BEIJING, Nov. 15, 2012 /PRNewswire/ -- eLong, Inc.
(Nasdaq: LONG), a leading online travel service provider in
China, today reported unaudited
financial results for the third quarter ended September 30, 2012.
(Logo: http://photos.prnewswire.com/prnh/20041118/ELONGLOGO)
Highlights
- Hotel room nights booked through eLong in the third
quarter increased 70% to 4.6 million room nights compared to
2.7 million in the prior year period. Online hotel bookings
comprised 76% of total hotel bookings, compared to 60% in the third
quarter of 2011.
- Hotel commission revenue for the third quarter increased
24% to RMB156.6 million (US$24.9 million), compared to RMB126.0 million (US$19.8
million) in the third quarter of 2011.
- Net revenues for the third quarter increased 20% to
RMB197.3 million (US$31.4 million), compared to RMB164.3 million (US$25.8
million) in the third quarter of 2011.
- Domestic hotel coverage network expanded 54% to almost
36,000 domestic hotels as of September 30,
2012, compared to 23,000 as of September 30, 2011. In addition, eLong offers
over 160,000 international hotels through a direct connection to
Expedia.
- Entered into a new cooperation agreement with Expedia
that provides an increased level of strategic cooperation with our
largest shareholder.
- Received several industry awards and honors, including:
being named (1) a Top Micro-Innovation Company by BizReview
Magazine, (2) a 2012 China Best Employer award by Zhaopin.com and
Beijing University, and (3) a 2012
China Best Call Center by the China Federation of IT
Promotion.
"In the third quarter, we launched our largest-ever marketing
campaign, featuring our 'Book Hotel, Use eLong' branding and
increased coupon promotions. The campaign contributed to
significantly improved brand awareness and growth in our market
share. It did come with a price, but we are willing to take a
short-term loss for long term gain. Going forward, we will continue
with our online hotel strategy, invest aggressively and drive
harder," said Guangfu Cui, Chief
Executive Officer of eLong.
"We are strong believers in the eLong team and their ability to
grow and continue to gain share in China. We are just getting started," said
Dara Khosrowshahi, President and
Chief Executive Officer of Expedia.
Business Results
Revenues
Total revenues by product for the third quarter of 2012 as
compared to the same period in 2011 were as follows (in RMB
million):
|
|
Q3
2012
|
|
%
|
|
Q3
2011
|
|
%
|
|
Y/Y
|
Total
|
Total
|
Growth
|
Hotel
reservations
|
|
156.6
|
|
74%
|
|
126.0
|
|
72%
|
|
24%
|
Air ticketing
|
35.2
|
|
17%
|
|
33.7
|
|
19%
|
|
5%
|
Other
|
|
20.1
|
|
9%
|
|
15.5
|
|
9%
|
|
30%
|
Total
revenues
|
|
211.9
|
|
100%
|
|
175.2
|
|
100%
|
|
21%
|
Hotel Reservations
Hotel commission revenue increased 24% in the third quarter of
2012 compared to the same period in 2011, primarily due to higher
volume, partially offset by lower commission per room night. Room
nights booked through eLong in the third quarter increased 70%
year-on-year to 4.6 million. Commission per room night decreased
27% year-on-year, primarily due to an increase in the size of our
coupon program both in terms of the number of hotels and the
cash-back amounts offered, as well as the growth of groupbuy and
budget hotels and lower average daily rates across other hotel
segments. Hotel commission revenue grew to 74% of total revenues
from 72% in the prior year quarter.
Air Ticketing
Air ticketing commission revenue increased 5% in the third
quarter of 2012 compared to the prior year quarter, driven by a 12%
increase in air segments to 662,000, partially offset by a 7%
decrease in commission per segment. Commission per segment
decreased due to a lower air commission rate compared to the same
quarter of 2011 as well as air segments booked using our new air
coupon program. Air ticketing commission revenue decreased to 17%
of total revenues from 19% in the prior year quarter.
Other
Other revenue is primarily derived from advertising and travel
insurance. Other revenue increased 30% year-on-year in the third
quarter of 2012, mainly driven by increased advertising revenue.
Other revenue was 9% of total revenues, consistent with the prior
year quarter.
