2014

Ctrip Reports Fourth Quarter and Full Year 2011 Financial Results

SHANGHAI, Feb. 20, 2012 /PRNewswire-Asia/ -- Ctrip.com International, Ltd. (Nasdaq: CTRP), a leading travel service provider of hotel accommodations, airline tickets, packaged tours and corporate travel management in China, today announced its unaudited financial results for the fourth quarter and the full year ended December 31, 2011.

Highlights for the Fourth Quarter of 2011

  • Net revenues were RMB926 million (US$147 million) for the fourth quarter of 2011, up 18% year-on-year.
  • Gross margin was 76% for the fourth quarter of 2011, compared to 78% in the same period in 2010.
  • Income from operations was RMB231 million (US$37 million) for the fourth quarter of 2011, down 21% year-on-year. Excluding share-based compensation charges (non-GAAP), income from operations was RMB325 million (US$52 million), down 8% year-on-year.
  • Operating margin was 25% for the fourth quarter of 2011, compared to 37% in the same period in 2010. Excluding share-based compensation charges (non-GAAP), operating margin was 35%, compared to 45% in the same period in 2010.
  • Net income attributable to Ctrip's shareholders was RMB253 million (US$40 million) in the fourth quarter of 2011, down 16% year-on-year. Excluding share-based compensation charges (non-GAAP), net income attributable to Ctrip's shareholders was RMB347 million (US$55 million), down 4% year-on-year.  
  • Diluted earnings per ADS were RMB1.67 (US$0.27) for the fourth quarter of 2011. Excluding share-based compensation charges (non-GAAP), diluted earnings per ADS were RMB2.30 (US$0.37) for the fourth quarter of 2011.
  • Share-based compensation charges were RMB95 million (US$15 million), accounting for 10% of the net revenues, or RMB0.63 (US$0.10) per ADS for the fourth quarter of 2011.

Highlights for the Full Year 2011

  • Net revenues were RMB3.5 billion (US$556 million) in 2011, up 21% from 2010. In 2011, Wing On Travel and ezTravel contributed 1% for the year-on-year growth for net revenues.
  • Gross margin was 77% in 2011, compared to 78% in 2010.
  • Income from operations was RMB1.1 billion (US$169 million) in 2011, up 1% from 2010.  Excluding share-based compensation charges (non-GAAP), income from operations was RMB1.4 billion (US$224 million) in 2011, up 9% from 2010.  
  • Operating margin was 30% in 2011, compared to 37% in 2010.  Excluding share-based compensation charges (non-GAAP), operating margin was 40%, compared to 45% in 2010.
  • Net income attributable to Ctrip's shareholders was RMB1.1 billion (US$171 million) in 2011, up 3% from 2010.  Excluding share-based compensation charges (non-GAAP), net income attributable to Ctrip's shareholders was RMB1.4 billion (US$225 million), up 10% from 2010.  
  • Diluted earnings per ADS were RMB7.08 (US$1.12) in 2011, compared to RMB6.97 (US$1.06) in 2010.  Excluding share-based compensation charges (non-GAAP), diluted earnings per ADS were RMB9.33 (US$1.48), compared to RMB8.59 (US$1.30) in 2010.
  • Share-based compensation charges were RMB343 million (US$54 million), accounting for 10% of the net revenues, or RMB2.25 (US$0.36) per ADS in 2011.

"Despite a high 2010 comparison base, the Ctrip team delivered solid results in 2011. We increased our sales and marketing investment to further penetrate the leisure market during the fourth quarter," said Min Fan, President and Chief Executive Officer of Ctrip. "In 2012, Ctrip will invest further to enhance the competitive edge of each business line in order to offer the best product with the best service at the best price. Ctrip will work tirelessly to strengthen our leadership of the travel industry and rise far beyond the competition."

Recent Development

In September 2011, Ctrip announced a plan to execute up to US$15 million share repurchase program approved by board of directors and shareholders in 2008. In September 2011, Ctrip announced a new share repurchase program up to US$100 million approved by board of directors. In the fourth quarter of 2011, Ctrip purchased approximately 1 million ADSs with a total consideration of US$25 million from open market under these two plans.

