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 UNDER
THE SECURITIES EXCHANGE ACT OF 1934
For the month of November, 2011
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):
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):
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant
has duly caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.
|
|
|
|
|
|
CTRIP.COM INTERNATIONAL, LTD.
|
|
|
By: |
/s/ Jane Jie Sun
|
|
|
|
Name: |
Jane Jie Sun |
|
|
|
Title: |
Chief Financial Officer |
|
Date: November 14, 2011
2
EXHIBIT INDEX
|
|
|
|
|
Exhibit No. |
|
Description |
|
|
|
|
|
|
99.1 |
|
|
Press release regarding Ctrips third quarter 2011 financial results |
3
Exhibit 99.1
Exhibit 99.1
Ctrip Reports Third Quarter 2011 Financial Results
Shanghai, China, November 13, 2011 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 quarter ended September 30, 2011.
Highlights for the Third Quarter of 2011
|
|
|
Net revenues were RMB975 million (US$153 million) for the third quarter of 2011, up 20%
year-on-year. |
|
|
|
|
Gross margin was 77% for the third quarter of 2011, compared to 78% in the same period
in 2010. |
|
|
|
|
Income from operations was RMB304 million (US$48 million) for the third quarter of 2011,
down 1% year-on-year. Excluding share-based compensation charges (non-GAAP), income from
operations was RMB395 million (US$62 million), up 7% year-on-year. |
|
|
|
|
Operating margin was 31% for the third quarter of 2011, compared to 38% in the same
period in 2010. Excluding share-based compensation charges (non-GAAP), operating margin was
41%, compared to 45% in the same period in 2010. |
|
|
|
|
Net income attributable to Ctrips shareholders was RMB325 million (US$51 million) in
the third quarter of 2011, up 2% year-on-year. Excluding share-based compensation charges
(non-GAAP), net income attributable to Ctrips shareholders was RMB416 million (US$65
million), up 9% year-on-year. |
|
|
|
|
Diluted earnings per ADS were RMB2.13 (US$0.33) for the third quarter of 2011. Excluding
share-based compensation charges (non-GAAP), diluted earnings per ADS were RMB2.73
(US$0.43) for the third quarter of 2011. |
|
|
|
|
Share-based compensation charges were RMB91 million (US$14 million), accounting for 9%
of the net revenues, or RMB0.59 (US$0.09) per ADS for the third quarter of 2011. |
Despite a challenging comparison base, Ctrip has continued to outperform the industry with
solid growth in the third quarter of 2011, said Min Fan, President and Chief Executive
Officer of Ctrip. The Ctrip team effectively implemented the Companys strategies to
extend market leadership in all areas. We are encouraged by the progress in sales and
marketing, product development and system enhancement. Building on these concerted efforts,
we believe the team will continue to succeed in this promising and challenging market.
Third Quarter 2011 Financial Results
For the third quarter of 2011, Ctrip reported total revenues of RMB1 billion (US$163
million), representing a 20% increase from the same period in 2010. Total revenues for the
third quarter of 2011 increased by 17% from the previous quarter.
Hotel reservation revenues amounted to RMB410 million (US$64 million) for the third quarter
of 2011, representing a 17% increase year-on-year and 12% increase quarter-on-quarter,
primarily driven by an increase in hotel reservation volume.
Air ticket booking revenues for the third quarter of 2011 were RMB385 million (US$60
million), representing a 22% increase year-on-year, primarily driven by a 16% increase in
air ticketing sales volume and a 6% increase in commission per ticket year-on-year. Air
ticket booking revenues increased 11% quarter-on-quarter.
Packaged-tour revenues for the third quarter of 2011 were RMB171 million (US$27 million),
representing a 22% increase year-on-year due to the increase of leisure travel volume.
Packaged-tour revenues increased 58% quarter-on-quarter, primarily due to seasonality.
Corporate travel revenues for the third quarter of 2011 were RMB43 million (US$7 million),
representing a 28% increase year-on-year and a 10% increase quarter-on-quarter, primarily
driven by the increased corporate travel demand from business activities.