Profitability
Gross margin in the third quarter of 2012 decreased to 70%,
compared to 73% in the third quarter of 2011. Gross margin decline
was primarily due to lower hotel commission revenue per room night
as well as higher volume-driven fulfillment costs.
Operating expenses for the third quarter of 2012 as compared to
the same period in 2011 were as follows (in RMB
million):
|
|
Q3
2012
|
|
% of Net
Revenue
|
|
Q3
2011
|
|
% of Net
Revenue
|
|
Y/Y
Growth
|
Service
development
|
|
33.4
|
|
17%
|
|
26.4
|
|
16%
|
|
27%
|
Sales and
marketing
|
|
144.7
|
|
74%
|
|
69.0
|
|
42%
|
|
110%
|
General and
administrative
|
|
16.2
|
|
8%
|
|
12.9
|
|
8%
|
|
25%
|
Amortization of
intangible assets
|
0.3
|
|
-
|
|
0.1
|
|
-
|
|
104%
|
Charges related to
property and equipment and intangible assets
|
|
0.4
|
|
-
|
|
-
|
|
-
|
|
N/M
|
Total operating
expenses
|
|
195.0
|
|
99%
|
|
108.4
|
|
66%
|
|
80%
|
Total operating expenses increased 80% for the third quarter of
2012 compared to the third quarter of 2011. Total operating
expenses increased to 99% of net revenues in the third quarter of
2012 from 66% in the prior year quarter which led to an operating
loss of RMB56.2 million compared to
operating income of RMB11.6 million
in the prior year quarter.
Service development expenses consist of expenses related to
technology and our product offering, including our websites,
platforms and other system development, as well as our supplier
relations function. Service development expenses increased 27%
compared to the prior year quarter, mainly driven by higher
personnel expenses. Service development expenses increased to 17%
of net revenues in the third quarter of 2012 from 16% in the same
quarter of 2011.
Sales and marketing expenses for the third quarter of 2012
increased 110% over the prior year quarter, mainly driven by
increased advertising expenses from our marketing campaign and a
further level of increased investment in online marketing channels.
Sales and marketing expenses increased to 74% of net revenues in
the third quarter of 2012 from 42% in the same quarter of 2011.
General and administrative expenses for the third quarter of
2012 increased 25% compared to the prior year quarter, mainly
driven by higher personnel expenses. General and administrative
expenses were 8% of net revenues, consistent with the same quarter
of 2011.
Other income/(expense) represents interest income, foreign
exchange losses and other income/(expense). Other income was
RMB16.2 million in the third quarter
of 2012 compared to other income of RMB0.9
million in the third quarter of 2011, primarily driven by an
increase in interest income and a decrease in foreign exchange
losses. Interest income in the third quarter of 2012 increased to
RMB15.0 million, compared to
RMB7.2 million in the third quarter
of 2011, due to higher interest yield. Foreign exchange losses on
our cash and cash equivalents and short-term investments decreased
to RMB0.1 million in the third
quarter of 2012, from RMB5.9 million
in the third quarter of 2011 as we held a smaller percentage of our
cash and cash equivalents, short-term investments and restricted
cash in US dollars than in the prior year quarter.
As of September 30, 2012, eLong
held cash and cash equivalents, short-term investments and
restricted cash of RMB1.9 billion
(US$306 million), of which 96% was
held in Renminbi and 4% was held in US dollars, compared to total
cash and cash equivalents, short-term investments and restricted
cash of RMB1.9 billion (US$291 million), of which 86% was held in
Renminbi and 14% held in US dollars as of September 30, 2011.
Net loss for the third quarter of 2012 was RMB33.1 million, compared to net income of
RMB9.4 million during the prior year
quarter.
Net loss per ADS and diluted net loss per ADS for the third
quarter of 2012 were each RMB0.96
(US$0.16), compared to net income per
ADS and diluted net income per ADS of RMB0.28 (US$0.04)
in the prior year quarter.
Business Outlook
eLong currently expects net revenues for the fourth quarter of
2012 to increase by 15% to 25% compared to the fourth quarter of
2011. This outlook reflects eLong's current and preliminary view,
which is subject to change.
