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 March 2018

 


 

Commission File Number: 001-33853

 


 

CTRIP.COM INTERNATIONAL, LTD.

 

968 Jin Zhong 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/Xiaofan Wang

 

Name

:

Xiaofan Wang

 

Title

:

Chief Financial Officer

 

Date: March 15, 2018

 

2



 

EXHIBIT INDEX

 

Exhibit No. 

 

Description

 

 

 

99.1

 

Press release regarding Ctrip’s unaudited fourth quarter and full year 2017 financial results

 

3


Exhibit 99.1

 

Ctrip Reports Unaudited Fourth Quarter and Full Year of 2017 Financial Results

 

Shanghai, China, March 15, 2018 - 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 fourth quarter and full year ended December 31, 2017.

 

Key Highlights for the Fourth Quarter and Full Year of 2017

 

·                                Ctrip reported strong financial results in the fourth quarter of 2017 and achieved robust growth for the full year of 2017.

 

·                      Net revenue increased 26% year-on-year to RMB6.4 billion (US$980 million) in the fourth quarter of 2017, and achieved RMB26.8 billion (US$4.1 billion) for the full year of 2017, representing 39% growth year-on-year.

 

·                      Gross margin was 83% for the fourth quarter of 2017, improving from 78% for the same period of 2016 due to further efficiency gain, which was consistent with the previous quarter.

 

·                      Operating margin for the full year of 2017 was 11%, compared to -8% in 2016. Excluding share-based compensation charges, non-GAAP operating margin for the full year of 2017 was 18%, compared to 10% in 2016.

 

·                                Ctrip’s international businesses sustained robust growth momentum.

 

·                      Non-China related flight ticket volume for the fourth quarter of 2017 continued to grow rapidly, accounting for 30% of total international tickets.

 

·                      Skyscanner’s direct booking revenue for the fourth quarter of 2017 nearly doubled compared to the same period of 2016.

 

·                      Trip.com, achieved triple-digit growth in air ticketing volume for five consecutive quarters, benefiting from Skyscanner’s direct booking initiatives.

 

·                                The Company continued to make progress in penetrating lower-tier cities.

 

·                      Penetration rate in targeted cities increased by over 50% on average in 2017.

 

·                      The Company opened over 1,000 Ctrip and Qunar branded offline stores in 2017. Total gross merchandise volume, or GMV, of these stores, including 5,000 Traveling Bestone stores, grew over 30% in 2017.

 

“We had strong results in the fourth quarter, even as we transitioned through short-term challenges in certain areas of our business,” said Jane Sun, Chief Executive Officer. “We continue to execute on our growth strategy and are encouraged with our progress, especially in international expansion and penetration of lower-tier cities. As users increasingly appreciate the convenience of Ctrip’s unique one-stop travel platform, we are very excited about the opportunities ahead of us.”

 

“I’m proud of the progress our team has made, and the many ways that Ctrip is striving to make travel more convenient and enjoyable,” said James Liang, Executive Chairman. “We will always endeavor to maximize Ctrip’s social impact while increasing the company’s commercial value. Guided by the fundamental principles of consistency, transparency, and equality, we will continuously improve our products and services.”

 



 

Fourth Quarter and Full Year of 2017 Financial Results and Business Updates

 

For the fourth quarter of 2017, Ctrip reported net revenue of RMB6.4 billion (US$980 million), representing a 26% increase from the same period in 2016. Net revenue for the fourth quarter of 2017 decreased 19% from the previous quarter, primarily due to seasonality and product change in domestic air ticketing.

 

For the full year ended December 31, 2017, net revenue was RMB26.8 billion (US$4.1 billion), representing a 39% increase from 2016.

 

Accommodation reservation revenue for the fourth quarter of 2017 was RMB2.3 billion (US$356 million), representing a 25% increase from the same period in 2016, primarily driven by an increase in accommodation reservation volume. Accommodation reservation revenue for the fourth quarter of 2017 decreased 18% from the previous quarter, primarily due to seasonality.

 

For the full year ended December 31, 2017, accommodation reservation revenue was RMB9.5 billion (US$1.5 billion), representing a 30% increase from 2016. The accommodation reservation revenue accounted for 35% of the total revenue in 2017 and 37% of the total revenue in 2016.