To support future business expansion, Ctrip acquired the land use right to a piece of land in Chengdu, Sichuan province in November 2011. Ctrip plans to build its regional head office in Sichuan province, which is enjoying a robust increase in tourism and offers plentiful labor resources. In addition, in December 2011, Ctrip entered into an agreement to acquire an office building in Shanghai to expand headquarter in order to satisfy increasing travel demands from the Shanghai traffic hub. The forecast for the two projects is approximately RMB700 million.

In February 2012, Ctrip entered into an agreement to purchase the remaining 10% of share capital of Wing On Travel, at a consideration of US$9 million. Upon completion of this share purchase, Ctrip will hold 100% of the share capital of Wing On Travel.

Fourth Quarter and Full Year 2011 Financial Results

For the fourth quarter of 2011, Ctrip reported total revenues of RMB987 million (US$157 million), representing an 18% increase from the same period in 2010. Total revenues for the fourth quarter of 2011 decreased by 5% from the previous quarter primarily due to seasonality.

For the full year ended December 31, 2011, total revenues were RMB3.7 billion (US$592 million), representing a 22% increase from 2010.

Hotel reservation revenues amounted to RMB400 million (US$63 million) for the fourth quarter of 2011, representing an 11% increase year-on-year primarily driven by an increase in hotel reservation volume year-on-year. Hotel reservation revenues decreased 3% quarter-on-quarter.

For the full year ended December 31, 2011, hotel reservation revenues were RMB1.5 billion (US$236 million), representing a 16% increase from 2010. The hotel reservation revenues accounted for 40% of the total revenues in 2011, compared to 42% in 2010.

Air ticket booking revenues for the fourth quarter of 2011 were RMB378 million (US$60 million), representing an 18% increase year-on-year, primarily driven by an increase in air ticketing sales volume. Air ticket booking revenues decreased 2% quarter-on-quarter.

For the full year ended December 31, 2011, air ticket booking revenues were RMB1.4 billion (US$228 million), representing a 19% increase from 2010. The air ticket booking revenues accounted for 39% of the total revenues in 2011 and remained consistent with that in 2010.

Packaged-tour revenues for the fourth quarter of 2011 were RMB130 million (US$21 million), representing a 29% increase year-on-year due to the increase of leisure travel volume. Packaged-tour revenues decreased 24% quarter-on-quarter, primarily due to seasonality.

For the full year ended December 31, 2011, packaged tour revenues were RMB535 million (US$85 million), representing a 41% increase from 2010. Wing On Travel and ezTravel contributed 3% for the year-on-year growth for packaged-tour revenues. The packaged tour revenues accounted for 14% of the total revenues in 2011, compared to 12% in 2010.

Corporate travel revenues for the fourth quarter of 2011 were RMB47 million (US$8 million), representing a 32% increase year-on-year and a 9% increase quarter-on-quarter, primarily driven by the increased corporate travel demand from business activities.

For the full year ended December 31, 2011, corporate travel revenues were RMB162 million (US$26 million), representing a 25% increase from 2010. The corporate travel revenues accounted for 4% of the total revenues in 2011, remaining consistent with that in 2010.

For the fourth quarter of 2011, net revenues were RMB926 million (US$147 million), representing an 18% increase from the same period in 2010. Net revenues for the fourth quarter of 2011 decreased by 5% from the previous quarter due to seasonality.

For the full year ended December 31, 2011, net revenues were RMB3.5 billion (US$556 million), representing a 21% increase from 2010. In 2011, Wing On Travel and ezTravel contributed 1% for the year-on-year growth for net revenues.

Gross margin was 76% in the fourth quarter of 2011, compared to 78% in the same period in 2010 and 77% in the previous quarter.

For the full year ended December 31, 2011, gross margin was 77%, compared to 78% in 2010.

Product development expenses for the fourth quarter of 2011 increased by 43% to RMB173 million (US$27 million) from the same period in 2010 and increased by 7% from the previous quarter, primarily due to an increase in product development personnel and share-based compensation charges. Excluding share-based compensation charges (non-GAAP), product development expenses accounted for 16% of the net revenues, increased from 13% in the same period in 2010 and increased from 14% in the previous quarter.

For the full year ended December 31, 2011, product development expenses were RMB601 million (US$96 million), representing an increase of 33% from 2010. Excluding share-based compensation charges (non-GAAP), product development expenses accounted for 14% of the net revenues, remaining consistent with those in 2010.

