SHANGHAI, Feb. 22, 2017 /PRNewswire/ -- 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,
2016.
Key Highlights
- Ctrip achieved strong financial results in the fourth quarter of 2016
- Net revenues increased 76% year-on-year to RMB5.1 billion in the fourth quarter of 2016.
The accommodation reservation business continued to execute well in the fourth quarter of 2016, despite a challenging
comparison base last year. The transportation ticketing business benefited from fast growing new business units and strong
execution.
- Income from operations for the fourth quarter of 2016 increased 118% year-on-year to RMB207
million, mainly driven by operating efficiency improvements across the board. Excluding share-based compensation
charges, Non-GAAP income from operations increased 173% year-on-year to RMB797 million in the
fourth quarter of 2016.
- Net income attributable to Ctrip's shareholders reached RMB645 million in the fourth
quarter of 2016.
- In December 2016, the Company completed the acquisition of Skyscanner Holdings Limited
("Skyscanner"), a leading global travel search site headquartered in Edinburgh, the
United Kingdom. Ctrip has consolidated Skyscanner's financial results since December 31, 2016.
"The solid results in the fourth quarter of 2016 ended the year on a high note," said Jane Jie
Sun, Chief Executive Officer. "The group delivered both healthy revenue growth and significant margin expansions
throughout the year, despite challenges in the air ticket distribution environment. These results demonstrate the strength of our
teams across all our business lines. Through our one-stop travel platform, we will continue to innovate and execute to better
serve more customers around the world."
"Ctrip has been expanding its global footprint through China's growing outbound travel
demand," said James Liang, Executive Chairman. "The addition of Skyscanner has complemented our
positioning on a global scale. Skyscanner and Ctrip plan to share the best practices to unlock the potential of both brands."
Fourth Quarter and Full Year 2016 Financial Results and Business Updates
For the fourth quarter of 2016, Ctrip reported net revenues of RMB5.1 billion (US$730 million), representing a 76% 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 fourth quarter of 2016 decreased 9% from the previous quarter, primarily due to seasonality.
For the full year ended December 31, 2016, net revenues were RMB19.2
billion (US$2.8 billion), representing a 76% increase from 2015.
Accommodation reservation revenues for the fourth quarter of 2016 were RMB1.8 billion
(US$266 million), representing a 56% increase from the same period in 2015, primarily driven by an
increase in accommodation reservation volume and the consolidation of Qunar's financial results since December 31, 2015. Accommodation reservation revenues for the fourth quarter of 2016 decreased 11% from the
previous quarter, primarily due to seasonality.
For the full year ended December 31, 2016, accommodation reservation revenues were RMB7.3 billion (US$1.1 billion), representing a 58% increase from 2015. The hotel
reservation revenues accounted for 37% of the total revenues in 2016 and 40% of the total revenue in 2015.
Transportation ticketing revenues for the fourth quarter of 2016 were RMB2.4 billion
(US$352 million), representing a 97% increase from the same period in 2015, primarily driven by an
increase in ticketing volume and the consolidation of Qunar's financial results since December 31,
2015. Transportation ticketing revenues increase 1% from the previous quarter.
For the full year ended December 31, 2016, transportation ticketing revenues were RMB8.8 billion (US$1.3 billion), representing a 98% increase from 2015. The
transportation ticketing revenues accounted for 45% of the total revenues in 2016 and 39% of the total revenue in 2015.
Packaged-tour revenues for the fourth quarter of 2016 were RMB467 million (US$67 million), representing a 33% 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 fourth quarter of 2016 decreased 43% from
the previous quarter, primarily due to seasonality.
For the full year ended December 31, 2016, packaged-tour revenues were RMB2.3 billion (US$333 million), representing a 39% increase from 2015. The
packaged-tour revenues accounted for 12% of the total revenues in 2016 and 15% of the total revenue in 2015.
Corporate travel revenues for the fourth quarter of 2016 were RMB179 million (US$26 million), representing a 32% increase from the same period in 2015 and a 8% increase from the previous
quarter, primarily driven by increased corporate travel demand from business activities.