 

Transportation ticketing revenue for the fourth quarter of 2017 was RMB2.9 billion (US$450 million), representing a 20% increase from the same period in 2016, primarily driven by an increase in ticketing volume and the consolidation of Skyscanner’s financial results since December 31, 2016. Transportation ticketing revenue decrease 15% from the previous quarter, primarily due to product change in domestic air ticketing.

 

For the full year ended December 31, 2017, transportation ticketing revenue was RMB12.2 billion (US$1.9 billion), representing a 38% increase from 2016. The transportation ticketing revenue accounted for 45% of the total revenue in 2017 and remained consistent with 2016.

 

Packaged tour revenue for the fourth quarter of 2017 was RMB623 million (US$96 million), representing a 34% increase from the same period in 2016, primarily driven by an increase in volume growth of organized tours and self-guided tours. Packaged-tour revenue for the fourth quarter of 2017 decreased 40% from the previous quarter, primarily due to seasonality.

 

For the full year ended December 31, 2017, packaged-tour revenue was RMB3.0 billion (US$457 million), representing a 29% increase from 2016. The packaged-tour revenue accounted for 11% of the total revenue in 2017 and 12% of the total revenue in 2016.

 

Corporate travel revenue for the fourth quarter of 2017 was RMB207 million (US$32 million), representing a 15% increase from the same period in 2016, primarily driven by expansion in travel product coverage. Corporate travel revenue for the fourth quarter of 2017 increased 2% from the previous quarter.

 

For the full year ended December 31, 2017, corporate travel revenue was RMB753 million (US$116 million), representing a 24% increase from 2016. The corporate travel revenue accounted for 3% of the total revenue in 2017 and remained consistent with 2016.

 



 

Gross margin was 83% for the fourth quarter of 2017, compared to 78% in the same period in 2016, and remained consistent with the previous quarter.

 

For the full year ended December 31, 2017, gross margin was 83%, compared to 75% in 2016.

 

Product development expenses for the fourth quarter of 2017 increased by 20% to RMB2.1 billion (US$319 million) from the same period in 2016, primarily due to the increase in product development personnel related expenses. Product development expenses for the fourth quarter of 2017 decreased 5% from the previous quarter, primarily due to the decrease in product development personnel related expenses. Product development expenses for the fourth quarter of 2017 accounted for 33% of the net revenue. Excluding share-based compensation charges, Non-GAAP product development expenses for the fourth quarter of 2017 accounted for 29% of the net revenue, which increased from 27% for the same period of 2016 and increased from 25% for the previous quarter.

 

For the full year ended December 31, 2017, product development expenses increased by 7% to RMB8.3 billion (US$1.3 billion) from 2016 and accounted for 31% of the net revenue. Excluding share-based compensation charges, Non-GAAP product development expenses accounted for 27% of the net revenue, compared to 29% in 2016.

 

Sales and marketing expenses for the fourth quarter of 2017 increased by 38% to RMB2.0 billion (US$313 million) from the same period in 2016, primarily due to an increase in sales and marketing related activities. Sales and marketing expenses for the fourth quarter of 2017 decreased 14% from the previous quarter, primarily due to the decrease in sales and marketing related activities. Sales and marketing expenses for the fourth quarter of 2017 accounted for 32% of the net revenue. Excluding share-based compensation charges, Non-GAAP sales and marketing expenses for the fourth quarter of 2017 accounted for 31% of the net revenue, which increased from 28% in the same period in 2016 and increased from 30% in the previous quarter.

 

For the full year ended December 31, 2017, sales and marketing expenses increased by 42% to RMB8.3 billion (US$1.3 billion) from 2016 and accounted for 31% of the net revenue. Excluding share-based compensation charges, Non-GAAP sales and marketing expenses accounted for 30% of the net revenue, which increased from 28% in 2016.

 

General and administrative expenses for the fourth quarter of 2017 increased by 30% to RMB701 million (US$108 million) from the same period in 2016, primarily due to an increase in consulting expenses and the provision of trade and other receivables. General and administrative expenses for the fourth quarter of 2017 increased 4% from the previous quarter, primarily due to an increase in the provision of trade and other receivables. General and administrative expenses for the fourth quarter of 2017 accounted for 11% of the net revenue. Excluding share-based compensation charges, Non-GAAP general and administrative expenses accounted for 9% of the net revenue, which increased from 7% for the same period in 2016 and the previous quarter.

