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 September 2016
Commission File Number: 001-33853
CTRIP.COM INTERNATIONAL, LTD.
99 Fu Quan Road
Shanghai 200335, Peoples Republic of China
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F x Form 40-F o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):o
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
CTRIP.COM INTERNATIONAL, LTD. | ||
|
| ||
|
|
| |
|
By |
: |
/s/Xiaofan Wang |
|
Name |
: |
Xiaofan Wang |
|
Title |
: |
Chief Financial Officer |
Date: September 1, 2016
EXHIBIT INDEX
Exhibit No. |
|
Description |
|
|
|
99.1 |
|
Press release regarding Ctrips unaudited second quarter 2016 financial results |
Exhibit 99.1
Ctrip Reports Unaudited Second Quarter of 2016 Financial Results
Shanghai, China, Aug 31, 2016 - 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 second quarter ended June 30, 2016.
Highlights for the Second Quarter of 2016
· Net revenues for the second quarter of 2016 were RMB4.4 billion (US$664 million), up 75% year-on-year.
· Despite a tough comparable base in the second quarter of 2015, the accommodation reservation business experienced healthy growth this quarter, driven by strong increases in both volume and revenue per room night.
· The transportation ticketing business continued to see strong volume growth, benefiting from strong execution, the increasing contribution of new business units, and recent investments.
· Operating margin for the second quarter of 2016 was -9%, increasing meaningfully from -44% in the previous quarter. Excluding share-based compensation charges, Non-GAAP operating margin for the second quarter of 2016 was 4%, increasing meaningfully from 0% in the previous quarter, as a result of a material improvement in operating efficiency across all expense lines.
Ctrip continued to execute strongly in the second quarter of 2016, delivering solid top line growth and healthy margin expansion, said James Liang, Chairman of the Board and Chief Executive Officer of Ctrip. We will continue to strengthen our industry leadership by focusing on our one-stop online travel platform, expanding international travel inventory coverage, and improving operating efficiency.
Second Quarter of 2016 Financial Results and Business Updates
For the second quarter of 2016, Ctrip reported net revenues of RMB4.4 billion (US$664 million), representing an 75% increase from the same period in 2015, primarily due to the consolidation of the financial results of Qunar Cayman Islands Limited (Qunar) starting from December 31, 2015. Net revenues for the second quarter of 2016 increased 6% from the previous quarter.
Accommodation reservation revenues for the second quarter of 2016 were RMB1.8 billion (US$267 million), representing a 61% increase from the same period in 2015 and a 10% increase from the previous quarter, primarily driven by an increase in accommodation reservation volume and the consolidation of Qunars financial results since December 31, 2015.
Transportation ticketing revenues for the second quarter of 2016 were RMB2.0 billion (US$301 million), representing a 90% increase from the same period in 2015 and a 3% increase from the previous quarter, primarily driven by an increase in ticketing volume and the consolidation of Qunars financial results since December 31, 2015.
Packaged-tour revenues for the second quarter of 2016 were RMB474 million (US$71 million), representing a 44% increase from the same period in 2015, primarily driven by an increase in volume growth of organized tours and self-guided tours. Packaged-tour revenues for the second quarter of 2016 decreased 15% from the previous quarter, primarily due to seasonality.
Corporate travel revenues for the second quarter of 2016 were RMB147 million (US$22 million), representing a 22% increase from the same period in 2015 and a 27% increase from the previous quarter, primarily driven by increased corporate travel demand from business activities.
Gross margin was 72% for the second quarter of 2016, compared to 71% in the same period in 2015 and 73% in the previous quarter.
Product development expenses for the second quarter of 2016 increased by 116% to RMB1.7 billion (US$259 million) from the same period in 2015, primarily due to the consolidation of Qunars financial results since December 31, 2015. Product development expenses for the second quarter of 2016 decreased by 28% from the previous quarter, primarily due to the decrease in share-based compensation charges. Excluding share-based compensation charges (non-GAAP), product development expenses accounted for 31% of the net revenues, which increased from 29% in the same period in 2015, primarily due to the consolidation of Qunars financial results since December 31, 2015. Excluding share-based compensation charges (non-GAAP), product development expenses for the second quarter of 2016 decreased from 32% in the previous quarter.