For the full year ended December 31, 2016, corporate travel revenues were RMB608 million (US$88 million), representing a 29% increase from 2015. The
corporate travel revenues accounted for 3% of the total revenues in 2016 and 4% of the total revenue in 2015.
Gross margin was 78% for the fourth quarter of 2016, compared to 73% in the same period in 2015, and remained consistent with
the previous quarter.
For the full year ended December 31, 2016, gross margin was 75%, compared to 72% in 2015.
Product development expenses for the fourth quarter of 2016 increased by 100% to RMB1.7 billion
(US$248 million) from the same period in 2015, primarily due to the consolidation of Qunar's
financial results since December 31, 2015. Product development expenses for the fourth quarter of
2016 decreased 7% from the previous quarter, primarily due to the decrease in product development personnel related expenses.
Product development expenses for the fourth quarter of 2016 accounted for 34% of the net revenues. Excluding share-based
compensation charges, Non-GAAP product development expenses for the fourth quarter of 2016 accounted for 27% of the net revenues,
which remained consistent with the same period in 2015 and the previous quarter.
For the full year ended December 31, 2016, product development expenses increased by 133% to
RMB7.7 billion (US$1.1 billion) from 2015 and accounted for 40% of
the net revenue. Excluding share-based compensation charges, Non-GAAP product development expenses accounted for 29% of the net
revenues, compared to 28% in 2015.
Sales and marketing expenses for the fourth quarter of 2016 increased by 73% to RMB1.5 billion
(US$212 million) from the same period in 2015, primarily due to the consolidation of Qunar's
financial results since December 31, 2015. Sales and marketing expenses for the fourth quarter of
2016 decreased 2% from the previous quarter. Sales and marketing expenses for the fourth quarter of 2016 accounted for 29% of the
net revenues. Excluding share-based compensation charges, Non-GAAP sales and marketing expenses for the fourth quarter of 2016
accounted for 28% of the net revenues, which decreased from 29% in the same period in 2015 and increased from 26% in the previous
quarter.
For the full year ended December 31, 2016, sales and marketing expenses increased by 90% to
RMB5.9 billion (US$844 million) from 2015 and accounted for 30% of
the net revenue. Excluding share-based compensation charges, Non-GAAP sales and marketing expenses accounted for 28% of the net
revenues, which remained consistent with 2015.
General and administrative expenses for the fourth quarter of 2016 increased by 76% to RMB540
million (US$78 million) from the same period in 2015, primarily due to the consolidation of
Qunar's financial results since December 31, 2015. General and administrative expenses for the
fourth quarter of 2016 increased 0.2% from the previous quarter. General and administrative expenses for the fourth quarter of
2016 accounted for 11% of the net revenues. Excluding share-based compensation charges, Non-GAAP general and administrative
expenses accounted for 7% of the net revenues, which remained consistent with the same period in 2015 and the previous
quarter.
For the full year ended December 31, 2016, general and administrative expenses increased by 131%
to RMB2.5 billion (US$363 million) from 2015 and accounted for 13% of
the net revenue. Excluding share-based compensation charges, Non-GAAP general and administrative expenses accounted for 7% of the
net revenues, which remained consistent with 2015.
Income from operations for the fourth quarter of 2016 was RMB207 million (US$30 million), compared to RMB95 million in the same period in 2015 and
RMB447 million in the previous quarter. Excluding share-based compensation charges, Non-GAAP income
from operations was RMB797 million (US$115 million), compared to
RMB292 million in the same period in 2015 and RMB1.0 billion in the
previous quarter.
For the full year ended December 31, 2016, loss from operations was RMB1.6 billion (US$226 million), compared to income from operations of
RMB381 million in 2015. Excluding share-based compensation charges, Non-GAAP income from operations
was RMB2.0 billion (US$287 million), compared to RMB1.0 billion in 2015.