Share Repurchase Program
Since August 17, 2012, no
additional shares have been repurchased under eLong's share
repurchase program.
Safe Harbor Statement
It is currently expected that the Business Outlook will not be
updated until the release of eLong's next quarterly earnings
announcement; however, eLong reserves the right to update its
Business Outlook at any time for any reason.
Statements in this press release concerning eLong's future
business, operating results and financial condition are
"forward-looking" statements within the meaning of Section 27A of
the Securities Act of 1933, as amended, Section 21E of the
Securities Exchange Act of 1934, as amended, and as defined in the
Private Securities Litigation Reform Act of 1995. Words such as
"anticipate," "believe," "estimate," "expect," "forecast,"
"intend," "may," "plan," "project," "predict," "future," "is/are
likely to," "should" and "will" and similar expressions as they
relate to eLong are intended to identify such forward-looking
statements, but are not the exclusive means of doing so. These
forward-looking statements are based upon management's current
views and expectations with respect to future events and are not a
guarantee of future performance. Forward-looking statements
include, but are not limited to, statements about our anticipated
growth strategies, our future business development, results of
operations and financial condition, our ability to control costs
and/or maintain profitability, our ability to attract customers and
leverage our brand, and trends and competition in the travel
industry in China and globally.
Furthermore, these statements are, by their nature, subject to a
number of risks and uncertainties that could cause our actual
performance and results to differ materially from those discussed
in the forward-looking statements. Factors that could affect our
actual results and cause our actual results to differ materially
from those referred in any forward-looking statement include, but
are not limited to, declines or disruptions in the travel industry,
international financial, political or economic crises, a slowdown
in the PRC economy, an outbreak of bird flu, H1N1 flu, SARS or
other disease, eLong's reliance on maintaining good relationships
with, and stable air and hotel inventory from, hotel suppliers and
airline ticket suppliers, and on establishing new relationships
with suppliers on similar terms, our reliance on the TravelSky GDS
system for our air business and Baidu for our search engine
marketing, the risk that eLong will not be able to increase our
brand recognition, the possibility that eLong will be unable to
continue timely compliance with the Sarbanes-Oxley Act or other
regulatory requirements, the risk that eLong will not be successful
in competing against new and existing competitors, the risk that
our infrastructure and technology are damaged, fail or become
obsolete, risks associated with Expedia, Inc.'s (Nasdaq: EXPE)
majority ownership interest and Tencent's shareholding in eLong, risks relating
to eLong's investment in other businesses and assets, fluctuations
in the value of the Renminbi, inflation in China, changes in eLong's management team and
other personnel, risks relating to uncertainties in the PRC legal
system, including but not limited to, risks relating to our
affiliated Chinese operating entities and risks relating to the
application of preferential tax policies, and other risks mentioned
in eLong's filings with the U.S. Securities and Exchange
Commission, including eLong's Annual Report on Form 20-F.
If one or more of these risks or uncertainties occur, or if our
underlying assumptions prove to be incorrect, actual events or
results may vary significantly from those implied or projected by
the forward looking-statements. Investors should not rely upon
forward-looking statements as predictions of future events. Except
as required by law, we undertake no obligation to update or revise
publicly any forward-looking statements, whether as a result of new
information, future events or otherwise. All forward-looking
statements contained in this press release are qualified by
reference to this cautionary statement.
Conference Call
eLong will host a conference call to discuss its third quarter
2012 unaudited financial results on November
16, 2012 at 8:00 am
Beijing time (November 15, 2012, 7:00 pm
ET). The management team will be on the call to discuss the
quarterly results and to answer questions. The toll-free number for
U.S. participants is +1-866-844-9413. The dial-in number for
Hong Kong participants is
+852-3001-3802. International participants can dial
+1-210-795-0512. Pass code: eLong.
Additionally, an archived web cast of this call will be
available on the Investor Relations section of the eLong web site
at http://www.elong.net/AboutUs/conference.html.
About eLong, Inc.
eLong, Inc. (Nasdaq: LONG - News) is a leading online travel
service provider in China.