For the third quarter of 2011, net revenues were RMB975 million (US$153 million),
representing a 20% increase from the same period in 2010. Net revenues for the third
quarter of 2011 increased by 17% from the previous quarter.
Gross margin was 77% in the third quarter of 2011, compared to 78% in the same period in
2010 and remained consistent with that in the previous quarter.
Product development expenses for the third quarter of 2011 increased by 31% to RMB162
million (US$25 million) from the same period in 2010, and increased by 18% from the
previous quarter, primarily due to an increase in product development personnel and
share-based compensation charges. Excluding share-based compensation charges (non-GAAP),
product development expenses accounted for 14% of the net revenues, increased from 13% in
the same period in 2010 and remained consistent with that in the previous quarter.
Sales and marketing expenses for the third quarter of 2011 increased by 39% to RMB174
million (US$27 million) from the same period in 2010, primarily due to an increase in sales
and marketing related activities and an increase in sales and marketing personnel. Sales
and marketing expenses for the third quarter of 2011 increased by 23% from the previous
quarter, primarily due to an increase in sales and marketing related activities. Excluding
share-based compensation charges (non-GAAP), sales and marketing expenses accounted for 17%
of the net revenues, increased from 14% in the same period in 2010 and increased from 16%
in the previous quarter.
General and administrative expenses for the third quarter of 2011 increased by 37% to
RMB109 million (US$17 million) from the same period in 2010, primarily due to an increase
in administrative personnel and share-based compensation charges. General and
administrative expenses for the third quarter of 2011 increased by 13% from the previous
quarter, primarily due to the increase in administrative personnel. Excluding share-based
compensation charges (non-GAAP), general and administrative
expenses accounted for 6% of
the net revenues, increased from 5% in the same period in 2010 and in the previous quarter.
Income from operations for the third quarter of 2011 was RMB304 million (US$48 million),
representing a decrease of 1% from the same period in 2010 and an increase of 13% from the
previous quarter. Excluding share-based compensation charges (non-GAAP), income from
operations was RMB395 million (US$62 million), representing an increase of 7% from the same
period in 2010 and an increase of 11% from the previous quarter.
Operating margin was 31% in the third quarter of 2011, compared to 38% in the same period
in 2010, and 32% in the previous quarter. Excluding share-based compensation charges
(non-GAAP), operating margin was 41%, decreased from 45% in the same period in 2010 and 43%
in the previous quarter.
The effective tax rate for the third quarter of 2011 was 21%, increased from 17% in the
same periods of 2010, primarily due to the normalization of the tax rate in the third
quarter of 2011. The effective tax rate for the third quarter of 2011 increased from 16% in
the previous quarter, primarily due to certain tax benefit granted by the local tax bureau
in the second quarter of 2011.
Net income attributable to Ctrips shareholders for the third quarter of 2011 was RMB325
million (US$51 million), representing an increase of 2% from the same period in 2010 and an
increase of 23% from the previous quarter. Excluding share-based compensation charges
(non-GAAP), net income attributable to Ctrips shareholders was RMB416 million (US$65
million), representing an increase of 9% from the same period in 2010 and an increase of
18% from the previous quarter.
Diluted earnings per ADS were RMB2.13 (US$0.33) for the third quarter of 2011. Excluding
share-based compensation charges (non-GAAP), diluted earnings per ADS were RMB2.73
(US$0.43) for the third quarter of 2011.
As of September 30, 2011, the balance of cash and cash equivalents, restricted cash and
short-term investment was RMB4.2 billion (US$664 million).
Business Outlook
For the fourth quarter of 2011, the Company expects to continue the net revenue growth
year-on-year at a rate of approximately 15-20%. 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 November
13, 2011 (or 9:00AM on November 14, 2011 in the Shanghai/HK time zone) following the
announcement.
The conference call will be available on Webcast live and replay at: http://ir.ctrip.com.
The call will be archived for one month at this website.
The dial-in details for the live conference call: U.S. Toll Free Number +1.888.679.8034,
International dial-in number +1.617.213.4847, Passcode 71329203. For pre-registration,
please click https://www.theconferencingservice.com/prereg/key.process?key=PQF9VA9F3.
A telephone replay of the call will be available after the conclusion of the conference
call through November 21, 2011. 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 31797822.
