusion of the conference call until May 20, 2015. 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 60671293.
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. 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, severe or prolonged downturn in the global or Chinese economy, general declines or disruptions in the travel industry, volatility in the trading price of Ctrips ADSs, Ctrips reliance on its relationships and contractual arrangements 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 mainland 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, adverse changes in economic and political policies of the PRC government, inflation in China, 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 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 2015 and 2014. 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 Ctrips 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 accommodation reservation, transportation ticketing, packaged tours, and corporate travel management in China. It is the largest online consolidator of accommodations and transportation tickets in China in terms of transaction volume. Ctrip enables business and leisure travelers to make informed and cost-effective bookings by aggregating comprehensive travel related information and offering its services through an advanced transaction and service platform consisting of its mobile apps, Internet websites and centralized, toll-free, 24-hour customer service center. Ctrip also helps customers book vacation packages and guided tours. In addition, through its corporate travel management services, Ctrip helps 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 12229
Email: iremail@ctrip.com
Ctrip.com International, Ltd.
Unaudited Condensed Consolidated Balance Sheets
|
|
December 31, 2014 |
|
March 31, 2015 |
|
March 31, 2015 |
|
|
|
RMB |
|
RMB |
|
USD |
|
|
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
5,300,887,799 |
|
4,311,369,022 |
|
695,494,277 |
|
Restricted cash |
|
836,394,951 |
|
865,772,402 |
|
139,663,236 |
|
Short-term investment |
|
6,438,854,587 |
|
6,842,571,354 |
|
1,103,818,576 |
|
Accounts receivable, net |
|
1,826,765,949 |
|
2,210,788,815 |
|
356,636,363 |
|
Prepayments and other current assets |
|
2,480,276,272 |
|
2,315,730,652 |
|
373,565,196 |
|
Deferred tax assets, current |
|
193,503,366 |
|
255,928,867 |
|
41,285,508 |
|
|
|
|
|
|
|
|
|
Total current assets |
|
17,076,682,924 |
|
16,802,161,112 |
|
2,710,463,156 |
|
|
|
|
|
|
|
|
|
Long-term deposits and prepayments |
|
306,661,011 |
|
310,789,896 |
|
50,135,489 |
|
Land use rights |
|
104,568,868 |
|
103,785,228 |
|
16,742,253 |
|
Property, equipment and software |
|
5,220,626,461 |
|
5,257,015,252 |
|
848,042,467 |
|
Investment |
|
5,318,756,447 |
|
5,203,328,079 |
|
839,381,849 |
|
Goodwill |
|
1,892,507,708 |
|
2,560,115,471 |
|
412,988,461 |
|
Intangible assets |
|
668,202,371 |
|
998,373,386 |
|
161,053,942 |
|
Other long-term receviables |
|
702,911,223 |
|
708,285,655 |
|
114,258,050 |
|
|
|
|
|
|
|
|
|
Total assets |
|
31,290,917,013 |
|
31,943,854,079 |
|
5,153,065,667 |
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Short-term Debt * |
|
3,560,488,641 |
|
3,115,803,370 |
|
502,630,000 |
|
Accounts payable |
|
2,304,111,525 |
|
3,517,158,340 |
|
567,375,115 |