Headquartered in Beijing, eLong
provides business and leisure travelers a leading selection of
almost 36,000 hotels in China and
over 160,000 international hotels in over 200 countries worldwide.
eLong empowers travelers to make informed travel decisions with
user-friendly website and mobile technology, a 24-hour customer
service center and easy to use booking tools such as maps,
destination guides, photographs, virtual tours and user reviews.
eLong can also fulfill domestic and international air ticket
reservations across China. eLong's
largest shareholders are Expedia, Inc. (Nasdaq: EXPE) and
Tencent Holdings Ltd. (HKSE: 0700).
eLong operates websites including www.elong.com, www.elong.net and
www.xici.net.
For further information, please contact:
eLong, Inc.
Investor Relations
ir@corp.elong.com
+86-10-6436-7570
eLong,
Inc.
|
|
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
(IN THOUSANDS EXCEPT PER
SHARE AND PER ADS AMOUNTS)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
Sep. 30,
2011
|
Jun. 30,
2012
|
Sep. 30,
2012
|
Sep. 30,
2012
|
|
Sep. 30,
2011
|
Sep. 30,
2012
|
Sep. 30,
2012
|
|
|
RMB
|
RMB
|
RMB
|
USD(1)
|
|
RMB
|
RMB
|
USD(1)
|
|
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
Revenues:
|
|
|
|
|
|
|
|
|
|
Hotel reservations
|
|
126,043
|
153,843
|
156,598
|
24,917
|
|
321,245
|
433,335
|
68,950
|
Air ticketing
|
|
33,681
|
29,944
|
35,198
|
5,600
|
|
96,093
|
92,301
|
14,686
|
Other
|
|
15,444
|
13,259
|
20,053
|
3,191
|
|
39,472
|
47,149
|
7,502
|
Total
revenues
|
|
175,168
|
197,046
|
211,849
|
33,708
|
|
456,810
|
572,785
|
91,138
|
Business tax and
surcharges
|
|
(10,822)
|
(12,007)
|
(14,590)
|
(2,322)
|
|
(28,785)
|
(37,334)
|
(5,940)
|
Net
revenues
|
|
164,346
|
185,039
|
197,259
|
31,386
|
|
428,025
|
535,451
|
85,198
|
Cost
of services
|
|
(44,319)
|
(46,149)
|
(58,514)
|
(9,310)
|
|
(114,416)
|
(145,938)
|
(23,221)
|
Gross
profit
|
|
120,027
|
138,890
|
138,745
|
22,076
|
|
313,609
|
389,513
|
61,977
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
Service development
|
|
(26,347)
|
(30,494)
|
(33,381)
|
(5,311)
|
|
(69,595)
|
(91,110)
|
(14,497)
|
Sales and marketing
|
|
(68,993)
|
(90,526)
|
(144,722)
|
(23,028)
|
|
(167,496)
|
(302,198)
|
(48,084)
|
General and
administrative
|
|
(12,936)
|
(14,591)
|
(16,194)
|
(2,577)
|
|
(38,641)
|
(45,559)
|
(7,249)
|
Amortization of intangible
assets
|
|
(137)
|
(279)
|
(279)
|
(44)
|
|
(410)
|
(809)
|
(129)
|
Charges related to property
and equipment and intangible assets
|
|
(7)
|
-
|
(378)
|
(60)
|
|
(148)
|
(378)
|
(60)
|
Total operating
expenses
|
|
(108,420)
|
(135,890)
|
(194,954)
|
(31,020)
|
|
(276,290)