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 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, 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 2011 and 2010. 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 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 12258
Email: iremail@ctrip.com
Ctrip.com International, Ltd.
Consolidated Balance Sheets Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010 |
|
|
September 30, 2011 |
|
|
September 30, 2011 |
|
|
|
RMB |
|
|
RMB |
|
|
USD |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents |
|
|
2,153,935,111 |
|
|
|
2,900,100,504 |
|
|
|
454,703,748 |
|
Restricted cash |
|
|
224,179,126 |
|
|
|
209,747,411 |
|
|
|
32,886,079 |
|
Short-term
investment |
|
|
1,178,278,063 |
|
|
|
1,124,602,452 |
|
|
|
176,325,251 |
|
Accounts
receivable, net |
|
|
621,548,849 |
|
|
|
859,767,242 |
|
|
|
134,802,013 |
|
Prepayments and
other current
assets |
|
|
355,831,117 |
|
|
|
744,337,793 |
|
|
|
116,703,950 |
|
Deferred tax
assets, current |
|
|
37,136,184 |
|
|
|
39,437,172 |
|
|
|
6,183,313 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
4,570,908,450 |
|
|
|
5,877,992,574 |
|
|
|
921,604,354 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term deposits |
|
|
155,856,622 |
|
|
|
157,983,472 |
|
|
|
24,770,065 |
|
Land use rights |
|
|
106,333,805 |
|
|
|
104,392,645 |
|
|
|
16,367,614 |
|
Property, equipment
and software |
|
|
653,678,980 |
|
|
|
650,687,294 |
|
|
|
102,020,585 |
|
Investment |
|
|
1,574,230,623 |
|
|
|
1,271,948,031 |
|
|
|
199,427,412 |
|
Goodwill |
|
|
758,231,441 |
|
|
|
798,601,767 |
|
|
|
125,211,942 |
|
Intangible assets |
|
|
296,964,092 |
|
|
|
308,307,541 |
|
|
|
48,339,219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
8,116,204,013 |
|
|
|
9,169,913,324 |
|
|
|
1,437,741,191 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
|
595,283,281 |
|
|
|
736,318,369 |
|
|
|
115,446,593 |
|
Salary and welfare
payable |
|
|
159,258,508 |
|
|
|
135,915,909 |
|
|
|
21,310,114 |
|
Taxes payable |
|
|
161,772,241 |
|
|
|
209,328,113 |
|
|
|
32,820,338 |
|
Advances from
customers |
|
|
595,737,152 |
|
|
|
738,008,367 |
|
|
|
115,711,566 |
|
Accrued liability
for customer reward
program |
|
|
121,319,301 |
|
|
|
148,659,930 |
|
|
|
23,308,236 |
|
Other payables and
accruals |
|
|
247,528,032 |
|
|
|
195,798,678 |
|
|
|
30,699,069 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current
liabilities |
|
|
1,880,898,515 |
|
|
|
2,164,029,366 |
|
|
|
339,295,916 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax
liabilities,
non-current |
|
|
45,382,710 |
|
|
|
48,524,633 |
|
|
|
7,608,127 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,926,281,225 |
|
|
|
2,212,553,999 |
|
|
|
346,904,043 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
Share capital |
|
|
2,926,132 |
|
|
|
2,938,508 |
|
|
|
460,726 |
|
Additional paid-in
capital |
|
|
3,073,551,037 |
|
|
|
3,365,782,583 |
|
|
|
527,717,558 |
|
Statutory reserves |
|
|
93,384,908 |
|
|
|
93,384,908 |
|
|
|
14,641,723 |
|
Accumulated other
comprehensive
(loss) / income |
|
|
198,972,084 |
|
|
|
(164,319,915 |
) |
|
|
(25,763,549 |
) |
Retained Earnings |
|
|
2,734,858,610 |
|
|
|
3,558,749,613 |
|
|
|
557,972,658 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Ctrips
shareholders
equity |
|
|
6,103,692,771 |
|
|
|
6,856,535,697 |
|
|
|
1,075,029,116 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling
interests |
|
|
86,230,017 |
|
|
|
100,823,628 |
|
|
|
15,808,032 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders
equity |
|
|
6,189,922,788 |
|
|
|
6,957,359,325 |
|
|
|
1,090,837,148 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
and shareholders
equity |
|
|
8,116,204,013 |
|
|
|
9,169,913,324 |
|
|
|
1,437,741,191 |
|
Ctrip.com International, Ltd.