Sales and marketing expenses for the fourth quarter of 2011 increased by 45% to RMB185 million (US$29 million) from the same period in 2010, primarily due to an increase in sales and marketing related activities and an increase in sales and marketing personnel. Sales and marketing expenses for the fourth quarter of 2011 increased by 6% from the previous quarter, primarily due to an increase in sales and marketing related activities. Excluding share-based compensation charges (non-GAAP), sales and marketing expenses accounted for 19% of the net revenues, increased from 15% in the same period in 2010 and increased from 17% in the previous quarter.

For the full year ended December 31, 2011, sales and marketing expenses were RMB625 million (US$99 million), representing an increase of 38% from 2010.  Excluding share-based compensation charges (non-GAAP), sales and marketing expenses accounted for 16% of the net revenues, increasing from 15% in 2010.

General and administrative expenses for the fourth quarter of 2011 increased by 46% to RMB113 million (US$18 million) from the same period in 2010, primarily due to an increase in administrative personnel and share-based compensation charges. General and administrative expenses for the fourth quarter of 2011 increased by 4% from the previous quarter, primarily due to the increase in administrative personnel. Excluding share-based compensation charges (non-GAAP), general and administrative expenses accounted for 6% of the net revenues, increased from 5% in the same period in 2010 and remained consistent with that in the previous quarter.

For the full year ended December 31, 2011, general and administrative expenses were RMB401 million (US$64 million), representing a 36% increase from 2010. Excluding share-based compensation charges (non-GAAP), general and administrative expenses accounted for 6% of the net revenues, increasing from 5% in 2010.

Income from operations for the fourth quarter of 2011 was RMB231 million (US$37 million), representing a decrease of 21% from the same period in 2010 and a decrease of 24% from the previous quarter. Excluding share-based compensation charges (non-GAAP), income from operations was RMB325 million (US$52 million), representing a decrease of 8% from the same period in 2010 and a decrease of 18% from the previous quarter.

For the full year ended December 31, 2011, income from operations was RMB1.1 billion (US$169 million), representing an increase of 1% from 2010.  Excluding share-based compensation charges (non-GAAP), income from operations was RMB1.4 billion (US$224 million), increasing by 9% from 2010.

Operating margin was 25% in the fourth quarter of 2011, compared to 37% in the same period in 2010, and 31% in the previous quarter. Excluding share-based compensation charges (non-GAAP), operating margin was 35%, decreased from 45% in the same period in 2010 and 41% in the previous quarter.

For the full year ended December 31, 2011, operating margin was 30%, compared to 37% in 2010.  Excluding share-based compensation charges (non-GAAP), operating margin was 40%, compared to 45% in 2010.

The effective tax rate for the fourth quarter of 2011 was 23%, increased from 19% in the same periods of 2010 and increased from 21% in the previous quarter, primarily due to the increase in the amount of non tax-deductible share-based compensation as a percentage to our income as a whole.

The effective tax rate for the full year ended December 31, 2011 was 20%, compared to 17% in 2010, primarily due to the increase in the amount of non tax-deductible share-based compensation as a percentage to our income as a whole.

Net income attributable to Ctrip's shareholders for the fourth quarter of 2011 was RMB253 million (US$40 million), representing a decrease of 16% from the same period in 2010 and a decrease of 22% from the previous quarter. Excluding share-based compensation charges (non-GAAP), net income attributable to Ctrip's shareholders was RMB347 million (US$55 million), representing a decrease of 4% from the same period in 2010 and a decrease of 16% from the previous quarter.

For the full year ended December 31, 2011, net income attributable to Ctrip's shareholders was RMB1.1 billion (US$171 million), representing an increase of 3% from 2010.  Excluding share-based compensation charges (non-GAAP), net income attributable to Ctrip's shareholders was RMB1.4 billion (US$225 million), representing an increase of 10% from 2010.

Diluted earnings per ADS were RMB1.67 (US$0.27) for the fourth quarter of 2011. Excluding share-based compensation charges (non-GAAP), diluted earnings per ADS were RMB2.30 (US$0.37) for the fourth quarter of 2011.

For the full year ended December 31, 2011, diluted earnings per ADS were RMB7.08 (US$1.12), compared to RMB6.97 (US$1.06) in 2010. Excluding share-based compensation charges (non-GAAP), diluted earnings per ADS were RMB9.33 (US$1.48), compared to RMB8.59 (US$1.30) in 2010.

