SINGAPORE, Aug. 26,
2024 /PRNewswire/ -- Trip.com Group Limited (Nasdaq:
TCOM; HKEX: 9961) ("Trip.com Group" or the "Company"), a leading
one-stop travel service provider of accommodation reservation,
transportation ticketing, packaged tours, and corporate travel
management, today announced its unaudited financial results for the
second quarter and first half of 2024.
Key Highlights for the Second Quarter of 2024
- Domestic and international businesses sustained growth
across all segments in the second quarter of 2024
- Accommodation bookings on the Company's
Chinese sites grew by approximately 20% year over year, primarily
driven by robust growth in both outbound and domestic travel.
- Outbound hotel and air reservations
recovered to 100% of the pre-COVID level for the same period in
2019, surpassing the industry-wide recovery rate of over 70% in
terms of international flight capacity.
- Total revenue of the Company's
international OTA brand has increased by around 70% year over
year.
- The Company achieved outstanding financial performance in
the second quarter of 2024
- Net revenue for the second quarter grew
by 14% year over year.
- Net income for the second quarter of
2024 was RMB3.9 billion (US$535 million), compared to RMB648 million for the same period in 2023.
- Adjusted EBITDA for the second quarter
was RMB4.4 billion (US$611 million). Adjusted EBITDA margin was 35%,
improved from 33% for the same period in 2023.
"The second quarter of 2024 witnessed continued growth driven by
strong travel demand, especially for cross-border travel," said
James Liang, Executive Chairman.
"Our strong performance highlights our adaptability in a dynamic
market. Looking ahead, we are dedicated to leveraging the potential
of AI to revolutionize the travel industry and provide exceptional
value to our customers."
"We are pleased with our strong growth and the resilience of
travel consumption in China," said
Jane Sun, Chief Executive Officer.
"This promising outlook fuels our enthusiasm for innovation and new
initiatives. By collaborating with our partners, we are
well-positioned for even greater success."
Second Quarter of 2024 Financial Results and Business
Updates
For the second quarter of 2024, Trip.com Group reported net
revenue of RMB12.8 billion
(US$1.8 billion), representing a 14%
increase from the same period in 2023. Net revenue for the second
quarter of 2024 increased by 7% from the previous quarter,
primarily driven by stronger travel demand, particularly during the
holiday periods.
Accommodation reservation revenue for the second quarter of 2024
was RMB5.1 billion (US$707 million), representing a 20% increase from
the same period in 2023 primarily driven by an increase in
accommodation reservations. Accommodation reservation revenue for
the second quarter of 2024 increased by 14% from the previous
quarter, primarily driven by stronger travel demand, particularly
during the holiday periods.
Transportation ticketing revenue for the second quarter of
2024 was RMB4.9 billion
(US$670 million), representing a 1%
increase from the same period in 2023. Transportation
ticketing revenue for the second quarter of 2024
decreased by 3% from the previous quarter despite robust growth in
ticketing volume, primarily due to fluctuations of air ticket
prices in the second quarter of 2024.
Packaged-tour revenue for the second quarter of 2024 was
RMB1.0 billion
(US$141 million), representing a 42% increase from the same
period in 2023 primarily driven by an increase in
packaged-tour reservations. Packaged-tour revenue for the
second quarter of 2024 increased by 16% from the previous
quarter, primarily driven by stronger travel demand, particularly
during the holiday periods.
Corporate travel revenue for the second quarter of 2024 was
RMB633 million (US$87 million),
representing an 8% increase from the same period in 2023
primarily driven by an increase in corporate travel
reservations. Corporate travel revenue for the second quarter
of 2024 increased by 24% from the previous quarter, primarily
due to seasonality.
Cost of revenue for the second quarter of 2024 increased by
15% to RMB2.3 billion (US$318 million) from the same period in 2023 and
increased by 3% from the previous quarter, which was generally in
line with the increase in net revenue. Cost of revenue as a
percentage of net revenue was 18% for the second quarter of
2024.
Product development expenses for the second quarter of
2024 increased by 1% to RMB3.0 billion (US$412 million) from the same period in 2023 and
decreased by 4% from the previous quarter. Product development
expenses as a percentage of net revenue was 23% for the
second quarter of 2024.