Consolidated Statements of Operations Information
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
Quarter Ended |
|
|
Quarter Ended |
|
|
Quarter Ended |
|
|
|
September 30, 2010 |
|
|
June 30, 2011 |
|
|
September 30, 2011 |
|
|
September 30, 2011 |
|
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
USD |
|
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotel reservation |
|
|
349,655,584 |
|
|
|
366,453,694 |
|
|
|
410,428,429 |
|
|
|
64,350,647 |
|
Air-ticketing |
|
|
315,236,102 |
|
|
|
347,339,141 |
|
|
|
385,068,223 |
|
|
|
60,374,447 |
|
Packaged tour |
|
|
140,858,679 |
|
|
|
108,282,983 |
|
|
|
171,367,702 |
|
|
|
26,868,564 |
|
Corporate travel |
|
|
33,938,560 |
|
|
|
39,560,736 |
|
|
|
43,367,133 |
|
|
|
6,799,488 |
|
Others |
|
|
23,035,896 |
|
|
|
24,751,318 |
|
|
|
28,982,115 |
|
|
|
4,544,076 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
862,724,821 |
|
|
|
886,387,872 |
|
|
|
1,039,213,602 |
|
|
|
162,937,222 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: business tax and related surcharges |
|
|
(50,520,118 |
) |
|
|
(53,360,164 |
) |
|
|
(64,512,791 |
) |
|
|
(10,114,894 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
|
|
812,204,703 |
|
|
|
833,027,708 |
|
|
|
974,700,811 |
|
|
|
152,822,328 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
(176,199,743 |
) |
|
|
(189,763,780 |
) |
|
|
(226,126,062 |
) |
|
|
(35,454,071 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
636,004,960 |
|
|
|
643,263,928 |
|
|
|
748,574,749 |
|
|
|
117,368,257 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development * |
|
|
(123,199,772 |
) |
|
|
(136,823,269 |
) |
|
|
(161,579,311 |
) |
|
|
(25,333,852 |
) |
Sales and marketing * |
|
|
(125,160,008 |
) |
|
|
(141,444,111 |
) |
|
|
(173,855,350 |
) |
|
|
(27,258,600 |
) |
General and administrative * |
|
|
(79,623,531 |
) |
|
|
(96,617,795 |
) |
|
|
(108,847,827 |
) |
|
|
(17,066,138 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
(327,983,311 |
) |
|
|
(374,885,175 |
) |
|
|
(444,282,488 |
) |
|
|
(69,658,590 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
308,021,649 |
|
|
|
268,378,753 |
|
|
|
304,292,261 |
|
|
|
47,709,667 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
9,767,903 |
|
|
|
23,045,312 |
|
|
|
31,233,511 |
|
|
|
4,897,070 |
|
Other income |
|
|
44,345,553 |
|
|
|
17,520,128 |
|
|
|
54,347,195 |
|
|
|
8,521,040 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense and equity in income |
|
|
362,135,105 |
|
|
|
308,944,193 |
|
|
|
389,872,967 |
|
|
|
61,127,777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
(62,186,716 |
) |
|
|
(47,954,023 |
) |
|
|
(82,055,004 |
) |
|
|
(12,865,319 |
) |
Equity in income of affiliates |
|
|
23,192,105 |
|
|
|
4,681,110 |
|
|
|
20,372,237 |
|
|
|
3,194,142 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
323,140,494 |
|
|
|
265,671,280 |
|
|
|
328,190,200 |
|
|
|
51,456,600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net income attributable to noncontrolling interests |