Operating margin was 4% for the fourth quarter of 2016, compared to 3% in the same period in 2015, and 8% in the previous
quarter. Excluding share-based compensation charges, Non-GAAP operating margin was 16%, compared to 10% in the same period in
2015 and 18% in the previous quarter.
For the full year ended December 31, 2016, operating margin was -8%, compared to 3% in 2015.
Excluding share-based compensation charges, Non-GAAP operating margin was 10%, compared to 9% in 2015.
Income tax expense for the fourth quarter of 2016 was RMB110 million (US$16 million), compared to RMB71 million in the same period of 2015 and
RMB221 million in the previous quarter.
For the full year ended December 31, 2016, income tax expense was RMB478
million (US$69 million), compared to RMB470 million in
2015.
Net income attributable to Ctrip's shareholders for the fourth quarter of 2016 was RMB645
million (US$93 million), compared to RMB76 million in the same
period in 2015 and RMB24 million in the previous quarter. Excluding share-based compensation
charges, Non-GAAP net income attributable to Ctrip's shareholders was RMB1.2 billion (US$178 million), compared to RMB272 million in the same period in 2015 and
RMB581 million in the previous quarter, primarily due to the net gain recognized from investing
activities, including replacement and equity pick-ups from equity investments .
For the full year ended December 31, 2016, net loss attributable to Ctrip's shareholders was
RMB1.4 billion (US$206 million), compared to net income of
RMB2.5 billion in 2015. Excluding share-based compensation charges, Non-GAAP net income
attributable to Ctrip's shareholders was RMB2.1 billion (US$307
million), compared to RMB3.2 billion in 2015.
Diluted earnings per ADS were RMB1.18 (US$0.17) for the fourth
quarter of 2016. Excluding share-based compensation charges, Non-GAAP diluted earnings per ADS were RMB2.24 (US$0.32) for the fourth quarter of 2016.
For the full year ended December 31, 2016, diluted earnings per ADS were RMB-3.02 (US$-0.44). Excluding share-based compensation charges, Non-GAAP diluted
earnings per ADS were RMB4.05 (US$0.58).
As of December 31, 2016, the balance of cash and cash equivalents, restricted cash and
short-term investment was RMB34 billion (US$5 billion).
Business Outlook
For the first quarter of 2017, the Company expects the net revenue growth to continue at a year-on-year rate of approximately
40-45%. 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 7:00PM U.S. Eastern Time on February 22, 2017 (or 8:00AM on February 23, 2017
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 twelve months 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 59143965#. For pre-registration, please click
https://www.theconferencingservice.com/prereg/key.process?key=PJ6XND643.
A telephone replay of the call will be available after the conclusion of the conference call until March 1, 2017. 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 38311953.
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, 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
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 12300
Email: iremail@ctrip.com
Ctrip.com International, Ltd.