Sales and marketing expenses for the second quarter of 2024
increased by 20% to RMB2.8 billion
(US$390 million) from the same period
in 2023 and increased by 23% from the previous quarter primarily
due to the increase in expenses relating to sales and marketing
promotion activities. Sales and marketing expenses as a percentage
of net revenue was 22% for the second quarter of 2024.
General and administrative expenses for the second quarter of
2024 increased by 13% to RMB1.1
billion (US$148 million) from the same period in 2023
and increased by 16% from the previous quarter, primarily due to an
increase in general and administrative personnel related expenses.
General and administrative expenses as a percentage of net
revenue was 8% for the second quarter of 2024.
Income tax expense for the second quarter of 2024 was
RMB693 million (US$95 million), compared to RMB562 million for the same period in 2023 and
RMB664 million for the previous
quarter. The change in Trip.com Group's effective tax rate was
primarily due to the combined impacts of changes in respective
profitability of its subsidiaries with different tax rates, changes
in deferred tax liabilities relating to withholding tax, certain
non-taxable income or loss resulting from the fair value changes in
equity securities investments and exchangeable senior notes
recorded in other income/(expense), and changes in valuation
allowance provided for deferred tax assets.
Net income for the second quarter of 2024 was RMB3.9 billion (US$535
million), compared to RMB648
million for the same period in 2023 and RMB4.3 billion for the previous quarter. Adjusted
EBITDA for the second quarter of 2024 was RMB4.4 billion (US$611 million),
compared to RMB3.7 billion for the
same period in 2023 and RMB4.0
billion for the previous quarter. Adjusted EBITDA margin was
35% for the second quarter of 2024, compared to 33% for the same
period in 2023 and for the previous quarter.
Net income attributable to Trip.com Group's shareholders for the
second quarter of 2024 was RMB3.8
billion (US$527 million),
compared to RMB631 million for the
same period in 2023 and RMB4.3
billion for the previous quarter. Excluding share-based
compensation charges, fair value changes of equity securities
investments and exchangeable senior notes recorded in other
income/(expense), and their tax effects, non-GAAP net income
attributable to Trip.com Group's shareholders for the second
quarter of 2024 was RMB5.0 billion
(US$686 million), compared to
RMB3.4 billion for the same period in
2023 and RMB4.1 billion for the
previous quarter.
Diluted earnings per ordinary share and per ADS was RMB5.57 (US$0.77) for the second quarter of
2024. Excluding share-based compensation charges, fair value
changes of equity securities investments and exchangeable senior
notes recorded in other income/(expense), and their tax effects,
non-GAAP diluted earnings per ordinary share and per ADS was
RMB7.25 (US$1.00) for the second
quarter of 2024. Each ADS currently represents one ordinary share
of the Company.
As of June 30, 2024, the balance
of cash and cash equivalents, restricted cash, short-term
investment, and held to maturity time deposit and financial
products was RMB99.0 billion
(US$13.6 billion).
Offering of Cash-par Settled Convertible Senior Notes
In June 2024, the Company
completed an offering of US$1.5
billion in aggregate principal amount of cash-par settled
convertible senior notes due 2029 (the "Notes"), including the
initial purchasers' full exercise of option to purchase an
additional US$200 million in
aggregate principal amount of the Notes. The Notes are general
unsecured obligations of the Company and bear interest at a rate of
0.75% per year.
The Notes contemplate cash-par settlement upon conversion. Upon
conversion, the Company will pay cash up to the aggregate principal
amount of the Notes being converted and have the right to elect to
settle the conversion consideration for amounts in excess of the
aggregate principal amount using cash, ADSs, or a combination of
cash and ADSs.
Concurrent ADS Repurchase
Concurrently with the Notes offering, the Company repurchased
approximately 6.0 million ADSs in an aggregate amount of
approximately US$300 million pursuant
to its existing share repurchase plans in off-market privately
negotiated transactions effected through one or more of the initial
purchasers of the Notes or their affiliates as its agent.
Conference Call
Trip.com Group's management team will host a conference call at
8:00 PM on August 26, 2024, U.S. Eastern Time (or
8:00 AM on August 27, 2024, Hong Kong Time) following the
announcement.