As of December 31, 2011, the balance of cash and cash equivalents, restricted cash and short-term investment was RMB5 billion (US$795 million).

Business Outlook

For the first quarter of 2012, the Company expects to continue the net revenue growth year-on-year at a rate of approximately 15-20%. 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 February 20, 2012 (or 9:00AM on February 21, 2012 in the Shanghai/HK time zone) following the announcement.

The conference call will be available on Webcast live and replay at: http://ir.ctrip.com. The call will be archived for one month at this website.

The dial-in details for the live conference call: U.S. Toll Free Number +1.888.679.8034, International dial-in number + 1.617.213.4847, Passcode 35702165. For pre-registration, please click https://www.theconferencingservice.com/prereg/key.process?key=PU86WQLTK.

A telephone replay of the call will be available after the conclusion of the conference call through February 28, 2012. 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 29982010.

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. Statements that are not historical facts, including statements about Ctrip's beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of important factors could cause actual results to differ materially from those contained in any forward-looking statement. Potential risks and uncertainties include, but are not limited to, the slow-down of economic growth in China and the global economic downturn, general declines or disruptions in the travel industry, volatility in the trading price of 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, inflation in China and in other countries, 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 consolidated financial statements presented in accordance with United States Generally Accepted Accounting Principles ("GAAP"), Ctrip uses non-GAAP financial information related to product development expenses, sales and marketing expenses, general and administrative expenses, income from operations, operating margin, net income, and diluted earnings per ordinary share and per ADS, each of which is adjusted from the most comparable GAAP result to exclude the share-based compensation charges recorded under ASC 718, "Stock Compensation" for 2011 and 2010. 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 hotel accommodations, airline tickets, packaged tours, and corporate travel management in China. Ctrip aggregates hotel and flight information to enable business and leisure travelers to make informed and cost-effective bookings. Ctrip also books vacation packages and guided tours. In addition, Ctrip corporate travel management services help corporate clients effectively manage their travel requirements. Since its inception in 1999, Ctrip has experienced substantial growth and become one of the best-known travel brands in China.

For further information, please contact:

Investor Relations
Ctrip.com International, Ltd.
Tel: (+86) 21 3406 4880 X 12258
Email: iremail@ctrip.com


Ctrip.com International, Ltd.

Consolidated Balance Sheets Information








December 31, 2010


December 31, 2011


December 31, 2011


RMB

RMB

USD






(unaudited)

(unaudited)

(unaudited)





ASSETS






Current assets:






Cash and cash equivalents

2,153,935,111


3,503,428,418


556,638,717

Restricted cash

224,179,126


211,636,294


33,625,621

Short-term investment

1,178,278,063


1,288,471,562


204,717,514

Accounts receivable, net

621,548,849


789,036,329


125,365,247

Prepayments and other current assets

355,831,117


566,187,711


89,958,168

Deferred tax assets, current

37,136,184


39,782,201


6,320,755







Total current assets

4,570,908,450


6,398,542,515


1,016,626,022







Long-term deposits

155,856,622


155,360,492


24,684,296

Land use rights

106,333,805


113,460,899


18,027,121

Property, equipment and software

653,678,980


683,903,870


108,661,382

Investment

1,574,230,623


1,305,145,043


207,366,663

Goodwill

758,231,441


798,601,767


126,885,042

Intangible assets

296,964,092


306,420,192


48,685,265







Total assets

8,116,204,013


9,761,434,778


1,550,935,791







LIABILITIES






Current liabilities:






Accounts payable

595,283,281


763,256,074


121,269,177

Salary and welfare payable

159,258,508


145,524,036


23,121,441

Taxes payable

161,772,241


220,604,123


35,050,465

Advances from customers

595,737,152


1,090,852,066


173,318,938

Accrued liability for customer reward program

121,319,301


161,838,531


25,713,553

Other payables and accruals

247,528,032


185,985,423


29,550,107







Total current liabilities

1,880,898,515


2,568,060,253


408,023,681







Deferred tax liabilities, non-current

45,382,710


48,308,692


7,675,478







Total liabilities

1,926,281,225


2,616,368,945


415,699,159







SHAREHOLDERS' EQUITY






Share capital

2,926,132


2,939,527


467,044

Additional paid-in capital

3,073,551,037


3,465,924,424


550,679,932

Statutory reserves

93,384,908


98,049,668


15,578,523

Accumulated other comprehensive (loss) / income

198,972,084


(172,466,277)