|
Unaudited Condensed Consolidated Balance Sheets
|
|
|
December 31, 2015
|
|
December 31, 2016
|
|
December 31, 2016
|
RMB
|
RMB
|
USD
|
|
|
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
ASSETS
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
19,215,674,674
|
|
18,434,681,251
|
|
2,655,146,371
|
Restricted cash
|
2,286,882,592
|
|
1,744,490,307
|
|
251,258,866
|
Short-term investment
|
8,235,785,516
|
|
14,112,862,288
|
|
2,032,674,966
|
Accounts receivable, net
|
3,150,768,364
|
|
4,624,818,322
|
|
666,112,390
|
Prepayments and other current assets
|
7,711,757,285
|
|
6,994,589,672
|
|
1,007,430,458
|
|
|
|
|
|
|
Total current assets
|
40,600,868,431
|
|
45,911,441,840
|
|
6,612,623,051
|
|
|
|
|
|
|
Long-term deposits and prepayments
|
486,785,968
|
|
1,147,279,197
|
|
165,242,575
|
Land use rights
|
102,328,181
|
|
99,544,772
|
|
14,337,429
|
Property, equipment and software
|
5,555,959,499
|
|
5,591,960,081
|
|
805,409,777
|
Investment
|
13,870,523,498
|
|
20,532,822,365
|
|
2,957,341,548
|
Goodwill
|
45,690,440,903
|
|
56,015,185,590
|
|
8,067,864,841
|
Intangible assets
|
11,007,915,171
|
|
13,924,769,931
|
|
2,005,584,032
|
Other long-term receviables
|
1,122,435,740
|
|
815,586,298
|
|
117,468,860
|
Deferred tax assets, non-current
|
405,334,569
|
|
375,311,594
|
|
54,056,113
|
|
|
|
|
|
|
Total assets
|
118,842,591,960
|
|
144,413,901,668
|
|
20,799,928,226
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Short-term Debt
|
12,710,213,398
|
|
6,887,309,589
|
|
991,978,912
|
Accounts payable
|
5,944,501,681
|
|
7,278,791,082
|
|
1,048,363,976
|
Salary and welfare payable
|
1,196,691,839
|
|
2,508,430,757
|
|
361,289,177
|
Taxes payable
|
1,641,379,425
|
|
1,084,241,429
|
|
156,163,248
|
Advances from customers
|
5,955,827,306
|
|
8,190,840,057
|
|
1,179,726,351
|
Accrued liability for customer reward program
|
593,346,816
|
|
658,170,680
|
|
94,796,296
|
Other payables and accruals
|
5,624,133,603
|
|
3,687,242,592
|
|
531,073,396
|
|
|
|
|
|
|
Total current liabilities
|
33,666,094,068
|
|
30,295,026,186
|
|
4,363,391,356
|
|
|
|
|
|
|
Deferred tax liabilities, non-current
|
3,045,259,390
|
|
3,607,882,808
|
|
519,643,210
|
Long-term Debt *
|
18,354,608,260
|
|
34,650,673,553
|
|
4,990,735,065
|
Other long-term Liabilities
|
91,702,261
|
|
339,566,619
|
|
48,907,766
|
|
|
|
|
|
|
Total liabilities
|
55,157,663,979
|
|
68,893,149,166
|
|
9,922,677,397
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
Share capital
|
4,121,245
|
|
4,960,354
|
|
714,440
|
Additional paid-in capital
|
37,991,678,952
|
|
65,819,998,701
|
|
9,480,051,664
|
Statutory reserves
|
168,940,969
|
|
237,495,820
|
|
34,206,513
|
Accumulated other comprehensive income
|
560,077,281
|
|
1,010,373,732
|
|
145,524,086
|
Retained Earnings
|
8,198,838,659
|
|
6,699,580,613
|
|
964,940,316
|
Treasury stock
|
(2,372,927,372)
|
|
(2,235,574,510)
|
|
(321,989,703)
|
|
|
|
|
|
|
Total Ctrip's shareholders' equity
|
44,550,729,734
|
|
71,536,834,710
|
|
10,303,447,316
|
|
|
|
|
|
|
Noncontrolling interests
|
19,134,198,247
|
|
3,983,917,792
|
|
573,803,513
|
|
|
|
|
|
|
Total shareholders' equity
|
63,684,927,981
|
|
75,520,752,502
|
|
10,877,250,829
|
|
|
|
|
|
|
Total liabilities and shareholders' equity
|
118,842,591,960
|
|
144,413,901,668
|
|
20,799,928,226
|
|
* In April 2015, the FASB issued new guidance which changes the
presentation of debt issuance cost. Under the new guidance, debt
issuance costs are presented as a reduction of the carrying amount of the related liability, rather than as an asset.