 

For the full year ended December 31, 2017, general and administrative expenses increased by 4% to RMB2.6 billion (US$403 million) from 2016 and accounted for 10% of the net revenue. Excluding share-based compensation charges, Non-GAAP general and administrative expenses accounted for 7% of the net revenue, which remained consistent with 2016.

 



 

Income from operations for the fourth quarter of 2017 was RMB508 million (US$78 million), compared to RMB207 million in the same period in 2016 and RMB1.4 billion in the previous quarter. Excluding share-based compensation charges, Non-GAAP income from operations was RMB908 million (US$140 million), compared to RMB797 million in the same period in 2016 and RMB1.7 billion in the previous quarter.

 

For the full year ended December 31, 2017, income from operations was RMB2.9 billion (US$450 million), compared to loss from operations of RMB1.6 billion in 2016. Excluding share-based compensation charges, Non-GAAP income from operations was RMB4.8 billion (US$732 million), compared to RMB2.0 billion in 2016.

 

Operating margin was 8% for the fourth quarter of 2017, compared to 4% in the same period in 2016, and 17% in the previous quarter. Excluding share-based compensation charges, Non-GAAP operating margin was 14%, compared to 16% in the same period in 2016 and 22% in the previous quarter.

 

For the full year ended December 31, 2017, operating margin was 11%, compared to -8% in 2016. Excluding share-based compensation charges, Non-GAAP operating margin was 18%, compared to 10% in 2016.

 

Income tax expense for the fourth quarter of 2017 was RMB289 million (US$44 million), compared to RMB110 million in the same period of 2016 and RMB313 million in the previous quarter. The change in the Group’s effective tax rate reflects primarily profitability changes in our subsidiaries with different tax rates and certain non-tax deductible losses including the share based compensation.

 

For the full year ended December 31, 2017, income tax expense was RMB1.3 billion (US$197 million), compared to RMB478 million in 2016.

 

Net income attributable to Ctrip’s shareholders for the fourth quarter of 2017 was RMB504 million (US$77 million), compared to RMB645 million in the same period in 2016 and RMB1.2 billion in the previous quarter. Excluding share-based compensation charges, Non-GAAP net income attributable to Ctrip’s shareholders was RMB904 million (US$139 million), compared to RMB1.2 billion in the same period in 2016 and RMB1.6 billion in the previous quarter.

 

For the full year ended December 31, 2017, net income attributable to Ctrip’s shareholders was RMB2.1 billion (US$329 million), compared to net loss of RMB1.4 billion in 2016. Excluding share-based compensation charges, Non-GAAP net income attributable to Ctrip’s shareholders was RMB4.0 billion (US$611 million), compared to RMB2.1 billion in 2016.

 

Diluted earnings per ADS were RMB0.88 (US$0.14) for the fourth quarter of 2017. Excluding share-based compensation charges, Non-GAAP diluted earnings per ADS were RMB1.56 (US$0.24) for the fourth quarter of 2017.

 



 

For the full year ended December 31, 2017, diluted earnings per ADS were RMB3.82 (US$0.59). Excluding share-based compensation charges, Non-GAAP diluted earnings per ADS were RMB6.90 (US$1.06).

 

As of December 31, 2017, the balance of cash and cash equivalents, restricted cash and short-term investment was RMB48.1 billion (US$7.4 billion).

 

New Revenue Recognition Accounting Standard

 

Effective January 1, 2018, the Company adopted a new revenue recognition standard, Accounting Standards Update 2014-09 (the “New Revenue Accounting Standard”).  The Company currently estimates that the impact of this new standard on its revenue reported in comparative periods of 2018 is not material if the new standard is adopted retrospectively.

 

Business Outlook

 

For the first quarter of 2018, the Company expects the net revenue growth to continue at a year-on-year rate of approximately 9~11%, which is estimated based on Crip’s new revenue recognition standard while taking into account the revenue reported for the same period in 2017. This forecast reflects Ctrip’s current and preliminary view, which is subject to change.

 

Conference Call

 

Ctrip’s management team will host a conference call at 8:00PM U.S. Eastern Time on March 14, 2018 (or 8:00AM on Mar 15, 2018 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 archive for twelve months at this website.

 

Listeners may access the call by dialing the following numbers:

 

US:

 

+1-855-8219-305 or +1-240-254-3156

Hong Kong:

 

+852- 3077-3569

China:

 

800-820-8527 or 400-612-6501

International:

 

+65-6653-5870

Passcode:

 

07034263#  

 

For pre-registration, please click http://aerp.arkadinasia.com/e-142/nasdaq-ctrip-com-international.