The conference call will be available live on Webcast and for
replay at: https://investors.trip.com. The call will be archived
for twelve months on our website.
All participants must pre-register to join this conference call
using the Participant Registration link below:
https://register.vevent.com/register/BI1654b47de1924af88e8ea8e0351b2261
Upon registration, each participant will receive details for
this conference call, including dial-in numbers and a unique access
PIN. To join the conference, please dial the number provided, enter
your PIN, and you will join the conference instantly.
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
in this press release, as well as Trip.com Group's strategic and
operational plans, contain forward-looking statements.
Forward-looking statements involve inherent risks and
uncertainties. A number of important factors could cause actual
results to differ materially from those contained in any
forward-looking statement. Potential risks and uncertainties
include, but are not limited to, severe or prolonged downturn in
the global or Chinese economy, general declines or disruptions in
the travel industry, volatility in the trading price of Trip.com
Group's ADSs or shares, Trip.com Group's reliance on its
relationships and contractual arrangements with travel suppliers
and strategic alliances, failure to compete against new and
existing competitors, failure to successfully manage current growth
and potential future growth, risks associated with any strategic
investments or acquisitions, seasonality in the travel industry in
the relevant jurisdictions where Trip.com Group operates, failure
to successfully develop Trip.com Group's existing or future
business lines, damage to or failure of Trip.com Group's
infrastructure and technology, loss of services of Trip.com Group's
key executives, adverse changes in economic and business conditions
in the relevant jurisdictions where Trip.com Group operates, any
regulatory developments in laws, regulations, rules, policies or
guidelines applicable to Trip.com Group and other risks outlined in
Trip.com Group's filings with the U.S. Securities and Exchange
Commission or the Stock Exchange of Hong Kong Limited. All
information provided in this press release and in the attachments
is as of the date of the issuance, and Trip.com Group does not
undertake any obligation to update any forward-looking statement,
except as required under applicable law.
About Non-GAAP Financial Measures
To supplement Trip.com Group's consolidated financial
statements, which are prepared and presented in accordance with
United States Generally Accepted Accounting Principles ("GAAP"),
Trip.com Group uses non-GAAP financial information related to
adjusted net income attributable to Trip.com Group Limited,
adjusted EBITDA, adjusted EBITDA margin, and adjusted 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 that are not tax deductible, fair value
changes of equity securities investments and exchangeable senior
notes recorded in other income/(expense), net of tax, and other
applicable items. Trip.com Group'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,
does not have a standardized meaning under 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, fair value
changes of equity securities investments and exchangeable senior
notes recorded in other income/(expense), and their tax effects
that have been and will continue to be significant recurring
expenses in Trip.com Group's business for the foreseeable
future.
Reconciliations of Trip.com Group'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 Trip.com Group Limited
Trip.com Group Limited (Nasdaq: TCOM; HKEX: 9961) is a leading
global one-stop travel platform, integrating a comprehensive suite
of travel products and services and differentiated travel content.
It is the go-to destination for travelers in China, and increasingly for travelers around
the world, to explore travel, get inspired, make informed and
cost-effective travel bookings, enjoy hassle-free on-the-go
support, and share travel experience. Founded in 1999 and listed on
Nasdaq in 2003 and HKEX in 2021, the Company currently operates
under a portfolio of brands, including Ctrip, Qunar, Trip.com, and
Skyscanner, with the mission "to pursue the perfect trip for a
better world."