(27,402,132)

Retained Earnings

2,734,858,610


3,806,608,747


604,809,220

Treasury stock *

-


(158,761,225)


(25,224,618)







Total Ctrip's shareholders' equity

6,103,692,771


7,042,294,864


1,118,907,969







Noncontrolling interests

86,230,017


102,770,969


16,328,663







Total shareholders' equity


6,189,922,788


7,145,065,833


1,135,236,632







Total liabilities and shareholders' equity

8,116,204,013


9,761,434,778


1,550,935,791













  * Treasury stock consists of shares repurchased by Ctrip that are no longer outstanding and are held by Ctrip. Treasury stock is accounted for under the cost method.




Ctrip.com International, Ltd.

Consolidated Statements of Operations Information















Quarter Ended



Quarter Ended



Quarter Ended



Quarter Ended



December 31, 2010



September 30, 2011



December 31, 2011



December 31, 2011



RMB



RMB



RMB



USD



























(unaudited)



(unaudited)



(unaudited)



(unaudited)













Revenues:












Hotel reservation


360,325,329



410,428,429



399,622,781



63,493,665

Air-ticketing


319,728,612



385,068,223



378,235,877



60,095,629

Packaged tour


100,625,182



171,367,702



130,155,486



20,679,624

Corporate travel


35,786,154



43,367,133



47,237,358



7,505,260

Others


18,672,214



28,982,115



31,344,006



4,980,061













Total revenues


835,137,491



1,039,213,602



986,595,508



156,754,239













Less: business tax and related surcharges


(48,010,960)



(64,512,791)



(60,762,409)



(9,654,175)













Net revenues


787,126,531



974,700,811



925,833,099



147,100,064













Cost of revenues


(169,529,242)



(226,126,062)



(224,533,043)



(35,674,708)













Gross profit


617,597,289



748,574,749



701,300,056



111,425,356













Operating expenses:












Product development *


(120,637,434)



(161,579,311)



(172,796,077)



(27,454,532)

Sales and marketing *


(126,969,302)



(173,855,350)



(184,658,424)



(29,339,269)

General and administrative *


(77,706,831)



(108,847,827)



(113,264,071)



(17,995,849)













Total operating expenses


(325,313,567)



(444,282,488)



(470,718,572)



(74,789,650)













Income from operations


292,283,722



304,292,261



230,581,484



36,635,706













Interest income


13,526,761



31,233,511



32,710,259



5,197,137

Other income


38,217,360



54,347,195



32,831,890



5,216,462













Income before income tax expense and equity in income


344,027,843



389,872,967



296,123,633



47,049,305













Income tax expense


(66,126,123)



(82,055,004)



(69,327,999)



(11,015,110)

Equity in income of affiliates


24,521,408



20,372,237



27,675,601



4,397,210













Net income


302,423,128



328,190,200



254,471,235



40,431,405













Less: Net income attributable to noncontrolling interests


(149,393)



(2,909,902)



(1,947,341)



(309,401)













Net income attributable to Ctrip's shareholders


302,273,735



325,280,298



252,523,894



40,122,004













Earnings per ordinary share












- Basic


8.43



9.02



7.01



1.11

- Diluted


7.91



8.54



6.70



1.06













Earnings per ADS












- Basic


2.11



2.26



1.75



0.28

- Diluted


1.98



2.13



1.67



0.27













Weighted average ordinary shares outstanding












- Basic


35,874,508



36,049,244



36,003,255



36,003,255

- Diluted


38,222,581



38,102,980



37,713,249



37,713,249













* Share-based compensation charges included are as follows:












 Product development


16,695,524



26,713,733



28,161,520



4,474,415

 Sales and marketing


8,158,262



12,693,885



13,336,213



2,118,911

 General and administrative


35,015,075



51,099,151



53,218,496



8,455,567















Ctrip.com International, Ltd.