 

A telephone replay of the call will be available after the conclusion of the conference call until March 21, 2018. The dial-in details for the replay:

 

International dial-in number:

 

+65-6653-5846

Passcode:

 

 515076012#

 



 

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. 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 Ctrip’s ADSs, Ctrip’s reliance on its relationships and contractual arrangements with travel suppliers and strategic alliances, 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 the relevant jurisdictions where Ctrip operates, failure to successfully develop Ctrip’s existing or future business lines, damage to or failure of Ctrip’s infrastructure and technology, loss of services of Ctrip’s 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 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. 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 attributable to Ctrip’s shareholders, and diluted earnings per ordinary share and per ADS, each of which (except for net commission earned) is adjusted from the most comparable GAAP result to exclude the share-based compensation charges recorded under ASC 718, “Compensation-Stock Compensation” and its share-based compensation charges are not tax deductible. 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 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 196455
Email:
iremail@ctrip.com

 



 

Ctrip.com International, Ltd.

Unaudited Condensed Consolidated Balance Sheets

 

 

 

December 31, 2016

 

December 31, 2017

 

December 31, 2017

 

 

 

RMB

 

RMB

 

USD

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

18,434,681,251

 

18,242,991,687

 

2,803,896,483

 

Restricted cash

 

1,744,490,307

 

1,748,796,431

 

268,785,090

 

Short-term investment

 

14,112,862,288

 

28,129,938,110

 

4,323,492,324

 

Accounts receivable, net

 

4,624,818,322

 

4,559,052,701

 

700,713,570

 

Prepayments and other current assets

 

6,994,589,672

 

6,546,041,220

 

1,006,108,114

 

 

 

 

 

 

 

 

 

Total current assets

 

45,911,441,840

 

59,226,820,149

 

9,102,995,581

 

 

 

 

 

 

 

 

 

Long-term deposits and prepayments

 

1,147,279,197

 

839,920,256

 

129,093,380

 

Land use rights

 

99,544,772

 

96,761,364

 

14,871,949

 

Property, equipment and software

 

5,591,960,081

 

5,615,500,429

 

863,086,613

 

Investment

 

20,532,822,365

 

25,573,785,268

 

3,930,618,826

 

Goodwill

 

56,015,185,590

 

56,246,051,292

 

8,644,859,796

 

Intangible assets

 

13,924,769,931

 

13,750,315,921

 

2,113,384,861

 

Other long-term receivable

 

815,586,298

 

237,353,359

 

36,480,543

 

Deferred tax assets, non-current

 

375,311,594

 

461,969,275

 

71,003,377

 

 

 

 

 

 

 

 

 

Total assets

 

144,413,901,668

 

162,048,477,313

 

24,906,394,926

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Short-term debt

 

6,887,309,589

 

16,316,282,473

 

2,507,766,699

 

Accounts payable

 

7,278,791,082

 

7,459,203,252

 

1,146,458,548

 

Salary and welfare payable

 

2,508,430,757

 

3,464,692,073

 

532,513,421

 

Taxes payable

 

1,084,241,429

 

927,463,089

 

142,548,467

 

Advances from customers

 

8,190,840,057

 

7,867,532,529

 

1,209,217,609

 

Accrued liability for customer reward program

 

658,170,680

 

609,621,643

 

93,697,131

 

Other payables and accruals

 

3,687,242,592

 

5,515,137,342

 

847,661,087

 

 

 

 

 

 

 

 

 

Total current liabilities

 

30,295,026,186

 

42,159,932,401

 

6,479,862,962

 

 

 

 

 

 

 

 

 

Deferred tax liabilities, non-current

 

3,607,882,808

 

3,847,440,251

 

591,340,739

 

Long-term debt

 

34,650,673,553

 

29,220,254,767

 

4,491,070,926

 

Other long-term liabilities

 

339,566,619

 

347,820,491

 

53,459,031

 

 

 

 

 

 

 

 

 

Total liabilities

 

68,893,149,166

 

75,575,447,910

 

11,615,733,658

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

Share capital

 

4,960,354

 

5,173,301

 

795,122

 

Additional paid-in capital

 

65,819,998,701

 

71,341,098,032

 

10,964,926,000

 

Statutory reserves

 

237,495,820

 

383,623,583

 