Sales and marketing expenses for the second quarter of 2016 increased by 97% to RMB1.3 billion (US$202 million) from the same period in 2015, primarily due to the consolidation of Qunars financial results since December 31, 2015. Sales and marketing expenses for the second quarter of 2016 decreased by 13% from the previous quarter, primarily due to the decrease in share-based compensation charges. Excluding share-based compensation charges (non-GAAP), sales and marketing expenses accounted for 29% of the net revenues, which increased from 26% in the same period in 2015, primarily due to the consolidation of Qunars financial results since December 31, 2015. Excluding share-based compensation charges (non-GAAP), sales and marketing expenses for the second quarter of 2016 decreased from 33% in the previous quarter, primarily due to a meaningful improvement in operating efficiency in sales and marketing related activities.
General and administrative expenses for the second quarter of 2016 increased by 95% to RMB510 million (US$77 million) from the same period in 2015, primarily due to the consolidation of Qunars financial results since December 31, 2015. General and administrative expenses for the second quarter of 2016 decreased by 45% from the previous quarter, primarily due to the decrease in share-based compensation charges. Excluding share-based compensation charges (non-GAAP), general and administrative expenses accounted for 8% of the net revenues, which remained consistent with the same period in 2015 and the previous quarter.
Loss from operations for the second quarter of 2016 was RMB396 million (US$60 million), compared to income from operations of RMB61 million (US$10 million) in the same period in 2015 and loss from operations of RMB1.8 billion (US$283 million) in the previous quarter. Excluding share-based compensation charges (non-GAAP), income from operations was RMB182 million (US$27 million), compared to RMB214 million (US$35 million) in the same period in 2015 and RMB8 million (US$1 million) in the previous quarter.
Operating margin was -9% for the second quarter of 2016, compared to 2% in the same period in 2015, and -44% in the previous quarter. Excluding share-based compensation charges (non-GAAP), operating margin was 4%, compared to 8% in the same period in 2015 and 0% in the previous quarter.
Income tax expense for the second quarter of 2016 was RMB53 million (US$8 million), compared to RMB31 million (US$5 million) in the same period of 2015 and RMB94 million (US$15 million) in the previous quarter.
Net loss attributable to Ctrips shareholders for the second quarter of 2016 was RMB521 million (US$78 million), compared to net income of RMB143 million (US$23 million) in the same period in 2015 and net loss of RMB1.6 billion (US$245 million) in the previous quarter. Excluding share-based compensation charges (non-GAAP), net income attributable to Ctrips shareholders was RMB57 million (US$9 million), compared to RMB296 million (US$48 million) in the same period in 2015 and RMB257 million (US$40 million) in the previous quarter.
Diluted earnings per ADS were RMB-1.13 (US$-0.17) for the second quarter of 2016. Excluding share-based compensation charges (non-GAAP), diluted earnings per ADS were RMB0.12 (US$0.02) for the second quarter of 2015.
As of June 30, 2016, the balance of cash and cash equivalents, restricted cash and short-term investment was RMB18 billion (US$2.7 billion).
Business Outlook
For the third quarter of 2016, the Company expects the net revenue growth to continue at a year-on-year rate of approximately 70-75%. 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 August 31, 2016 (or 8:00AM on September 1, 2016 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 +1.800.230.3019, International dial-in number +1.617.597.5413, Passcode 74821671#. For pre-registration, please click https://www.theconferencingservice.com/prereg/key.process?key=PWQDCQ7NK.
A telephone replay of the call will be available after the conclusion of the conference call until September 7, 2016. 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 41914654.