|
Salary and welfare payable |
|
525,157,105 |
|
519,344,190 |
|
83,778,705 |
|
Taxes payable |
|
339,452,319 |
|
429,769,608 |
|
69,328,861 |
|
Advances from customers |
|
3,937,477,522 |
|
3,375,465,619 |
|
544,517,764 |
|
Accrued liability for customer reward program |
|
430,852,908 |
|
498,639,966 |
|
80,438,775 |
|
Other payables and accruals |
|
1,617,162,761 |
|
1,635,657,733 |
|
263,858,319 |
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
12,714,702,781 |
|
13,091,838,826 |
|
2,111,927,539 |
|
|
|
|
|
|
|
|
|
Deferred tax liabilities, non-current |
|
132,506,644 |
|
201,661,814 |
|
32,531,346 |
|
Long-term Debt |
|
8,065,980,000 |
|
8,058,700,000 |
|
1,300,000,000 |
|
|
|
|
|
|
|
|
|
Total liabilities |
|
20,913,189,425 |
|
21,352,200,640 |
|
3,444,458,885 |
|
|
|
|
|
|
|
|
|
SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
Share capital |
|
3,085,272 |
|
3,107,849 |
|
501,347 |
|
Additional paid-in capital |
|
4,828,021,816 |
|
5,073,415,053 |
|
818,424,754 |
|
Statutory reserves |
|
134,098,747 |
|
134,098,747 |
|
21,632,319 |
|
Accumulated other comprehensive income |
|
443,579,376 |
|
323,899,274 |
|
52,250,246 |
|
Retained Earnings |
|
5,726,024,997 |
|
5,600,038,316 |
|
903,377,693 |
|
Treasury stock |
|
(1,605,630,913 |
) |
(1,605,630,913 |
) |
(259,014,504 |
) |
|
|
|
|
|
|
|
|
Total Ctrips shareholders equity |
|
9,529,179,295 |
|
9,528,928,326 |
|
1,537,171,855 |
|
|
|
|
|
|
|
|
|
Noncontrolling interests |
|
848,548,293 |
|
1,062,725,113 |
|
171,434,927 |
|
|
|
|
|
|
|
|
|
Total shareholders equity |
|
10,377,727,588 |
|
10,591,653,439 |
|
1,708,606,782 |
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
31,290,917,013 |
|
31,943,854,079 |
|
5,153,065,667 |
|
* Short-term Debt represents short-term borrowings from commercial banks and Convertible Senior Notes which may be redemeed within one year
Ctrip.com International, Ltd.
Unaudited Condensed Consolidated Statements of Comprehensive Income
|
|
Quarter Ended |
|
Quarter Ended |
|
Quarter Ended |
|
Quarter Ended |
|
|
|
March 31, 2014 |
|
December 31, 2014 |
|
March 31, 2015 |
|
March 31, 2015 |
|
|
|
RMB |
|
RMB |
|
RMB |
|
USD |
|
|
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
Revenues: |
|
|
|
|
|
|
|
|
|
Accommodation reservation ** |
|
656,662,297 |
|
841,899,849 |
|
951,779,930 |
|
153,537,656 |
|
Transportation ticketing *** |
|
651,065,201 |
|
773,696,894 |
|
947,907,791 |
|
152,913,017 |
|
Packaged tour |
|
259,220,548 |
|
233,363,600 |
|
395,912,244 |
|
63,867,115 |
|
Corporate travel |
|
70,956,329 |
|
108,149,606 |
|
92,713,417 |
|
14,956,189 |
|
Others |
|
35,268,438 |
|
63,296,892 |
|
54,989,178 |
|
8,870,653 |
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
1,673,172,813 |
|
2,020,406,841 |
|
2,443,302,560 |
|
394,144,630 |
|
|
|
|
|
|
|
|
|
|
|
Less: business tax and related surcharges |
|
(91,384,691 |
) |
(107,108,067 |
) |
(128,526,318 |
) |
(20,733,395 |
) |
|
|
|
|
|
|
|
|
|
|
Net revenues |
|
1,581,788,122 |
|
1,913,298,774 |
|
2,314,776,242 |
|
373,411,235 |
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
(449,411,887 |
) |
(583,612,903 |
) |
(704,606,314 |
) |
(113,664,513 |
) |
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
1,132,376,235 |
|
1,329,685,871 |
|
1,610,169,928 |
|
259,746,722 |