58,961,865

 

Accumulated other comprehensive income

 

1,010,373,732

 

6,379,296,866

 

980,479,976

 

Retained Earnings

 

6,699,580,613

 

8,695,442,393

 

1,336,465,025

 

Treasury stock

 

(2,235,574,510

)

(2,110,820,623

)

(324,427,189

)

 

 

 

 

 

 

 

 

Total Ctrip’s shareholders’ equity

 

71,536,834,710

 

84,693,813,552

 

13,017,200,799

 

 

 

 

 

 

 

 

 

Noncontrolling interests

 

3,983,917,792

 

1,779,215,851

 

273,460,469

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

75,520,752,502

 

86,473,029,403

 

13,290,661,268

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

144,413,901,668

 

162,048,477,313

 

24,906,394,926

 

 



 

Ctrip.com International, Ltd.

Unaudited Condensed Consolidated Statements of Comprehensive Income

 

 

 

Quarter Ended

 

Quarter Ended

 

Quarter Ended

 

Quarter Ended

 

 

 

December 31, 2016

 

September 30, 2017

 

December 31, 2017

 

December 31, 2017

 

 

 

RMB

 

RMB

 

RMB

 

USD

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

Revenue:

 

 

 

 

 

 

 

 

 

Accommodation reservation

 

1,847,501,104

 

2,820,384,460

 

2,315,910,747

 

355,948,964

 

Transportation ticketing

 

2,446,350,221

 

3,428,194,609

 

2,925,129,686

 

449,584,201

 

Packaged-tour

 

466,510,925

 

1,033,088,540

 

623,164,978

 

95,778,703

 

Corporate travel

 

179,055,911

 

202,879,041

 

206,505,261

 

31,739,277

 

Others

 

239,340,250

 

472,404,223

 

354,490,157

 

54,484,140

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

5,178,758,411

 

7,956,950,873

 

6,425,200,829

 

987,535,285

 

 

 

 

 

 

 

 

 

 

 

Less: Sales tax and surcharges

 

(111,476,576

)

(57,274,816

)

(46,076,958

)

(7,081,899

)

 

 

 

 

 

 

 

 

 

 

Net revenue

 

5,067,281,835

 

7,899,676,057

 

6,379,123,871

 

980,453,386

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

(1,126,360,012

)

(1,303,483,658

)

(1,061,324,509

)

(163,122,590

)

 

 

 

 

 

 

 

 

 

 

Gross profit

 

3,940,921,823

 

6,596,192,399

 

5,317,799,362

 

817,330,796

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Product development *

 

(1,722,336,331

)

(2,185,439,369

)

(2,074,369,881

)

(318,824,813

)

Sales and marketing *

 

(1,470,860,760

)

(2,377,850,924

)

(2,034,233,300

)

(312,655,933

)

General and administrative *

 

(540,338,329

)

(673,903,837

)

(701,459,946

)

(107,812,420

)

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

(3,733,535,420

)

(5,237,194,130

)

(4,810,063,127

)

(739,293,166

)

 

 

 

 

 

 

 

 

 

 

Income from operations

 

207,386,403

 

1,358,998,269

 

507,736,235

 

78,037,630

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

126,421,150

 

271,592,321

 

336,310,776

 

51,690,020

 

Interest expense

 

(219,680,448

)

(318,779,226

)

(323,800,026

)

(49,767,153

)

Other (expense)/income

 

(286,715,547

)

233,444,936

 

336,851,596

 

51,773,142

 

 

 

 

 

 

 

 

 

 

 

(Loss)/income before income tax expense and equity in income

 

(172,588,442

)

1,545,256,300

 

857,098,581

 

131,733,639

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

(110,246,775

)

(313,405,180

)

(289,470,044

)

(44,490,731

)

Equity in income/(loss) of affiliates

 

873,284,942

 

32,357,293

 

(98,044,574

)

(15,069,175

)

 

 

 

 

 

 

 

 

 

 

Net income

 

590,449,725

 

1,264,208,413

 

469,583,963

 

72,173,733

 

 

 

 

 

 

 

 

 

 

 

Net loss/(income) attributable to non-controlling interests

 

54,866,263

 

(35,090,626

)

33,989,737

 

5,224,127

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Ctrip’s shareholders

 

645,315,988

 

1,229,117,787

 

503,573,700

 

77,397,860

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income attributable to Ctrip’s shareholders