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, in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Forward-looking statements involve inherent risks and uncertainties. A number of important factors could cause actual results to differ materially from those contained in any forward-looking statement. Potential risks and uncertainties include, but are not limited to, severe or prolonged downturn in the global or Chinese economy, general declines or disruptions in the travel industry, volatility in the trading price of Ctrips ADSs, Ctrips reliance on its relationships and contractual arrangements with travel suppliers and strategic alliances, failure to further increase Ctrips brand recognition to obtain new business partners and consumers, failure to compete against new and existing competitors, failure to successfully manage current growth and potential future growth, risks associated with any strategic investments or acquisitions, seasonality in the travel industry in mainland China, Hong Kong, Macau or Taiwan, failure to successfully develop Ctrips corporate travel business, damage to or failure of Ctrips infrastructure and technology, loss of services of Ctrips key executives, adverse changes in economic and political policies of the PRC government, inflation in China, risks and uncertainties associated with PRC laws and regulations with respect to the ownership structure of Ctrips affiliated Chinese entities and the contractual arrangements among Ctrip, its affiliated Chinese entities and their shareholders, and other risks outlined in Ctrips filings with the U.S. Securities and Exchange Commission, including its annual report on Form 20-F and other filings. All information provided in this press release and in the attachments is as of the date of the issuance, and Ctrip does not undertake any obligation to update any forward-looking statement, except as required under applicable law.
About Non-GAAP Financial Measures
To supplement Ctrips unaudited condensed consolidated financial statements presented in accordance with United States Generally Accepted Accounting Principles (GAAP), Ctrip uses non-GAAP financial information related to product development expenses, sales and marketing expenses, general and administrative expenses, income from operations, operating margin, net income, and diluted earnings per ordinary share and per ADS, each of which (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 for 2016 and 2015. Net commission earned is calculated by deducting from the revenues the cost of transactions in which the Company undertakes majority of the business risks. Ctrips management believes the non-GAAP financial measures facilitate better understanding of operating results from quarter to quarter and provide management with a better capability to plan and forecast future periods.
Non-GAAP information is not prepared in accordance with GAAP and may be different from non-GAAP methods of accounting and reporting used by other companies. The presentation of this additional information should not be considered a substitute for GAAP results. A limitation of using non-GAAP financial measures is that non-GAAP measures exclude share-based compensation charges that have been and will continue to be significant recurring expenses in Ctrips business for the foreseeable future.
Reconciliations of Ctrips non-GAAP financial data to the most comparable GAAP data included in the consolidated statement of operations are included at the end of this press release.
About Ctrip.com International, Ltd.
Ctrip.com International, Ltd. is a leading travel service provider of accommodation reservation, transportation ticketing, packaged tours, and corporate travel management in China. It is the largest online consolidator of accommodations and transportation tickets in China in terms of transaction volume. Ctrip enables business and leisure travelers to make informed and cost-effective bookings by aggregating comprehensive travel related information and offering its services through an advanced transaction and service platform consisting of its mobile apps, Internet websites and centralized, toll-free, 24-hour customer service center. Ctrip also helps customers book vacation packages and guided tours. In addition, through its corporate travel management services, Ctrip helps corporate clients effectively manage their travel requirements. Since its inception in 1999, Ctrip has experienced substantial growth and become one of the best-known travel brands in China.
For further information, please contact:
Investor Relations
Ctrip.com International, Ltd.
Tel: (+86) 21 3406 4880 X 12300
Email: iremail@ctrip.com
Ctrip.com International, Ltd.