|
(440,054)
|
(70,019)
|
|
|
|
|
|
|
|
|
|
|
Income/(loss) from
operations
|
|
11,607
|
3,000
|
(56,209)
|
(8,944)
|
|
37,319
|
(50,541)
|
(8,042)
|
|
|
|
|
|
|
|
|
|
|
Other
income/(expenses):
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
7,166
|
14,006
|
14,955
|
2,380
|
|
17,061
|
40,568
|
6,455
|
Foreign exchange
losses
|
|
(5,923)
|
(29)
|
(83)
|
(13)
|
|
(17,189)
|
(730)
|
(116)
|
Other
|
|
(337)
|
65
|
1,339
|
213
|
|
(4,855)
|
2,829
|
450
|
Total other
income/(expense), net
|
|
906
|
14,042
|
16,211
|
2,580
|
|
(4,983)
|
42,667
|
6,789
|
Income/(loss) before
income tax benefit/(expense)
|
|
12,513
|
17,042
|
(39,998)
|
(6,364)
|
|
32,336
|
(7,874)
|
(1,253)
|
Income tax benefit/(expense)
|
|
(2,921)
|
(963)
|
7,178
|
1,142
|
|
(7,956)
|
3,567
|
568
|
Equity in net loss of affiliates
|
|
(156)
|
(65)
|
(320)
|
(51)
|
|
(115)
|
(935)
|
(149)
|
Net
income/(loss)
|
|
9,436
|
16,014
|
(33,140)
|
(5,273)
|
|
24,265
|
(5,242)
|
(834)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) per
share
|
|
0.14
|
0.23
|
(0.48)
|
(0.08)
|
|
0.42
|
(0.08)
|
(0.01)
|
Diluted net
income/(loss) per share
|
|
0.14
|
0.23
|
(0.48)
|
(0.08)
|
|
0.40
|
(0.08)
|
(0.01)
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) per
ADS(2)(3)
|
|
0.28
|
0.46
|
(0.96)
|
(0.16)
|
|
0.84
|
(0.16)
|
(0.02)
|
Diluted net
income/(loss) per ADS(2)(3)
|
|
0.28
|
0.46
|
(0.96)
|
(0.16)
|
|
0.80
|
(0.16)
|
(0.02)
|
|
|
|
|
|
|
|
|
|
|
Shares used in
computing net income per share:
|
|
|
|
|
|
|
|
Basic
|
|
67,831
|
68,687
|
68,859
|
68,859
|
|
57,782
|
68,711
|
68,711
|
Diluted
|
|
69,547
|
69,225
|
69,404
|
69,404
|
|
60,003
|
69,438
|
69,438
|
|
|
|
|
|
|
|
|
|
|
Share-based
compensation charges included in:
|
|
5,886
|
8,168
|
6,979
|
1,110
|
|
16,304
|
22,096
|
3,516
|
Cost of services
|
|
393
|
638
|
417
|
66
|
|
1,084
|
1,520
|
242
|
Service development
|
|
2,239
|
3,221
|
2,660
|
423
|
|
5,514
|
8,653
|
1,377
|
Sales and marketing
|
|
1,114
|
1,069
|
1,015
|
162
|
|
2,678
|
3,370
|
536
|
General and administrative
|
|
2,140
|
3,240
|
2,887
|
459
|
|
7,028
|
8,553
|
1,361
|
Note 1: The conversion
of Renminbi (RMB) into United States dollars (USD) is based on the
noon buying rate of USD1.00=RMB6.2848 on September 30, 2012 in the
City of New York for cable transfers of Renminbi as certified for
customs purposes by the Federal Reserve. No representation is made
that the RMB amounts could have been, or could be, converted or
settled into USD at the rates stated herein on the reporting dates,
at any other rates or at all.
|
|
Note 2: 1 ADS = 2
shares.
|
Note 3: Non-GAAP
financial measures
|
|
|
|
|
|
|
|
|
|
eLong,
Inc.