For further information, please contact:
Investor Relations
Trip.com Group Limited
Tel: +86 (21) 3406-4880 X 12229
Email: iremail@trip.com
Trip.com Group
Limited
|
|
|
|
|
|
|
|
Unaudited
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
(In millions, except
share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December
31, 2023
|
|
June
30, 2024
|
|
June
30, 2024
|
|
RMB
(million)
|
RMB
(million)
|
USD
(million)
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
|
Cash, cash equivalents
and restricted cash
|
|
43,983
|
|
51,553
|
|
7,094
|
|
Short-term
investments
|
|
17,748
|
|
38,216
|
|
5,259
|
|
Accounts receivable,
net
|
|
11,410
|
|
12,907
|
|
1,776
|
|
Prepayments and other
current assets
|
|
15,591
|
|
18,863
|
|
2,596
|
|
|
|
|
|
|
|
|
|
Total current
assets
|
|
88,732
|
|
121,539
|
|
16,725
|
|
|
|
|
|
|
|
|
|
Property, equipment and
software
|
|
5,142
|
|
5,083
|
|
699
|
|
Intangible assets and
land use rights
|
|
12,644
|
|
12,551
|
|
1,727
|
|
Right-of-use
asset
|
|
641
|
|
741
|
|
102
|
|
Investments (Includes
held to maturity time deposit and
financial products of RMB15,530 million and RMB9,263
million as of December 31,2023 and June 30, 2024,
respectively)
|
|
49,342
|
|
45,392
|
|
6,246
|
|
Goodwill
|
|
59,372
|
|
59,381
|
|
8,171
|
|
Other long-term
assets
|
|
688
|
|
538
|
|
74
|
|
Deferred tax
asset
|
|
2,576
|
|
2,598
|
|
358
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
219,137
|
|
247,823
|
|
34,102
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
Short-term debt and
current portion of long-term debt
|
|
25,857
|
|
39,530
|
|
5,440
|
|
Accounts
payable
|
|
16,459
|
|
19,189
|
|
2,640
|
|
Advances from
customers
|
|
13,380
|
|
16,561
|
|
2,279
|
|
Other current
liabilities
|
|
16,715
|
|
16,836
|
|
2,317
|
|
Total current
liabilities
|
|
72,411
|
|
92,116
|
|
12,676
|
|
|
|
|
|
|
|
|
|
Deferred tax
liability
|
|
3,825
|
|
3,477
|
|
478
|
|
Long-term
debt
|
|
19,099
|
|
20,034
|
|
2,757
|
|
Long-term lease
liability
|
|
477
|
|
545
|
|
75
|
|
Other long-term
liabilities
|
|
319
|
|
259
|
|
36
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
|
96,131
|
|
116,431
|
|
16,022
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS'
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Trip.com Group
Limited shareholders' equity
|
|
122,184
|
|
130,500
|
|
17,957
|
|
|
|
|
|
|
|
|
|
Non-controlling
interests
|
|
822
|
|
892
|
|
123
|
|
|
|
|
|
|
|
|
|
Total shareholders'
equity
|
|
123,006
|
|
131,392
|
|
18,080
|
|
|
|
|
|
|
|
|
|
Total liabilities
and shareholders' equity
|
|
219,137
|
|
247,823
|
|
34,102
|
|
|
|
|
|
|
|
|
|
Trip.com Group
Limited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
Consolidated Statements of Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In millions, except
share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June
30, 2023
|
|
March
31, 2024
|
|
June
30, 2024
|
|
June
30, 2024
|
|
June
30, 2023
|
|
June
30, 2024
|
|
June
30, 2024
|
|
RMB
(million)
|
|
RMB
(million)
|
|
RMB
(million)
|
|
USD
(million)
|
|
RMB
(million)
|
|
RMB
(million)
|
|
USD
(million)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accommodation
reservation
|
|
4,285
|
|
4,496
|
|
5,136
|
|
707
|
|
7,765
|
|
9,632
|
|
1,325
|
|
Transportation
ticketing
|
|
4,814
|
|
5,000
|
|
4,871
|
|
670
|
|
8,970
|
|
9,871
|
|
1,358
|
|
Packaged-tour
|
|
722
|
|
883
|
|
1,025
|
|
141
|
|
1,108
|
|
1,908
|
|
263
|
|
Corporate
travel
|
|
584
|
|