Unaudited Condensed Consolidated Balance Sheets
|
|
December 31, 2015 |
|
June 30, 2016 |
|
June 30, 2016 |
|
|
|
RMB |
|
RMB |
|
USD |
|
|
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
ASSETS |
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
19,215,674,674 |
|
10,116,920,988 |
|
1,522,280,051 |
|
Restricted cash |
|
2,286,882,592 |
|
2,417,447,550 |
|
363,750,214 |
|
Short-term investment |
|
8,235,785,516 |
|
5,443,944,270 |
|
819,143,272 |
|
Accounts receivable, net |
|
3,150,768,364 |
|
3,658,078,229 |
|
550,426,312 |
|
Prepayments and other current assets |
|
7,711,757,285 |
|
7,509,378,779 |
|
1,129,926,538 |
|
|
|
|
|
|
|
|
|
Total current assets |
|
40,600,868,431 |
|
29,145,769,816 |
|
4,385,526,387 |
|
|
|
|
|
|
|
|
|
Long-term deposits and prepayments |
|
486,785,968 |
|
691,940,799 |
|
104,115,439 |
|
Land use rights |
|
102,328,181 |
|
100,936,477 |
|
15,187,781 |
|
Property, equipment and software |
|
5,555,959,499 |
|
5,568,738,586 |
|
837,920,912 |
|
Investment |
|
13,870,523,498 |
|
17,977,129,465 |
|
2,704,995,481 |
|
Goodwill |
|
45,690,440,903 |
|
46,392,118,214 |
|
6,980,562,183 |
|
Intangible assets |
|
11,007,915,171 |
|
10,919,161,286 |
|
1,642,992,113 |
|
Other long-term receviables |
|
1,122,435,740 |
|
933,217,094 |
|
140,419,972 |
|
Deferred tax assets, non-current |
|
405,334,569 |
|
483,788,972 |
|
72,795,103 |
|
|
|
|
|
|
|
|
|
Total assets |
|
118,842,591,960 |
|
112,212,800,709 |
|
16,884,515,371 |
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Short-term Debt |
|
12,710,213,398 |
|
11,329,152,241 |
|
1,704,682,923 |
|
Accounts payable |
|
5,944,501,681 |
|
7,654,067,391 |
|
1,151,697,647 |
|
Salary and welfare payable |
|
1,196,691,839 |
|
1,115,581,323 |
|
167,860,083 |
|
Taxes payable |
|
1,641,379,425 |
|
934,733,132 |
|
140,648,089 |
|
Advances from customers |
|
5,955,827,306 |
|
5,468,053,610 |
|
822,770,973 |
|
Accrued liability for customer reward program |
|
593,346,816 |
|
633,476,833 |
|
95,318,442 |
|
Other payables and accruals |
|
5,624,133,603 |
|
2,516,459,403 |
|
378,648,398 |
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
33,666,094,068 |
|
29,651,523,933 |
|
4,461,626,555 |
|
|
|
|
|
|
|
|
|
Deferred tax liabilities, non-current |
|
3,045,259,390 |
|
3,040,657,474 |
|
457,523,808 |
|
Long-term Debt |
|
18,354,608,260 |
|
19,737,568,172 |
|
2,969,886,422 |
|
Other long-term Liabilities |
|
91,702,261 |
|
97,786,088 |
|
14,713,747 |
|
|
|
|
|
|
|
|
|
Total liabilities |
|
55,157,663,979 |
|
52,527,535,667 |
|
7,903,750,532 |
|
|
|
|
|
|
|
|
|
SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
Share capital |
|
4,121,245 |
|
4,608,787 |
|
693,478 |
|
Additional paid-in capital |
|
37,991,678,952 |
|
51,920,013,979 |
|
7,812,337,528 |
|
Statutory reserves |
|
168,940,969 |
|
168,940,969 |
|
25,420,330 |
|
Accumulated other comprehensive income |
|
560,077,281 |
|
173,177,462 |
|
26,057,789 |
|
Retained Earnings |
|
8,198,838,659 |
|
6,098,902,034 |
|
917,693,922 |
|
Treasury stock |
|
(2,372,927,372 |
) |
(2,287,415,685 |
) |
(344,184,487 |
) |
|
|
|
|
|
|
|
|
Total Ctrips shareholders equity |
|
44,550,729,734 |
|
56,078,227,546 |
|
8,438,018,560 |
|
|
|
|
|
|
|
|
|
Noncontrolling interests |
|
19,134,198,247 |
|
3,607,037,496 |
|
542,746,279 |
|
|
|
|
|
|
|
|
|
Total shareholders equity |
|
63,684,927,981 |
|
59,685,265,042 |
|
8,980,764,839 |
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
118,842,591,960 |
|
112,212,800,709 |
|
16,884,515,371 |
|
Ctrip.com International, Ltd.