This guidance has been
early adopted in 2015 year end and applied retrospectively by the Company to the prior period presented
herein.
|
Ctrip.com International, Ltd.
|
Unaudited Condensed Consolidated Statements of Comprehensive
Income
|
|
|
|
Quarter Ended
|
|
|
Quarter Ended
|
|
|
Quarter Ended
|
|
|
Quarter Ended
|
December 31, 2015
|
September 30, 2016
|
December 31, 2016
|
December 31, 2016
|
RMB
|
RMB
|
RMB
|
USD
|
|
|
|
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
Accommodation reservation
|
|
1,187,217,738
|
|
|
2,071,608,431
|
|
|
1,847,501,104
|
|
|
266,095,507
|
Transportation ticketing
|
|
1,244,438,719
|
|
|
2,427,736,429
|
|
|
2,446,350,221
|
|
|
352,347,720
|
Packaged tour
|
|
349,554,765
|
|
|
813,260,976
|
|
|
466,510,925
|
|
|
67,191,549
|
Corporate travel
|
|
135,773,015
|
|
|
166,337,791
|
|
|
179,055,911
|
|
|
25,789,415
|
Others
|
|
115,402,073
|
|
|
188,851,094
|
|
|
239,340,250
|
|
|
34,472,166
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
3,032,386,310
|
|
|
5,667,794,721
|
|
|
5,178,758,411
|
|
|
745,896,357
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: business tax and related surcharges
|
|
(158,331,192)
|
|
|
(95,928,079)
|
|
|
(111,476,576)
|
|
|
(16,055,967)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
2,874,055,118
|
|
|
5,571,866,642
|
|
|
5,067,281,835
|
|
|
729,840,390
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues
|
|
(763,236,345)
|
|
|
(1,234,297,161)
|
|
|
(1,126,360,012)
|
|
|
(162,229,585)
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
2,110,818,773
|
|
|
4,337,569,481
|
|
|
3,940,921,823
|
|
|
567,610,805
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Product development *
|
|
(860,441,746)
|
|
|
(1,844,406,031)
|
|
|
(1,722,336,331)
|
|
|
(248,068,030)
|
Sales and marketing *
|
|
(848,674,020)
|
|
|
(1,506,558,491)
|
|
|
(1,470,860,760)
|
|
|
(211,848,014)
|
General and administrative *
|
|
(306,510,322)
|
|
|
(539,181,215)
|
|
|
(540,338,329)
|
|
|
(77,824,907)
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
(2,015,626,088)
|
|
|
(3,890,145,737)
|
|
|
(3,733,535,420)
|
|
|
(537,740,951)
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
95,192,685
|
|
|
447,423,744
|
|
|
207,386,403
|
|
|
29,869,854
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
124,921,975
|
|
|
99,167,513
|
|
|
126,421,150
|
|
|
18,208,433
|
Interest expense
|
|
(95,168,377)
|
|
|
(191,169,801)
|
|
|
(219,680,448)
|
|
|
(31,640,566)
|
Other income/(expense)
|
|
90,854,149
|
|
|
(27,905,573)
|
|
|
(286,715,547)
|
|
|
(41,295,628)
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(loss) before income tax expense
and equity in income
|
|
215,800,432
|
|
|
327,515,883
|
|
|
(172,588,442)
|
|
|
(24,857,907)
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
(71,482,684)
|
|
|
(221,246,469)
|
|
|
(110,246,775)
|
|
|
(15,878,838)
|
Equity in (loss)/ income of affiliates
|
|
(94,569,524)
|
|
|
(63,833,906)
|
|
|
873,284,942
|
|
|
125,779,194
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
49,748,224
|
|
|
42,435,508
|
|
|
590,449,725
|
|
|
85,042,449
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net loss/ (income) attributable to noncontrolling
interests
|
|
25,979,638
|
|
|
(18,518,066)
|
|
|
54,866,263
|
|
|
7,902,386
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to Ctrip's shareholders
|
|
75,727,862
|
|
|
23,917,442
|
|
|
645,315,988
|
|
|
92,944,835
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive (loss) /income attributable to
Ctrip's shareholders
|
|
