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, 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: May 14, 2015

 

2



 

EXHIBIT INDEX

 

Exhibit No.

 

Description

99.1

 

Press release regarding Ctrip’s unaudited first quarter 2015 financial results

 

3


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 Ctrip’s shareholders was RMB126 million (US$20 million) for the first quarter of 2015, compared to net income attributable to Ctrip’s shareholders of RMB115 million (US$19 million) in the same period in 2014. Excluding share-based compensation charges (non-GAAP), net income attributable to Ctrip’s shareholders was RMB33 million (US$5 million), compared to net income attributable to Ctrip’s 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 Ctrip’s shareholders for the first quarter of 2015 was RMB126 million (US$20 million), compared to net income attributable to Ctrip’s shareholders of RMB115 million (US$19 million) in the same period in 2014 and net loss attributable to Ctrip’s shareholders of RMB224 million (US$36 million) in the previous quarter. Excluding share-based compensation charges (non-GAAP), net income attributable to Ctrip’s shareholders was RMB33 million (US$5 million), compared to net income attributable to Ctrip’s shareholders of RMB237 million (US$38 million) in the same period in 2014 and net loss attributable to Ctrip’s 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 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 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 Ctrip’s strategic and operational plans, contain forward-looking statements. Ctrip may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission on Forms 20-F and 6-K, etc., in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. 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 further increase Ctrip’s brand recognition to obtain new business partners and consumers, failure to compete against new and existing competitors, failure to successfully manage current growth and potential future growth, risks associated with any strategic investments or acquisitions, seasonality in the travel industry in mainland China, Hong Kong, Macau or Taiwan, failure to successfully develop Ctrip’s corporate travel business, damage to or failure of Ctrip’s infrastructure and technology, loss of services of Ctrip’s key executives, 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, including its annual report on Form 20-F and other filings. All information provided in this press release and in the attachments is as of the date of the issuance, and Ctrip does not undertake any obligation to update any forward-looking statement, except as required under applicable law.

 



 

About Non-GAAP Financial Measures

 

To supplement Ctrip’s unaudited condensed consolidated financial statements presented in accordance with United States Generally Accepted Accounting Principles (“GAAP”), Ctrip uses non-GAAP financial information related to product development expenses, sales and marketing expenses, general and administrative expenses, income from operations, operating margin, net income, and diluted earnings per ordinary share and per ADS, each of which is adjusted from the most comparable GAAP result to exclude the share-based compensation charges recorded under ASC 718, “Compensation-Stock Compensation” for 2015 and 2014. 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 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 Ctrip’s 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 Ctrip’s shareholders

 

115,351,753

 

(224,424,706

)

(125,986,681

)

(20,323,710

)

 

 

 

 

 

 

 

 

 

 

Comprehensive loss attributable to Ctrip’s 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
Revenues

 

Share-based
Compensation

 

% of Net
Revenues

 

Non-GAAP Result

 

% of Net
Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 Ctrip’s 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
Revenues

 

Share-based
Compensation

 

% of Net
Revenues

 

Non-GAAP Result

 

% of Net
Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 Ctrip’s 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
Revenues

 

Share-based
Compensation

 

% of Net
Revenues

 

Non-GAAP Result

 

% of Net
Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 Ctrip’s 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.