Unaudited Condensed Consolidated Statements of Comprehensive Income
|
|
Quarter Ended |
|
Quarter Ended |
|
Quarter Ended |
|
Quarter Ended |
|
|
|
June 30, 2015 |
|
March 31, 2016 |
|
June 30, 2016 |
|
June 30, 2016 |
|
|
|
RMB |
|
RMB |
|
RMB |
|
USD |
|
|
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
Revenues: |
|
|
|
|
|
|
|
|
|
Accommodation reservation |
|
1,104,440,783 |
|
1,614,031,154 |
|
1,775,818,174 |
|
267,205,070 |
|
Transportation ticketing |
|
1,052,550,664 |
|
1,949,003,126 |
|
2,003,426,795 |
|
301,453,045 |
|
Packaged tour |
|
329,373,989 |
|
556,495,540 |
|
473,931,453 |
|
71,311,854 |
|
Corporate travel |
|
120,746,346 |
|
115,632,061 |
|
147,096,362 |
|
22,133,400 |
|
Others |
|
58,377,132 |
|
163,979,409 |
|
142,119,432 |
|
21,384,528 |
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
2,665,488,914 |
|
4,399,141,290 |
|
4,542,392,216 |
|
683,487,897 |
|
|
|
|
|
|
|
|
|
|
|
Less: business tax and related surcharges |
|
(138,352,668 |
) |
(221,134,734 |
) |
(131,107,435 |
) |
(19,727,567 |
) |
|
|
|
|
|
|
|
|
|
|
Net revenues |
|
2,527,136,246 |
|
4,178,006,556 |
|
4,411,284,781 |
|
663,760,330 |
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
(730,019,031 |
) |
(1,135,944,483 |
) |
(1,233,148,536 |
) |
(185,550,269 |
) |
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
1,797,117,215 |
|
3,042,062,073 |
|
3,178,136,245 |
|
478,210,061 |
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
Product development * |
|
(796,503,880 |
) |
(2,396,921,596 |
) |
(1,723,757,548 |
) |
(259,371,575 |
) |
Sales and marketing * |
|
(678,719,875 |
) |
(1,543,324,251 |
) |
(1,340,183,930 |
) |
(201,655,747 |
) |
General and administrative * |
|
(261,010,168 |
) |
(929,191,857 |
) |
(510,107,769 |
) |
(76,755,258 |
) |
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
(1,736,233,923 |
) |
(4,869,437,704 |
) |
(3,574,049,247 |
) |
(537,782,580 |
) |
|
|
|
|
|
|
|
|
|
|
Income/ (loss) from operations |
|
60,883,292 |
|
(1,827,375,631 |
) |
(395,913,002 |
) |
(59,572,519 |
) |
|
|
|
|
|
|
|
|
|
|
Interest income |
|
136,364,251 |
|
190,697,649 |
|
150,858,298 |
|
22,699,453 |
|
Interest expense |
|
(58,841,079 |
) |
(158,107,727 |
) |
(162,964,862 |
) |
(24,521,113 |
) |
Other income/ (expense) |
|
11,924,843 |
|
318,195,868 |
|
(30,423,035 |
) |
(4,577,715 |
) |
|
|
|
|
|
|
|
|
|
|