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
Product development * |
|
(440,653,457 |
) |
(789,187,599 |
) |
(808,446,542 |
) |
(130,415,638 |
) |
Sales and marketing * |
|
(429,548,555 |
) |
(707,201,365 |
) |
(722,504,606 |
) |
(116,551,800 |
) |
General and administrative * |
|
(191,227,092 |
) |
(234,203,387 |
) |
(259,486,138 |
) |
(41,859,354 |
) |
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
(1,061,429,104 |
) |
(1,730,592,351 |
) |
(1,790,437,286 |
) |
(288,826,792 |
) |
|
|
|
|
|
|
|
|
|
|
Income/(loss) from operations |
|
70,947,131 |
|
(400,906,480 |
) |
(180,267,358 |
) |
(29,080,070 |
) |
|
|
|
|
|
|
|
|
|
|
Interest income **** |
|
92,166,471 |
|
57,159,146 |
|
62,633,910 |
|
10,103,873 |
|
Interest expense **** |
|
(32,998,931 |
) |
(50,487,030 |
) |
(53,078,347 |
) |
(8,562,405 |
) |
Other (expense)/income |
|
(14,298,252 |
) |
45,500,152 |
|
(15,496,474 |
) |
(2,499,834 |
) |
|
|
|
|
|
|
|
|
|
|
Income/(loss) before income tax expense and equity in income |
|
115,816,419 |
|
(348,734,212 |
) |
(186,208,269 |
) |
(30,038,436 |
) |
|
|
|
|
|
|
|
|
|
|
Income tax (expense)/benefit |
|
(46,686,845 |
) |
13,379,084 |
|
(6,289,394 |
) |
(1,014,582 |
) |
Equity in income of affiliates |
|
19,231,991 |
|
38,233,823 |
|
9,391,560 |
|
1,515,012 |
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) |
|
88,361,565 |
|
(297,121,305 |
) |
(183,106,103 |
) |
(29,538,006 |
) |
|
|
|
|
|
|
|
|
|
|
Less: Net loss attributable to noncontrolling interests |
|
26,990,188 |
|
72,696,599 |
|
57,119,422 |
|
9,214,296 |
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) attributable to Ctrips shareholders |
|
115,351,753 |
|
(224,424,706 |
) |
(125,986,681 |
) |
(20,323,710 |
) |
|
|
|
|
|
|
|
|
|
|
Comprehensive loss attributable to Ctrips shareholders |
|
(180,401,468 |
) |
(322,594,544 |
) |
(245,666,783 |
) |
(39,630,067 |
) |
|
|
|
|
|
|
|
|
|
|
Earnings per ordinary share |
|
|
|
|
|
|
|
|
|
- Basic |
|
3.39 |
|
(6.41 |
) |
(3.58 |
) |
(0.58 |
) |
- Diluted |
|
3.00 |
|
(6.41 |
) |
(3.58 |
) |
(0.58 |
) |
|
|
|
|
|
|
|
|
|
|
Earnings per ADS |
|
|
|
|
|
|
|
|
|
- Basic |
|
0.85 |
|
(1.60 |
) |
(0.90 |
) |
(0.15 |
) |
- Diluted |
|
0.75 |
|
(1.60 |
) |
(0.90 |
) |
(0.15 |
) |
|
|
|
|
|
|
|
|
|
|
Weighted average ordinary shares outstanding |
|
|
|
|
|
|
|
|
|
- Basic |
|
33,994,500 |
|
35,032,648 |
|
35,178,644 |
|
35,178,644 |
|
- Diluted |
|
39,496,370 |
|
35,032,648 |
|
35,178,644 |
|
35,178,644 |
|
* Share-based compensation charges included are as follows: |
|
|
|
|
|
|
|
|
|
Product development |
|
44,381,634 |
|
50,677,920 |
|
69,471,054 |
|
11,206,816 |
|
Sales and marketing |
|
12,995,817 |
|
15,049,518 |
|
17,634,267 |
|
2,844,695 |
|
General and administrative |
|
64,266,792 |
|
60,880,262 |
|
71,805,377 |
|
11,583,381 |
|
** Accommodation reservation revenues mainly represent revenues from reservations of hotels, hostels, vacation rentals and other accommodation related services.
*** Transportation ticketing revenues mainly represent revenues from reservations of air tickets, railway tickets and other transportation related services.
**** Interest expenses are separately presented and have been reclassified from interest income, net with no effect on net income or retained earnings.
Ctrip.com International, Ltd.