511
|
|
633
|
|
87
|
|
1,029
|
|
1,144
|
|
157
|
|
Others
|
|
857
|
|
1,031
|
|
1,123
|
|
154
|
|
1,601
|
|
2,154
|
|
296
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenue
|
|
11,262
|
|
11,921
|
|
12,788
|
|
1,759
|
|
20,473
|
|
24,709
|
|
3,399
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Sales tax and
surcharges
|
|
(15)
|
|
(16)
|
|
(16)
|
|
(2)
|
|
(28)
|
|
(32)
|
|
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
revenue
|
|
11,247
|
|
11,905
|
|
12,772
|
|
1,757
|
|
20,445
|
|
24,677
|
|
3,395
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenue
|
|
(2,007)
|
|
(2,238)
|
|
(2,312)
|
|
(318)
|
|
(3,644)
|
|
(4,550)
|
|
(626)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
|
9,240
|
|
9,667
|
|
10,460
|
|
1,439
|
|
16,801
|
|
20,127
|
|
2,769
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development
*
|
|
(2,953)
|
|
(3,109)
|
|
(2,993)
|
|
(412)
|
|
(5,627)
|
|
(6,102)
|
|
(840)
|
|
Sales and marketing
*
|
|
(2,355)
|
|
(2,312)
|
|
(2,835)
|
|
(390)
|
|
(4,110)
|
|
(5,147)
|
|
(708)
|
|
General and
administrative *
|
|
(955)
|
|
(931)
|
|
(1,077)
|
|
(148)
|
|
(1,846)
|
|
(2,008)
|
|
(276)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating
expenses
|
|
(6,263)
|
|
(6,352)
|
|
(6,905)
|
|
(950)
|
|
(11,583)
|
|
(13,257)
|
|
(1,824)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from
operations
|
|
2,977
|
|
3,315
|
|
3,555
|
|
489
|
|
5,218
|
|
6,870
|
|
945
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
513
|
|
592
|
|
634
|
|
87
|
|
954
|
|
1,226
|
|
169
|
|
Interest
expense
|
|
(555)
|
|
(499)
|
|
(514)
|
|
(71)
|
|
(1,041)
|
|
(1,013)
|
|
(139)
|
|
Other
(expense)/income
|
|
(1,961)
|
|
759
|
|
(183)
|
|
(25)
|
|
(309)
|
|
576
|
|
79
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
tax
expense and equity in income of
affiliates
|
|
974
|
|
4,167
|
|
3,492
|
|
480
|
|
4,822
|
|
7,659
|
|
1,054
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
(562)
|
|
(664)
|
|
(693)
|
|
(95)
|
|
(903)
|
|
(1,357)
|
|
(187)
|
|
Equity in income of
affiliates
|
|
236
|
|
822
|
|
1,089
|
|
150
|
|
103
|
|
1,911
|
|
263
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
648
|
|
4,325
|
|
3,888
|
|
535
|
|
4,022
|
|
8,213
|
|
1,130
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable
to non-
controlling interests
|
|
(17)
|
|
(13)
|
|
(55)
|
|
(8)
|
|
(16)
|
|
(68)
|
|
(9)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to
Trip.com Group Limited
|
|
631
|
|
4,312
|
|
3,833
|
|
527
|
|
4,006
|
|
8,145
|
|
1,121
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per ordinary
share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic
|
|
0.97
|
|
6.62
|
|
5.84
|
|
0.80
|
|
6.14
|
|
12.46
|
|
1.71
|
|
- Diluted
|
|
0.94
|
|
6.38
|
|
5.57
|
|
0.77
|
|
5.98
|
|
11.93
|
|
1.64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per
ADS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic
|
|
0.97
|
|
6.62
|
|
5.84
|
|
0.80
|
|
6.14
|
|
12.46
|
|
1.71
|
|
- Diluted
|
|
0.94
|
|
6.38
|
|
5.57
|
|
0.77
|
|
5.98
|
|
11.93
|
|
1.64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
ordinary shares
outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic
|
|
653,392,956
|
|
651,349,707
|
|
655,857,569
|
|
655,857,569
|
|
652,625,256
|
|
653,603,638
|
|
653,603,638
|
|
- Diluted
|
|
671,942,381
|
|
675,933,592
|
|
687,977,626
|
|
687,977,626
|
|
670,838,392
|
|
682,766,701
|
|
682,766,701
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Share-based