Income/ (loss) before income tax expense and equity in income |
|
150,331,307 |
|
(1,476,589,841 |
) |
(438,442,601 |
) |
(65,971,894 |
) |
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
(31,322,795 |
) |
(93,531,478 |
) |
(52,984,311 |
) |
(7,972,481 |
) |
Equity in loss of affiliates |
|
(20,479,317 |
) |
(107,909,642 |
) |
(99,658,215 |
) |
(14,995,443 |
) |
|
|
|
|
|
|
|
|
|
|
Net income/ (loss) |
|
98,529,195 |
|
(1,678,030,961 |
) |
(591,085,127 |
) |
(88,939,818 |
) |
|
|
|
|
|
|
|
|
|
|
Less: Net loss attributable to noncontrolling interests |
|
44,249,227 |
|
99,346,870 |
|
69,832,593 |
|
10,507,620 |
|
|
|
|
|
|
|
|
|
|
|
Net income/ (loss) attributable to Ctrips shareholders |
|
142,778,422 |
|
(1,578,684,091 |
) |
(521,252,534 |
) |
(78,432,198 |
) |
|
|
|
|
|
|
|
|
|
|
Comprehensive income/ (loss) attributable to Ctrips shareholders |
|
708,839,025 |
|
(1,489,894,815 |
) |
(856,289,870 |
) |
(128,844,832 |
) |
|
|
|
|
|
|
|
|
|
|
Earnings per ordinary share |
|
|
|
|
|
|
|
|
|
- Basic |
|
4.01 |
|
(27.90 |
) |
(9.03 |
) |
(1.36 |
) |
- Diluted |
|
3.61 |
|
(27.90 |
) |
(9.03 |
) |
(1.36 |
) |
|
|
|
|
|
|
|
|
|
|
Earnings per ADS ** |
|
|
|
|
|
|
|
|
|
- Basic |
|
0.50 |
|
(3.49 |
) |
(1.13 |
) |
(0.17 |
) |
- Diluted |
|
0.45 |
|
(3.49 |
) |
(1.13 |
) |
(0.17 |
) |
|
|
|
|
|
|
|
|
|
|
Weighted average ordinary shares outstanding |
|
|
|
|
|
|
|
|
|
- Basic |
|
35,646,304 |
|
56,591,142 |
|
57,716,573 |
|
57,716,573 |
|
- Diluted |
|
39,940,625 |
|
56,591,142 |
|
57,716,573 |
|
57,716,573 |
|
|
|
|
|
|
|
|
|
|
|
* Share-based compensation charges included are as follows: |
|
|
|
|
|
|
|
|
|
Product development |
|
71,542,652 |
|
1,071,652,534 |
|
345,176,289 |
|
51,938,231 |
|
Sales and marketing |
|
16,189,635 |
|
184,425,162 |
|
69,056,692 |
|
10,390,871 |
|
General and administrative |
|
65,361,658 |
|
579,558,336 |
|
163,806,574 |
|
24,647,764 |
|
**On November 18, 2015, the Company announced that it would change the ratio of its American depositary shares (ADSs) to ordinary shares from four (4) ADSs representing one (1) ordinary share to eight (8) ADSs representing one (1) ordinary share, effective December 1, 2015. The historical and present earnings/ (loss) per share for the periods presented herein has been retrospectively adjusted to reflect such effect.
Ctrip.com International, Ltd.