(145,866,588)
|
|
|
229,522,806
|
|
|
1,276,906,894
|
|
|
183,912,847
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per ordinary share
|
|
|
|
|
|
|
|
|
|
|
|
- Basic
|
|
1.69
|
|
|
0.40
|
|
|
10.21
|
|
|
1.47
|
- Diluted
|
|
1.54
|
|
|
0.38
|
|
|
9.46
|
|
|
1.36
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per ADS **
|
|
|
|
|
|
|
|
|
|
|
|
- Basic
|
|
0.21
|
|
|
0.05
|
|
|
1.28
|
|
|
0.18
|
- Diluted
|
|
0.19
|
|
|
0.05
|
|
|
1.18
|
|
|
0.17
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average ordinary shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
- Basic
|
|
44,732,540
|
|
|
59,120,188
|
|
|
63,194,669
|
|
|
63,194,669
|
- Diluted
|
|
49,370,393
|
|
|
63,410,273
|
|
|
69,583,733
|
|
|
69,583,733
|
|
|
|
|
|
|
|
|
|
|
|
|
* Share-based compensation charges included are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Product development
|
|
86,925,299
|
|
|
324,427,727
|
|
|
338,257,956
|
|
|
48,719,279
|
Sales and marketing
|
|
17,849,767
|
|
|
70,609,154
|
|
|
68,550,655
|
|
|
9,873,348
|
General and administrative
|
|
91,711,157
|
|
|
161,796,351
|
|
|
182,401,276
|
|
|
26,271,248
|
|
**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 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
|
|
|
|
Quarter Ended September 30, 2016
|
|
GAAP Result
|
% of Net
Revenues
|
|
Share-based
Compensation
|
% of Net
Revenues
|
|
Non-GAAP
Result
|
% of Net
Revenues
|
|
|
|
|
|
|
|
|
|
Product development
|
(1,844,406,031)
|
33%
|
|
324,427,727
|
6%
|
|
(1,519,978,304)
|
27%
|
Sales and marketing
|
(1,506,558,491)
|
27%
|
|
70,609,154
|
1%
|
|
(1,435,949,337)
|
26%
|
General and administrative
|
(539,181,215)
|
10%
|
|
161,796,351
|
3%
|
|
(377,384,864)
|
7%
|
Total operating expenses
|
(3,890,145,737)
|
70%
|
|
556,833,232
|
10%
|
|
(3,333,312,505)
|
60%
|
|
|
|
|
|
|
|
|
|
Income from operations
|
447,423,744
|
8%
|
|
556,833,232
|
10%
|
|
1,004,256,976
|
18%
|
|
|
|
|
|
|
|
|
|
Net income attributable to Ctrip's shareholders
|
23,917,442
|
0%
|
|
556,833,232
|
10%
|
|
580,750,674
|
10%
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ordinary share (RMB)
|
0.38
|
|
|
8.78
|
|
|
9.16
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (RMB)
|
0.05
|
|
|
1.10
|
|
|
1.15
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (USD)
|
0.01
|
|
|
0.16
|
|
|
0.17
|
|
|
|
Quarter Ended December 31, 2015
|
|
GAAP Result
|
% of Net
Revenues
|
|
Share-based
Compensation
|
% of Net
Revenues
|
|
Non-GAAP
Result
|
% of Net
Revenues
|
|
|
|
|
|
|
|
|
|
Product development
|
(860,441,746)
|
30%
|
|
86,925,299
|
3%
|
|
(773,516,447)
|
27%
|
Sales and marketing
|
(848,674,020)
|
30%
|
|
17,849,767
|
1%
|
|
(830,824,253)
|
29%
|
General and administrative
|
(306,510,322)
|
11%
|
|
91,711,157
|
3%
|
|
(214,799,165)
|
7%
|
Total operating expenses
|
(2,015,626,088)
|
70%
|
|
196,486,223
|
7%
|
|
(1,819,139,865)
|
63%
|
|
|
|
|
|
|
|
|
|
Income from operations
|
95,192,685
|
3%
|
|
196,486,223
|
7%
|
|
291,678,908
|
10%
|
|
|
|
|
|
|
|
|
|
Net income attributable to Ctrip's shareholders
|
75,727,862
|
3%
|
|
196,486,223
|
7%
|
|
272,214,085
|
9%
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ordinary share (RMB)
|
1.54
|
|
|
3.98
|
|
|
5.52
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (RMB)
|
0.19
|
|
|
0.50
|
|
|
0.69
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (USD)
|
0.03
|
|
|
0.08
|
|
|
0.11
|
|
|
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=RMB6.9430 on December 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.