|
|
(3,001,333 |
) |
|
|
(1,968,908 |
) |
|
|
(2,909,902 |
) |
|
|
(456,241 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Ctrips shareholders |
|
|
320,139,161 |
|
|
|
263,702,372 |
|
|
|
325,280,298 |
|
|
|
51,000,359 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per ordinary share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic |
|
|
8.94 |
|
|
|
7.33 |
|
|
|
9.02 |
|
|
|
1.41 |
|
- Diluted |
|
|
8.42 |
|
|
|
6.90 |
|
|
|
8.54 |
|
|
|
1.34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per ADS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic |
|
|
2.23 |
|
|
|
1.83 |
|
|
|
2.26 |
|
|
|
0.35 |
|
- Diluted |
|
|
2.11 |
|
|
|
1.72 |
|
|
|
2.13 |
|
|
|
0.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average ordinary shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic |
|
|
35,815,709 |
|
|
|
35,962,623 |
|
|
|
36,049,244 |
|
|
|
36,049,244 |
|
- Diluted |
|
|
38,005,087 |
|
|
|
38,237,702 |
|
|
|
38,102,980 |
|
|
|
38,102,980 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Share-based compensation charges included are as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development |
|
|
16,583,720 |
|
|
|
24,155,875 |
|
|
|
26,713,733 |
|
|
|
4,188,418 |
|
Sales and marketing |
|
|
8,168,446 |
|
|
|
11,940,120 |
|
|
|
12,693,885 |
|
|
|
1,990,261 |
|
General and administrative |
|
|
35,491,501 |
|
|
|
51,104,033 |
|
|
|
51,099,151 |
|
|
|
8,011,783 |
|
Ctrip.com International, Ltd.
Reconciliation of GAAP and Non-GAAP Results
(In RMB, except % and per share information)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended September 30, 2011 |
|
|
|
|
|
|
|
% of Net |
|
|
Share-based |
|
|
% of Net |
|
|
Non-GAAP |
|
|
% of Net |
|
|
|
GAAP Result |
|
|
Revenue |
|
|
Compensation |
|
|
Revenue |
|
|
Result |
|
|
Revenue |
|
|
Product development |
|
|
(161,579,311 |
) |
|
|
17 |
% |
|
|
26,713,733 |
|
|
|
3 |
% |
|
|
(134,865,578 |
) |
|
|
14 |
% |
Sales and marketing |
|
|
(173,855,350 |
) |
|
|
18 |
% |
|
|
12,693,885 |
|
|
|
1 |
% |
|
|
(161,161,465 |
) |
|
|
17 |
% |
General and administrative |
|
|
(108,847,827 |
) |
|
|
11 |
% |
|
|
51,099,151 |
|
|
|
5 |
% |
|
|
(57,748,676 |
) |
|
|
6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
(444,282,488 |
) |
|
|
46 |
% |
|
|
90,506,769 |
|
|
|
9 |
% |
|
|
(353,775,719 |
) |
|
|
36 |
% |
Income from operations |
|
|
304,292,261 |
|
|
|
31 |
% |
|
|
90,506,769 |
|
|
|
9 |
% |
|
|
394,799,030 |
|
|
|
41 |
% |
Net income attributable to Ctrips shareholders |
|
|
325,280,298 |
|
|
|
33 |
% |
|
|
90,506,769 |
|
|
|
9 |
% |
|
|
415,787,067 |
|
|
|
43 |
% |
Diluted earnings per ordinary share (RMB) |
|
|
8.54 |
|
|
|
|
|
|
|
2.38 |
|
|
|
|
|
|
|
10.91 |
|
|
|
|
|
Diluted earnings per ADS (RMB) |
|
|
2.13 |
|
|
|
|
|
|
|
0.59 |
|
|
|
|
|
|
|
2.73 |
|
|
|
|
|
Diluted earnings per ADS (USD) |
|
|
0.33 |
|
|
|
|
|
|
|
0.09 |
|
|
|
|
|
|
|