 

1,276,906,894

 

2,836,812,328

 

2,528,341,451

 

388,598,966

 

 

 

 

 

 

 

 

 

 

 

Earnings per ordinary share

 

 

 

 

 

 

 

 

 

- Basic

 

10.21

 

18.35

 

7.46

 

1.15

 

- Diluted

 

9.46

 

16.76

 

7.07

 

1.09

 

 

 

 

 

 

 

 

 

 

 

Earnings per ADS

 

 

 

 

 

 

 

 

 

- Basic

 

1.28

 

2.29

 

0.93

 

0.14

 

- Diluted

 

1.18

 

2.10

 

0.88

 

0.14

 

 

 

 

 

 

 

 

 

 

 

Weighted average ordinary shares outstanding

 

 

 

 

 

 

 

 

 

- Basic

 

63,194,669

 

66,988,804

 

67,498,755

 

67,498,755

 

- Diluted

 

69,583,733

 

78,630,110

 

73,845,325

 

73,845,325

 

 


* Share-based compensation charges included are as follows:

 

Product development

 

338,257,956

 

210,505,836

 

213,727,387

 

32,849,298

 

Sales and marketing

 

68,550,655

 

37,738,032

 

40,273,787

 

6,189,968

 

General and administrative

 

182,401,276

 

135,789,753

 

146,177,357

 

22,467,048

 

 



 

Ctrip.com International, Ltd.

Reconciliation of  GAAP and Non-GAAP Results

(In RMB, except % and per share information)

 

 

 

Quarter Ended December 31, 2017

 

 

 

GAAP Result

 

% of Net
Revenues

 

Share-based
Compensation

 

% of Net
Revenues

 

Non-GAAP Result

 

% of Net
Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product development

 

(2,074,369,881

)

33

%

213,727,387

 

3

%

(1,860,642,494

)

29

%

Sales and marketing

 

(2,034,233,300

)

32

%

40,273,787

 

1

%

(1,993,959,513

)

31

%

General and administrative

 

(701,459,946

)

11

%

146,177,357

 

2

%

(555,282,589

)

9

%

Total operating expenses

 

(4,810,063,127

)

75

%

400,178,531

 

6

%

(4,409,884,596

)

69

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

507,736,235

 

8

%

400,178,531

 

6

%

907,914,766

 

14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Ctrip’s shareholders

 

503,573,700

 

8

%

400,178,531

 

6

%

903,752,231

 

14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ordinary share (RMB)

 

7.07

 

 

 

5.38

 

 

 

12.45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ADS (RMB)

 

0.88

 

 

 

0.68

 

 

 

1.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ADS (USD)

 

0.14

 

 

 

0.10

 

 

 

0.24

 

 

 

 

 

 

Quarter Ended September 30, 2017

 

 

 

GAAP Result

 

% of Net
Revenues

 

Share-based
Compensation

 

% of Net
Revenues

 

Non-GAAP Result

 

% of Net
Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product development

 

(2,185,439,369

)

28

%

210,505,836

 

3

%

(1,974,933,533

)

25

%

Sales and marketing

 

(2,377,850,924

)

30

%

37,738,032

 

0

%

(2,340,112,892

)

30

%

General and administrative

 

(673,903,837

)

9

%

135,789,753

 

2

%

(538,114,084

)

7

%

Total operating expenses

 

(5,237,194,130

)

66

%

384,033,621

 

5

%

(4,853,160,509

)

61

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

1,358,998,269

 

17

%

384,033,621

 

5

%

1,743,031,890

 

22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Ctrip’s shareholders

 

1,229,117,787

 

16

%

384,033,621

 

5

%

1,613,151,408

 

20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ordinary share (RMB)

 

16.76

 

 

 

4.82

 

 

 

21.58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ADS (RMB)

 

2.10

 

 

 

0.60

 

 

 

2.70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ADS (USD)

 

0.32

 

 

 

0.09

 

 

 

0.41

 

 

 

 

 

 

Quarter Ended December 31, 2016

 

 

 

GAAP Result

 

% of Net
Revenues

 

Share-based
Compensation

 

% of Net
Revenues

 

Non-GAAP Result

 

% of Net
Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product development

 

(1,722,336,331

)

34

%

338,257,956

 

7

%

(1,384,078,375

)

27

%

Sales and marketing

 

(1,470,860,760

)

29

%

68,550,655

 