Consolidated Statement of Operations Information





















Year Ended



Year Ended



Year Ended



December 31, 2010



December 31, 2011



December 31, 2011



RMB



RMB



USD





















(unaudited)



(unaudited)



(unaudited)

Revenues:









Hotel reservation


1,278,043,673



1,486,898,858



236,244,436

Air-ticketing


1,206,921,479



1,437,118,164



228,335,081

Packaged tour


380,307,487



534,640,183



84,945,770

Corporate travel


129,658,427



161,610,123



25,677,263

Others


71,781,955



106,036,864



16,847,561










Total revenues


3,066,713,021



3,726,304,192



592,050,111










Less: business tax and related surcharges


(185,479,524)



(228,219,564)



(36,260,437)










Net revenues


2,881,233,497



3,498,084,628



555,789,674










Cost of revenues


(625,261,342)



(805,129,784)



(127,922,240)










Gross profit


2,255,972,155



2,692,954,844



427,867,434










Operating expenses:









Product development *


(453,853,000)



(601,485,367)



(95,566,400)

Sales and marketing *


(453,292,701)



(624,599,686)



(99,238,896)

General and administrative *


(294,701,167)



(400,875,621)



(63,692,722)










Total operating expenses


(1,201,846,868)



(1,626,960,674)



(258,498,018)










Income from operations


1,054,125,287



1,065,994,170



169,369,416










Interest income


37,585,865



106,002,655



16,842,126

Other income


99,125,516



117,623,725



18,688,528










Income before income tax expense and equity in income


1,190,836,668



1,289,620,550



204,900,070










Income tax expense


(205,016,961)



(262,186,225)



(41,657,196)

Equity in income of affiliates


66,171,992



57,525,830



9,139,934










Net income


1,051,991,699



1,084,960,155



172,382,808










Less: Net income attributable to noncontrolling interests


(3,921,959)



(8,545,258)



(1,357,705)










Net income attributable to Ctrip's shareholders


1,048,069,740



1,076,414,897



171,025,103










Earnings per ordinary share









- Basic


29.62



29.92



4.75

- Diluted


27.89



28.30



4.50










Earnings per ADS









- Basic


7.40



7.48



1.19

- Diluted


6.97



7.08



1.12










Weighted average ordinary shares outstanding









- Basic


35,385,451



35,977,063



35,977,063

- Diluted


37,577,056



38,030,974



38,030,974










* Share-based compensation charges included are as follows:








 Product development


64,254,080



98,955,335



15,722,419

 Sales and marketing


33,202,984



48,191,019



7,656,782

 General and administrative


145,104,394



195,645,003



31,084,860



Ctrip.com International, Ltd.

Reconciliation of  GAAP and Non-GAAP Results

(In RMB, except % and per share information)




















Quarter Ended December 31, 2011


GAAP  Result

% of Net Revenue


Share-based Compensation

% of Net Revenue


Non-GAAP Result

% of Net Revenue










Product development

(172,796,077)

19%


28,161,520

3%


(144,634,557)

16%

Sales and marketing

(184,658,424)

20%


13,336,213

1%


(171,322,211)

19%

General and administrative

(113,264,071)

12%


53,218,496

6%


(60,045,575)

6%

Total operating expenses

(470,718,572)

51%


94,716,229

10%


(376,002,343)

41%










Income from operations

230,581,484

25%


94,716,229

10%


325,297,713

35%










Net income attributable to Ctrip's shareholders

252,523,894

27%


94,716,229

10%


347,240,123

38%










Diluted earnings per ordinary share (RMB)

6.70



2.51



9.21











Diluted earnings per ADS (RMB)

1.67



0.63



2.30











Diluted earnings per ADS (USD)

0.27



0.10



0.37





















Quarter Ended September 30, 2011


GAAP  Result

% of Net Revenue


Share-based Compensation

% of Net Revenue


Non-GAAP Result

% of Net Revenue










Product development

(161,579,311)

17%


26,713,733

3%


(134,865,578)

14%

Sales and marketing

(173,855,350)

18%


12,693,885

1%


(161,161,465)

17%

General and administrative

(108,847,827)

11%


51,099,151

5%


(57,748,676)

6%

Total operating expenses

(444,282,488)

46%


90,506,769

9%


(353,775,719)