|
Ctrip.com International, Ltd.
|
Condensed Consolidated Statements of Comprehensive Income
|
|
|
|
Year Ended
|
|
|
Year Ended
|
|
|
Year Ended
|
December 31, 2015
|
December 31, 2016
|
December 31, 2016
|
RMB
|
RMB
|
USD
|
|
|
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
Revenues:
|
|
|
|
|
|
|
|
|
Accommodation reservation
|
|
4,616,649,394
|
|
|
7,308,958,863
|
|
|
1,052,709,040
|
Transportation ticketing
|
|
4,453,885,749
|
|
|
8,826,516,571
|
|
|
1,271,282,813
|
Packaged tour
|
|
1,667,945,350
|
|
|
2,310,198,894
|
|
|
332,737,850
|
Corporate travel
|
|
473,245,440
|
|
|
608,122,125
|
|
|
87,587,804
|
Others
|
|
285,220,475
|
|
|
734,290,185
|
|
|
105,759,785
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
11,496,946,408
|
|
|
19,788,086,638
|
|
|
2,850,077,292
|
|
|
|
|
|
|
|
|
|
Less: business tax and related surcharges
|
|
(599,378,347)
|
|
|
(559,646,824)
|
|
|
(80,605,909)
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
10,897,568,061
|
|
|
19,228,439,814
|
|
|
2,769,471,383
|
|
|
|
|
|
|
|
|
|
Cost of revenues
|
|
(3,043,439,819)
|
|
|
(4,729,750,192)
|
|
|
(681,225,723)
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
7,854,128,242
|
|
|
14,498,689,622
|
|
|
2,088,245,660
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Product development *
|
|
(3,296,692,936)
|
|
|
(7,687,421,506)
|
|
|
(1,107,218,998)
|
Sales and marketing *
|
|
(3,087,989,953)
|
|
|
(5,860,927,432)
|
|
|
(844,149,133)
|
General and administrative *
|
|
(1,088,402,408)
|
|
|
(2,518,819,170)
|
|
|
(362,785,420)
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
(7,473,085,297)
|
|
|
(16,067,168,108)
|
|
|
(2,314,153,551)
|
|
|
|
|
|
|
|
|
|
Income/ (loss) from operations
|
|
381,042,945
|
|
|
(1,568,478,486)
|
|
|
(225,907,891)
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
445,767,036
|
|
|
567,144,610
|
|
|
81,685,814
|
Interest expense
|
|
(302,425,829)
|
|
|
(731,922,838)
|
|
|
(105,418,816)
|
Other income/(expense)
|
|
2,480,979,830
|
|
|
(26,848,287)
|
|
|
(3,866,958)
|
|
|
|
|
|
|
|
|
|
Income/(loss) before income tax expense
and equity in income
|
|
3,005,363,982
|
|
|
(1,760,105,001)
|
|
|
(253,507,851)
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
(470,188,423)
|
|
|
(478,009,033)
|
|
|
(68,847,621)
|
Equity in (loss)/ income of affiliates
|
|
(135,780,312)
|
|
|
601,883,179
|
|
|
86,689,209
|
|
|
|
|
|
|
|
|
|
Net income/(loss)
|
|
2,399,395,247
|
|
|
(1,636,230,855)
|
|
|
(235,666,263)
|
|
|
|
|
|
|
|
|
|
Less: Net loss attributable to noncontrolling interests
|
|
108,260,637
|
|
|
205,527,660
|
|
|
29,602,140
|
|
|
|
|
|
|
|
|
|
Net income/(loss) attributable to Ctrip's shareholders
|
|
2,507,655,884
|
|
|
(1,430,703,195)
|
|
|
(206,064,123)
|
|
|
|
|
|
|
|
|
|
Comprehensive income/(loss) attributable to