0.43 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended June 30, 2011 |
|
|
|
|
|
|
|
% of Net |
|
|
Share-based |
|
|
% of Net |
|
|
Non-GAAP |
|
|
% of Net |
|
|
|
GAAP Result |
|
|
Revenue |
|
|
Compensation |
|
|
Revenue |
|
|
Result |
|
|
Revenue |
|
|
Product development |
|
|
(136,823,269 |
) |
|
|
16 |
% |
|
|
24,155,875 |
|
|
|
3 |
% |
|
|
(112,667,394 |
) |
|
|
14 |
% |
Sales and marketing |
|
|
(141,444,111 |
) |
|
|
17 |
% |
|
|
11,940,120 |
|
|
|
1 |
% |
|
|
(129,503,991 |
) |
|
|
16 |
% |
General and administrative |
|
|
(96,617,795 |
) |
|
|
12 |
% |
|
|
51,104,033 |
|
|
|
6 |
% |
|
|
(45,513,762 |
) |
|
|
5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
(374,885,175 |
) |
|
|
45 |
% |
|
|
87,200,028 |
|
|
|
10 |
% |
|
|
(287,685,147 |
) |
|
|
35 |
% |
Income from operations |
|
|
268,378,753 |
|
|
|
32 |
% |
|
|
87,200,028 |
|
|
|
10 |
% |
|
|
355,578,781 |
|
|
|
43 |
% |
Net income attributable to Ctrips shareholders |
|
|
263,702,372 |
|
|
|
32 |
% |
|
|
87,200,028 |
|
|
|
10 |
% |
|
|
350,902,400 |
|
|
|
42 |
% |
Diluted earnings per ordinary share (RMB) |
|
|
6.90 |
|
|
|
|
|
|
|
2.28 |
|
|
|
|
|
|
|
9.18 |
|
|
|
|
|
Diluted earnings per ADS (RMB) |
|
|
1.72 |
|
|
|
|
|
|
|
0.57 |
|
|
|
|
|
|
|
2.29 |
|
|
|
|
|
Diluted earnings per ADS (USD) |
|
|
0.27 |
|
|
|
|
|
|
|
0.09 |
|
|
|
|
|
|
|
0.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended September 30, 2010 |
|
|
|
|
|
|
|
% of Net |
|
|
Share-based |
|
|
% of Net |
|
|
Non-GAAP |
|
|
% of Net |
|
|
|
GAAP Result |
|
|
Revenue |
|
|
Compensation |
|
|
Revenue |
|
|
Result |
|
|
Revenue |
|
|
Product development |
|
|
(123,199,772 |
) |
|
|
15 |
% |
|
|
16,583,720 |
|
|
|
2 |
% |
|
|
(106,616,052 |
) |
|
|
13 |
% |
Sales and marketing |
|
|
(125,160,008 |
) |
|
|
15 |
% |
|
|
8,168,446 |
|
|
|
1 |
% |
|
|
(116,991,562 |
) |
|
|
14 |
% |
General and administrative |
|
|
(79,623,531 |
) |
|
|
10 |
% |
|
|
35,491,501 |
|
|
|
4 |
% |
|
|
(44,132,030 |
) |
|
|
5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
(327,983,311 |
) |
|
|
40 |
% |
|
|
60,243,667 |
|
|
|
7 |
% |
|
|
(267,739,644 |
) |
|
|
33 |
% |
Income from operations |
|
|
308,021,649 |
|
|
|
38 |
% |
|
|
60,243,667 |
|
|
|
7 |
% |
|
|
368,265,316 |
|
|
|
45 |
% |
Net income attributable to Ctrips shareholders |
|
|
320,139,161 |
|
|
|
39 |
% |
|
|
60,243,667 |
|
|
|
7 |
% |
|
|
380,382,828 |
|
|
|
47 |
% |
Diluted earnings per ordinary share (RMB) |
|
|
8.42 |
|
|
|
|
|
|
|
1.59 |
|
|
|
|
|
|
|
10.01 |
|
|
|
|
|
Diluted earnings per ADS (RMB) |
|
|
2.11 |
|
|
|
|
|
|
|
0.40 |
|
|
|
|
|
|
|
2.50 |
|
|
|
|
|
Diluted earnings per ADS (USD) |
|
|
0.31 |
|
|
|
|
|
|
|
0.06 |
|
|
|
|
|
|
|
0.37 |
|
|
|
|
|
Notes for all the 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=
RMB6.378 on September 30, 2011 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 share to four (4) ADSs representing one (1) ordinary share.
The change is reflected retroactively in the numbers for all the periods presented above.