Reconciliation of GAAP and Non-GAAP Results
(In RMB, except % and per share information)
|
|
Quarter Ended June 30, 2016 |
| ||||||||||
|
|
GAAP Result |
|
% of Net |
|
Share-based |
|
% of Net |
|
Non-GAAP Result |
|
% of Net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development |
|
(1,723,757,548 |
) |
39 |
% |
345,176,289 |
|
8 |
% |
(1,378,581,259 |
) |
31 |
% |
Sales and marketing |
|
(1,340,183,930 |
) |
30 |
% |
69,056,692 |
|
1 |
% |
(1,271,127,238 |
) |
29 |
% |
General and administrative |
|
(510,107,769 |
) |
12 |
% |
163,806,574 |
|
4 |
% |
(346,301,195 |
) |
8 |
% |
Total operating expenses |
|
(3,574,049,247 |
) |
81 |
% |
578,039,555 |
|
13 |
% |
(2,996,009,692 |
) |
68 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss)/ income from operations |
|
(395,913,002 |
) |
-9 |
% |
578,039,555 |
|
13 |
% |
182,126,553 |
|
4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss)/ income attributable to Ctrips shareholders |
|
(521,252,534 |
) |
-12 |
% |
578,039,555 |
|
13 |
% |
56,787,021 |
|
1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ordinary share (RMB) |
|
(9.03 |
) |
|
|
10.01 |
|
|
|
0.98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (RMB) |
|
(1.13 |
) |
|
|
1.25 |
|
|
|
0.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (USD) |
|
(0.17 |
) |
|
|
0.19 |
|
|
|
0.02 |
|
|
|
|
|
Quarter Ended March 31, 2016 |
| ||||||||||
|
|
GAAP Result |
|
% of Net |
|
Share-based |
|
% of Net |
|
Non-GAAP Result |
|
% of Net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development |
|
(2,396,921,596 |
) |
57 |
% |
1,071,652,534 |
|
26 |
% |
(1,325,269,062 |
) |
32 |
% |
Sales and marketing |
|
(1,543,324,251 |
) |
37 |
% |
184,425,162 |
|
4 |
% |
(1,358,899,089 |
) |
33 |
% |
General and administrative |
|
(929,191,857 |
) |
22 |
% |
579,558,336 |
|
14 |
% |
(349,633,521 |
) |
8 |
% |
Total operating expenses |
|
(4,869,437,704 |
) |
117 |
% |
1,835,636,032 |
|
44 |
% |
(3,033,801,672 |
) |
73 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss)/ income from operations |
|
(1,827,375,631 |
) |
-44 |
% |
1,835,636,032 |
|
44 |
% |
8,260,401 |
|
0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss)/ income attributable to Ctrips shareholders |
|
(1,578,684,091 |
) |
-38 |
% |
1,835,636,032 |
|
44 |
% |
256,951,941 |
|
6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ordinary share (RMB) |
|
(27.90 |
) |
|
|
32.44 |
|
|
|
4.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (RMB) |
|
(3.49 |
) |
|
|
4.06 |
|
|
|
0.57 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (USD) |
|
(0.54 |
) |
|
|
0.63 |
|
|
|
0.09 |
|
|
|
|
|
Quarter Ended June 30, 2015 |
| ||||||||||
|
|
GAAP Result |
|
% of Net |
|
Share-based |
|
% of Net |
|
Non-GAAP Result |
|
% of Net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development |
|
(796,503,880 |
) |
32 |
% |
71,542,652 |
|
3 |
% |
(724,961,228 |
) |
29 |
% |
Sales and marketing |
|
(678,719,875 |
) |
27 |
% |
16,189,635 |
|
1 |
% |
(662,530,240 |
) |
26 |
% |
General and administrative |
|
(261,010,168 |
) |
10 |
% |
65,361,658 |
|
3 |
% |
(195,648,510 |
) |
8 |
% |
Total operating expenses |
|
(1,736,233,923 |
) |
69 |
% |
153,093,945 |
|
6 |
% |
(1,583,139,978 |
) |
63 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
60,883,292 |
|
2 |
% |
153,093,945 |
|
6 |
% |
213,977,237 |
|
8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Ctrips shareholders |
|
142,778,422 |
|
6 |
% |
153,093,945 |
|
6 |
% |
295,872,367 |
|
13 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ordinary share (RMB) |
|
3.61 |
|
|
|
3.80 |
|
|
|
7.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (RMB) |
|
0.45 |
|
|
|
0.48 |
|
|
|
0.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (USD) |
|
0.07 |
|
|
|
0.08 |
|
|
|
0.15 |
|
|
|
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=RMB6.6459 on June 30, 2016 published by the Federal Reserve Board.
Notes 2: On November 18, 2015, the Company announced that it would change the ratio of its American depositary shares (ADSs) to ordinary shares from four (4) ADSs representing one (1) ordinary share to eight (8) ADSs representing one (1) ordinary share, effective December 1, 2015. The historical and present earnings/ (loss) per share for the periods presented herein has been retrospectively adjusted to reflect such effect.