36%










Income from operations

304,292,261

31%


90,506,769

9%


394,799,030

41%










Net income attributable to Ctrip's shareholders

325,280,298

33%


90,506,769

9%


415,787,067

43%










Diluted earnings per ordinary share (RMB)

8.54



2.38



10.91











Diluted earnings per ADS (RMB)

2.13



0.59



2.73











Diluted earnings per ADS (USD)

0.33



0.09



0.43





















Quarter Ended December 31, 2010


GAAP  Result

% of Net Revenue


Share-based Compensation

% of Net Revenue


Non-GAAP Result

% of Net Revenue










Product development

(120,637,434)

15%


16,695,524

2%


(103,941,910)

13%

Sales and marketing

(126,969,302)

16%


8,158,262

1%


(118,811,040)

15%

General and administrative

(77,706,831)

10%


35,015,075

4%


(42,691,756)

5%

Total operating expenses

(325,313,567)

41%


59,868,861

8%


(265,444,706)

34%










Income from operations

292,283,722

37%


59,868,861

8%


352,152,583

45%










Net income attributable to Ctrip's shareholders

302,273,735

38%


59,868,861

8%


362,142,596

46%










Diluted earnings per ordinary share (RMB)

7.91



1.57



9.47











Diluted earnings per ADS (RMB)

1.98



0.39



2.37











Diluted earnings per ADS (USD)

0.30



0.06



0.36




Ctrip.com International, Ltd.

Reconciliation of  GAAP and Non-GAAP Results

(In RMB, except % and per share information)




















Year Ended December 31, 2011


GAAP  Result

% of Net Revenue


Share-based Compensation

% of Net Revenue


Non-GAAP Result

% of Net Revenue










Product development

(601,485,367)

17%


98,955,335

3%


(502,530,032)

14%

Sales and marketing

(624,599,686)

18%


48,191,019

1%


(576,408,667)

16%

General and administrative

(400,875,621)

11%


195,645,003

6%


(205,230,618)

6%

Total operating expenses

(1,626,960,674)

47%


342,791,357

10%


(1,284,169,317)

37%










Income from operations

1,065,994,170

30%


342,791,357

10%


1,408,785,527

40%










Net income attributable to Ctrip's shareholders

1,076,414,897

31%


342,791,357

10%


1,419,206,254

41%










Diluted earnings per ordinary share (RMB)

28.30



9.01



37.32











Diluted earnings per ADS (RMB)

7.08



2.25



9.33











Diluted earnings per ADS (USD)

1.12



0.36



1.48





















Year Ended December 31, 2010


GAAP  Result

% of Net Revenue


Share-based Compensation

% of Net Revenue


Non-GAAP Result

% of Net Revenue










Product development

(453,853,000)

16%


64,254,080

2%


(389,598,920)

14%

Sales and marketing

(453,292,701)

16%


33,202,984

1%


(420,089,717)

15%

General and administrative

(294,701,167)

10%


145,104,394

5%


(149,596,773)

5%

Total operating expenses

(1,201,846,868)

42%


242,561,458

8%


(959,285,410)

33%










Income from operations

1,054,125,287

37%


242,561,458

8%


1,296,686,745

45%










Net income attributable to Ctrip's shareholders

1,048,069,740

36%


242,561,458

8%


1,290,631,198

45%










Diluted earnings per ordinary share (RMB)

27.89



6.46



34.35











Diluted earnings per ADS (RMB)

6.97



1.61



8.59











Diluted earnings per ADS (USD)

1.06



0.24



1.30




















Notes for all the 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=RMB6.2939 on December 30, 2011 published by the Federal Reserve Board.


Note 2: Effective on January 21, 2010, Company changed ratio of the American Depositary Shares ("ADSs") to ordinary shares from two (2) ADSs representing one (1) ordinary share to four (4) ADSs representing one (1) ordinary share.   The change is reflected retroactively in the numbers for all the periods presented above.



SOURCE Ctrip.com International, Ltd.



RELATED LINKS
http://ir.ctrip.com
https://www.theconferencingservice.com/prereg/key.process?key=PU86WQLTK

More by this Source


Custom Packages

Browse our custom packages or build your own to meet your unique communications needs.

Start today.

 

PR Newswire Membership

Fill out a PR Newswire membership form or contact us at (888) 776-0942.

Learn about PR Newswire services

Request more information about PR Newswire products and services or call us at (888) 776-0942.