1

%

(1,402,310,105

)

28

%

General and administrative

 

(540,338,329

)

11

%

182,401,276

 

4

%

(357,937,053

)

7

%

Total operating expenses

 

(3,733,535,420

)

74

%

589,209,887

 

12

%

(3,144,325,533

)

62

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

207,386,403

 

4

%

589,209,887

 

12

%

796,596,290

 

16

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Ctrip’s shareholders

 

645,315,988

 

13

%

589,209,887

 

12

%

1,234,525,875

 

24

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ordinary share (RMB)

 

9.46

 

 

 

8.47

 

 

 

17.93

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ADS (RMB)

 

1.18

 

 

 

1.06

 

 

 

2.24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ADS (USD)

 

0.17

 

 

 

0.15

 

 

 

0.32

 

 

 

 

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=RMB6.5063 on December 29, 2017 published by the Federal Reserve Board.

 



 

Ctrip.com International, Ltd.

Condensed Consolidated Statements of Comprehensive Income

 

 

 

Year Ended

 

Year Ended

 

Year Ended

 

 

 

December 31, 2016

 

December 31, 2017

 

December 31, 2017

 

 

 

RMB

 

RMB

 

USD

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

Revenue:

 

 

 

 

 

 

 

Accommodation reservation

 

7,308,958,863

 

9,517,374,339

 

1,462,793,652

 

Transportation ticketing

 

8,826,516,571

 

12,221,029,997

 

1,878,337,918

 

Packaged-tour

 

2,310,198,894

 

2,970,383,429

 

456,539,574

 

Corporate travel

 

608,122,125

 

753,218,904

 

115,767,626

 

Others

 

734,290,185

 

1,514,978,795

 

232,847,977

 

 

 

 

 

 

 

 

 

Total revenue

 

19,788,086,638

 

26,976,985,464

 

4,146,286,747

 

 

 

 

 

 

 

 

 

Less: Sales tax and surcharges

 

(559,646,824

)

(197,354,446

)

(30,332,823

)

 

 

 

 

 

 

 

 

Net revenue

 

19,228,439,814

 

26,779,631,018

 

4,115,953,924

 

 

 

 

 

 

 

 

 

Cost of revenue

 

(4,729,750,192

)

(4,678,209,103

)

(719,027,574

)

 

 

 

 

 

 

 

 

Gross profit

 

14,498,689,622

 

22,101,421,915

 

3,396,926,350

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

Product development *

 

(7,687,421,506

)

(8,259,232,508

)

(1,269,420,793

)

Sales and marketing *

 

(5,860,927,432

)

(8,294,186,482

)

(1,274,793,121

)

General and administrative *

 

(2,518,819,170

)

(2,621,832,381

)

(402,968,259

)

 

 

 

 

 

 

 

 

Total operating expenses

 

(16,067,168,108

)

(19,175,251,371

)

(2,947,182,173

)

 

 

 

 

 

 

 

 

(Loss)/income from operations

 

(1,568,478,486

)

2,926,170,544

 

449,744,177

 

 

 

 

 

 

 

 

 

Interest income

 

567,144,610

 

987,610,015

 

151,792,880

 

Interest expense

 

(731,922,838

)

(1,286,284,010

)

(197,698,232

)

Other (expense)/income

 

(26,848,287

)

878,998,137

 

135,099,540

 

 

 

 

 

 

 

 

 

(Loss)/income before income tax expense and equity in income

 

(1,760,105,001

)

3,506,494,686

 

538,938,365

 

 

 

 

 

 

 

 

 

Income tax expense

 

(478,009,033

)

(1,280,523,340

)

(196,812,834

)

Equity in income/(loss) of affiliates

 

601,883,179

 

(65,116,066

)

(10,008,156

)

 

 

 

 

 

 

 

 

Net (loss)/income

 

(1,636,230,855

)

2,160,855,280

 

332,117,375

 

 

 

 

 

 

 

 

 

Net loss/(income) attributable to non-controlling interests

 

205,527,660

 

(18,843,743

)

(2,896,230

)

 

 

 

 

 

 

 

 

Net (loss)/income attributable to Ctrip’s shareholders

 

(1,430,703,195

)

2,142,011,537

 

329,221,145

 

 

 

 

 

 

 

 

 

Comprehensive (loss)/income attributable to Ctrip’s shareholders

 

(980,406,744

)

7,510,934,671

 