compensation included in Operating expenses above is as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
Product
development
|
|
234
|
|
214
|
|
322
|
|
44
|
|
413
|
|
536
|
|
74
|
|
Sales and
marketing
|
|
44
|
|
38
|
|
55
|
|
8
|
|
75
|
|
93
|
|
13
|
|
General and
administrative
|
|
219
|
|
198
|
|
297
|
|
41
|
|
387
|
|
495
|
|
68
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trip.com Group
Limited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
Reconciliation of GAAP and Non-GAAP Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In millions, except
%, share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
June
30, 2023
|
|
March
31, 2024
|
|
June
30, 2024
|
|
June
30, 2024
|
|
June
30, 2023
|
|
June
30, 2024
|
|
June
30, 2024
|
|
RMB
(million)
|
|
RMB
(million)
|
|
RMB
(million)
|
|
USD
(million)
|
|
RMB
(million)
|
|
RMB
(million)
|
|
USD
(million)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
648
|
|
4,325
|
|
3,888
|
|
535
|
|
4,022
|
|
8,213
|
|
1,130
|
|
Less: Interest
income
|
|
(513)
|
|
(592)
|
|
(634)
|
|
(87)
|
|
(954)
|
|
(1,226)
|
|
(169)
|
|
Add: Interest
expense
|
|
555
|
|
499
|
|
514
|
|
71
|
|
1,041
|
|
1,013
|
|
139
|
|
Add: Other
expense/(income)
|
|
1,961
|
|
(759)
|
|
183
|
|
25
|
|
309
|
|
(576)
|
|
(79)
|
|
Add: Income tax
expense
|
|
562
|
|
664
|
|
693
|
|
95
|
|
903
|
|
1,357
|
|
187
|
|
Less: Equity in income
of affiliates
|
|
(236)
|
|
(822)
|
|
(1,089)
|
|
(150)
|
|
(103)
|
|
(1,911)
|
|
(263)
|
|
Income from
operations
|
|
2,977
|
|
3,315
|
|
3,555
|
|
489
|
|
5,218
|
|
6,870
|
|
945
|
|
Add: Share-based
compensation
|
|
497
|
|
450
|
|
674
|
|
93
|
|
875
|
|
1,124
|
|
155
|
|
Add: Depreciation and
amortization
|
|
204
|
|
209
|
|
207
|
|
29
|
|
405
|
|
416
|
|
57
|
|
Adjusted
EBITDA
|
|
3,678
|
|
3,974
|
|
4,436
|
|
611
|
|
6,498
|
|
8,410
|
|
1,157
|
|
Adjusted EBITDA
margin
|
|
33 %
|
|
33 %
|
|
35 %
|
|
35 %
|
|
32 %
|
|
34 %
|
|
34 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to Trip.com Group Limited
|
|
631
|
|
4,312
|
|
3,833
|
|
527
|
|
4,006
|
|
8,145
|
|
1,121
|
|
Add: Share-based
compensation
|
|
497
|
|
450
|
|
674
|
|
93
|
|
875
|
|
1,124
|
|
155
|
|
Add: Loss/(gain) from
fair value changes of equity securities
investments and exchangeable senior notes
|
|
2,351
|
|
(679)
|
|
435
|
|
60
|
|
703
|
|
(244)
|
|
(34)
|
|
Add: Tax effects on
fair value changes of equity securities
investments and exchangeable senior notes
|
|
(45)
|
|
(28)
|
|
43
|
|
6
|
|
(85)
|
|
15
|
|
2
|
|
Non-GAAP net income
attributable to Trip.com Group Limited
|
|
3,434
|
|
4,055
|
|
4,985
|
|
686
|
|
5,499
|
|
9,040
|
|
1,244
|
|
Weighted average
ordinary shares outstanding-
Diluted-non GAAP
|
|
672,031,445
|
|
675,933,592
|
|
687,977,626
|
|
687,977,626
|
|
670,838,392
|
|
682,766,701
|
|
682,766,701
|
|
Non-GAAP Diluted income
per share
|
|
5.11
|
|
6.00
|
|
7.25
|
|
1.00
|
|
8.20
|
|
13.24
|
|
1.82
|
|
Non-GAAP Diluted income
per ADS
|
|
5.11
|
|
6.00
|
|
7.25
|
|
1.00
|
|
8.20
|
|
13.24
|
|
1.82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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=RMB7.2672 on June 28, 2024 published by
the Federal Reserve Board.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View original
content:https://www.prnewswire.com/news-releases/tripcom-group-limited-reports-unaudited-second-quarter-and-first-half-of-2024-financial-results-302230297.html
SOURCE Trip.com Group Limited