Reconciliation of GAAP and Non-GAAP Results
(In RMB, except % and per share information)
|
|
Quarter Ended March 31, 2015 |
| ||||||||||
|
|
GAAP Result |
|
% of Net |
|
Share-based |
|
% of Net |
|
Non-GAAP Result |
|
% of Net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development |
|
(808,446,542 |
) |
35 |
% |
69,471,054 |
|
3 |
% |
(738,975,488 |
) |
32 |
% |
Sales and marketing |
|
(722,504,606 |
) |
31 |
% |
17,634,267 |
|
1 |
% |
(704,870,339 |
) |
30 |
% |
General and administrative |
|
(259,486,138 |
) |
11 |
% |
71,805,377 |
|
3 |
% |
(187,680,761 |
) |
8 |
% |
Total operating expenses |
|
(1,790,437,286 |
) |
77 |
% |
158,910,698 |
|
7 |
% |
(1,631,526,588 |
) |
70 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(loss) from operations |
|
(180,267,358 |
) |
-8 |
% |
158,910,698 |
|
7 |
% |
(21,356,660 |
) |
-1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) attributable to Ctrips shareholders |
|
(125,986,681 |
) |
-5 |
% |
158,910,698 |
|
7 |
% |
32,924,017 |
|
2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ordinary share (RMB) |
|
(3.58 |
) |
|
|
4.52 |
|
|
|
0.94 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (RMB) |
|
(0.90 |
) |
|
|
1.13 |
|
|
|
0.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (USD) |
|
(0.15 |
) |
|
|
0.19 |
|
|
|
0.04 |
|
|
|
|
|
Quarter Ended December 31, 2014 |
| ||||||||||
|
|
GAAP Result |
|
% of Net |
|
Share-based |
|
% of Net |
|
Non-GAAP Result |
|
% of Net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development |
|
(789,187,599 |
) |
41 |
% |
50,677,920 |
|
3 |
% |
(738,509,679 |
) |
39 |
% |
Sales and marketing |
|
(707,201,365 |
) |
37 |
% |
15,049,518 |
|
1 |
% |
(692,151,847 |
) |
36 |
% |
General and administrative |
|
(234,203,387 |
) |
12 |
% |
60,880,262 |
|
3 |
% |
(173,323,125 |
) |
9 |
% |
Total operating expenses |
|
(1,730,592,351 |
) |
90 |
% |
126,607,700 |
|
7 |
% |
(1,603,984,651 |
) |
84 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
(400,906,480 |
) |
-21 |
% |
126,607,700 |
|
7 |
% |
(274,298,780 |
) |
-14 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Ctrips shareholders |
|
(224,424,706 |
) |
-12 |
% |
126,607,700 |
|
7 |
% |
(97,817,006 |
) |
-5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ordinary share (RMB) |
|
(6.41 |
) |
|
|
3.61 |
|
|
|
(2.80 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (RMB) |
|
(1.60 |
) |
|
|
0.90 |
|
|
|
(0.70 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (USD) |
|
(0.26 |
) |
|
|
0.15 |
|
|
|
(0.11 |
) |
|
|
|
|
Quarter Ended March 31, 2014 |
| ||||||||||
|
|
GAAP Result |
|
% of Net |
|
Share-based |
|
% of Net |
|
Non-GAAP Result |
|
% of Net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development |
|
(440,653,457 |
) |
28 |
% |
44,381,634 |
|
3 |
% |
(396,271,823 |
) |
25 |
% |
Sales and marketing |
|
(429,548,555 |
) |
27 |
% |
12,995,817 |
|
1 |
% |
(416,552,738 |
) |
26 |
% |
General and administrative |
|
(191,227,092 |
) |
12 |
% |
64,266,792 |
|
4 |
% |
(126,960,300 |
) |
8 |
% |
Total operating expenses |
|
(1,061,429,104 |
) |
67 |
% |
121,644,243 |
|
8 |
% |
(939,784,861 |
) |
59 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
70,947,131 |
|
4 |
% |
121,644,243 |
|
8 |
% |
192,591,374 |
|
12 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Ctrips shareholders |
|
115,351,753 |
|
7 |
% |
121,644,243 |
|
8 |
% |
236,995,996 |
|
15 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ordinary share (RMB) |
|
3.00 |
|
|
|
3.08 |
|
|
|
6.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (RMB) |
|
0.75 |
|
|
|
0.77 |
|
|
|
1.52 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (USD) |
|
0.12 |
|
|
|
0.12 |
|
|
|
0.24 |
|
|
|
Notes for all the condensed consolidated 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=RMB6.199 on March 31, 2015 published by the Federal Reserve Board.