1,154,409,522

 

 

 

 

 

 

 

 

 

(Loss)/earnings per ordinary share

 

 

 

 

 

 

 

- Basic

 

(24.18

)

32.31

 

4.97

 

- Diluted

 

(24.18

)

30.57

 

4.70

 

 

 

 

 

 

 

 

 

(Loss)/earnings per ADS

 

 

 

 

 

 

 

- Basic

 

(3.02

)

4.04

 

0.62

 

- Diluted

 

(3.02

)

3.82

 

0.59

 

 

 

 

 

 

 

 

 

Weighted average ordinary shares outstanding

 

 

 

 

 

 

 

- Basic

 

59,166,582

 

66,300,808

 

66,300,808

 

- Diluted

 

59,166,582

 

71,775,893

 

71,775,893

 

 


* Share-based compensation charges included are as follows:

 

Product development

 

2,079,514,506

 

1,012,746,515

 

155,656,289

 

Sales and marketing

 

392,641,663

 

185,785,599

 

28,554,724

 

General and administrative

 

1,087,562,537

 

635,279,991

 

97,640,747

 

 



 

Ctrip.com International, Ltd.

Reconciliation of  GAAP and Non-GAAP Results

(In RMB, except % and per share information)

 

 

 

Year Ended December 31, 2017

 

 

 

GAAP Result

 

% of Net
Revenues

 

Share-based
Compensation

 

% of Net
Revenues

 

Non-GAAP Result

 

% of Net
Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product development

 

(8,259,232,508

)

31

%

1,012,746,515

 

4

%

(7,246,485,993

)

27

%

Sales and marketing

 

(8,294,186,482

)

31

%

185,785,599

 

1

%

(8,108,400,883

)

30

%

General and administrative

 

(2,621,832,381

)

10

%

635,279,991

 

2

%

(1,986,552,390

)

7

%

Total operating expenses

 

(19,175,251,371

)

72

%

1,833,812,105

 

7

%

(17,341,439,266

)

65

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

2,926,170,544

 

11

%

1,833,812,105

 

7

%

4,759,982,649

 

18

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Ctrip’s shareholders

 

2,142,011,537

 

8

%

1,833,812,105

 

7

%

3,975,823,642

 

15

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ordinary share (RMB)

 

30.57

 

 

 

24.63

 

 

 

55.20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ADS (RMB)

 

3.82

 

 

 

3.08

 

 

 

6.90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ADS (USD)

 

0.59

 

 

 

0.47

 

 

 

1.06

 

 

 

 

 

 

Year Ended December 31, 2016

 

 

 

GAAP Result

 

% of Net
Revenues

 

Share-based
Compensation

 

% of Net
Revenues

 

Non-GAAP Result

 

% of Net
Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product development

 

(7,687,421,506

)

40

%

2,079,514,506

 

11

%

(5,607,907,000

)

29

%

Sales and marketing

 

(5,860,927,432

)

30

%

392,641,663

 

2

%

(5,468,285,769

)

28

%

General and administrative

 

(2,518,819,170

)

13

%

1,087,562,537

 

6

%

(1,431,256,633

)

7

%

Total operating expenses

 

(16,067,168,108

)

84

%

3,559,718,706

 

19

%

(12,507,449,402

)

65

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss)/income from operations

 

(1,568,478,486

)

-8

%

3,559,718,706

 

19

%

1,991,240,220

 

10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss)/ income attributable to Ctrip’s shareholders

 

(1,430,703,195

)

-7

%

3,559,718,706

 

19

%

2,129,015,511

 

11

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted (loss)/earnings per ordinary share (RMB)

 

(24.18

)

 

 

56.58

 

 

 

32.40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted (loss)/earnings per ADS (RMB)

 

(3.02

)

 

 

7.07

 

 

 

4.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted (loss)/earnings per ADS (USD)

 

(0.44

)

 

 

1.02

 

 

 

0.58

 

 

 

 

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=RMB6.5063 on December 29, 2017 published by the Federal Reserve Board.

Note 2: Diluted net income/(loss) per share is calculated by dividing net income/(loss) attributable to ordinary shareholders by the weighted average number of ordinary shares and dilutive potential ordinary shares outstanding during the periods, including the dilutive effects of share-based awards and convertible senior notes. All dilutive potential ordinary shares had anti-dilutive impact and were excluded in computation of diluted EPS in the period when loss was reported.