Ctrip's shareholders
|
|
2,624,153,789
|
|
|
(839,754,985)
|
|
|
(120,949,875)
|
|
|
|
|
|
|
|
|
|
Earnings/(loss) per ordinary share
|
|
|
|
|
|
|
|
|
- Basic
|
|
66.34
|
|
|
(24.18)
|
|
|
(3.48)
|
- Diluted
|
|
56.85
|
|
|
(24.18)
|
|
|
(3.48)
|
|
|
|
|
|
|
|
|
|
Earnings/(loss) per ADS **
|
|
|
|
|
|
|
|
|
- Basic
|
|
8.29
|
|
|
(3.02)
|
|
|
(0.44)
|
- Diluted
|
|
7.11
|
|
|
(3.02)
|
|
|
(0.44)
|
|
|
|
|
|
|
|
|
|
Weighted average ordinary shares outstanding
|
|
|
|
|
|
|
|
|
- Basic
|
|
37,797,698
|
|
|
59,166,582
|
|
|
59,166,582
|
- Diluted
|
|
47,375,248
|
|
|
59,166,582
|
|
|
59,166,582
|
|
|
|
|
|
|
|
|
|
* Share-based compensation charges included are as follows:
|
|
|
|
|
|
|
|
|
Product development
|
|
291,642,931
|
|
|
2,079,514,506
|
|
|
299,512,387
|
Sales and marketing
|
|
65,574,256
|
|
|
392,641,663
|
|
|
56,552,162
|
General and administrative
|
|
285,379,287
|
|
|
1,087,562,537
|
|
|
156,641,587
|
|
|
|
|
|
**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)
|
|
|
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 earnings per ordinary share (RMB)
|
(24.18)
|
|
|
56.58
|
|
|
32.40
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (RMB)
|
(3.02)
|
|
|
7.07
|
|
|
4.05
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (USD)
|
(0.44)
|
|
|
1.02
|
|
|
0.58
|
|
|
|
Year Ended December 31, 2015
|
|
GAAP Result
|
% of Net
Revenues
|
|
Share-based
Compensation
|
% of Net
Revenues
|
|
Non-GAAP
Result
|
% of Net
Revenues
|
|
|
|
|
|
|
|
|
|
Product development
|
(3,296,692,936)
|
30%
|
|
291,642,931
|
3%
|
|
(3,005,050,005)
|
28%
|
Sales and marketing
|
(3,087,989,953)
|
28%
|
|
65,574,256
|
1%
|
|
(3,022,415,697)
|
28%
|
General and administrative
|
(1,088,402,408)
|
10%
|
|
285,379,287
|
3%
|
|
(803,023,121)
|
7%
|
Total operating expenses
|
(7,473,085,297)
|
69%
|
|
642,596,474
|
6%
|
|
(6,830,488,823)
|
63%
|
|
|
|
|
|
|
|
|
|
Income from operations
|
381,042,945
|
3%
|
|
642,596,474
|
6%
|
|
1,023,639,419
|
9%
|
|
|
|
|
|
|
|
|
|
Net income attributable to Ctrip's shareholders
|
2,507,655,884
|
23%
|
|
642,596,474
|
6%
|
|
3,150,252,358
|
29%
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ordinary share (RMB)
|
56.85
|
|
|
13.56
|
|
|
70.41
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (RMB)
|
7.11
|
|
|
1.69
|
|
|
8.80
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ADS (USD)
|
1.10
|
|
|
0.26
|
|
|
1.36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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=RMB6.9430 on December 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.
|
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/ctrip-reports-unaudited-fourth-quarter-and-full-year-2016-financial-results-300411587.html
SOURCE Ctrip.com International, Ltd.