|
CONSOLIDATED BALANCE
SHEETS
|
(IN
THOUSANDS)
|
|
|
|
Dec. 31,
2011
|
|
Sep. 30,
2012
|
|
Sep. 30,
2012
|
|
|
RMB
|
|
RMB
|
|
USD
|
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
ASSETS
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
411,676
|
|
341,220
|
|
54,293
|
Short-term
investments
|
|
1,433,425
|
|
1,519,243
|
|
241,733
|
Restricted cash
|
|
61,400
|
|
61,400
|
|
9,770
|
Accounts receivable,
net
|
|
83,311
|
|
131,620
|
|
20,943
|
Amounts due from related
parties
|
|
11,632
|
|
29,896
|
|
4,757
|
Prepaid expenses
|
|
18,223
|
|
26,626
|
|
4,237
|
Other current
assets
|
|
33,761
|
|
101,300
|
|
16,117
|
Total current
assets
|
|
2,053,428
|
|
2,211,305
|
|
351,850
|
Property and equipment,
net
|
|
44,230
|
|
70,772
|
|
11,261
|
Investment in equity
affiliates
|
|
15,549
|
|
18,024
|
|
2,868
|
Goodwill
|
|
61,061
|
|
61,061
|
|
9,716
|
Intangible assets,
net
|
|
5,308
|
|
6,969
|
|
1,109
|
Other non-current
assets
|
|
31,142
|
|
35,664
|
|
5,674
|
Total assets
|
|
2,210,718
|
|
2,403,795
|
|
382,478
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Accounts payable
|
|
60,899
|
|
88,196
|
|
14,033
|
Income taxes
payable
|
|
7,009
|
|
9,650
|
|
1,535
|
Amounts due to related
parties
|
|
2,624
|
|
61,076
|
|
9,718
|
Deferred revenue
|
|
20,880
|
|
40,693
|
|
6,475
|
Accrued expenses and other
current liabilities
|
|
111,787
|
|
180,929
|
|
28,789
|
Total current
liabilities
|
|
203,199
|
|
380,544
|
|
60,550
|
Other
liabilities
|
|
1,536
|
|
1,494
|
|
238
|
Total
liabilities
|
|
204,735
|
|
382,038
|
|
60,788
|
|
|
|
|
|
|
|
Shareholders'
equity
|
|
|
|
|
|
|
Ordinary shares
|
|
2,864
|
|
2,864
|
|
456
|
High-vote ordinary
shares
|
|
2,691
|
|
2,691
|
|
428
|
Treasury stock
|
|
(75,494)
|
|
(72,377)
|
|
(11,516)
|
Additional paid-in
capital
|
|
2,209,469
|
|
2,231,344
|
|
355,038
|
Accumulated deficit
|
|
(133,547)
|
|
(142,765)
|
|
(22,716)
|
Total shareholders'
equity
|
|
2,005,983
|
|
2,021,757
|
|
321,690
|
Total liabilities and
shareholders' equity
|
|
2,210,718
|
|
2,403,795
|
|
382,478
|
|
|
|
|
|
|
|
|
|
|
|
|
eLong,
Inc.
|
TRENDED OPERATIONAL
METRICS
|
(IN
THOUSANDS)
|
|
The metrics below are
intended as a supplement to the financial statements found in this
press release and in our filings with the SEC. In the event of
discrepancies between amounts in these tables and our historical
financial statements, readers should rely on our filings with the
SEC and financial statements in our most recent press
release.
|
We intend to
periodically review and refine the definition, methodology and
appropriateness of each of our supplemental metrics. As a result,
metrics are subject to removal and/or change, and such changes
could be material.
|
|
|
|
|
|
|
|
|
|
|
2011
(Unaudited)
|
2012
(Unaudited)
|
|
Q1
|
Q2
|
Q3
|
Q4
|
2011
|
Q1
|
Q2
|
Q3
|
|
|
|
|
|
|
|
|
|
Hotel
Reservations
|
|
|
|
|
|
|
|
|
Room Nights
|
1,700
|
2,217
|
2,702
|
2,583
|
9,202
|
2,844
|
3,666
|
4,601
|
Room Night
Y/Y
|
41%
|
43%
|
42%
|
50%
|
44%
|
67%
|
65%
|
70%
|
Average Daily Rate
Y/Y
|
(1%)
|
(9%)
|
(9%)
|
(8%)
|
(7%)
|
(12%)
|
(11%)
|
(9%)
|
Commission/Room Night
Y/Y
|
(7%)
|
(15%)
|
(12%)
|
(7%)
|
(10%)
|
(19%)
|
(11%)
|
(27%)
|
Hotel Commissions
Y/Y
|
31%
|
22%
|
25%
|
39%
|
29%
|
36%
|
47%
|
24%
|
|
|
|
|
|
|
|
|
|
Air
Ticketing
|
|
|
|
|
|
|
|
|
Air Segments
|
587
|
568
|
591
|
571
|
2,317
|
554
|
525
|
662
|
Air Segments
Y/Y
|
(10%)
|
(4%)
|
(6%)
|
1%
|
(5%)
|
(6%)
|
(8%)
|
12%
|
Average Ticket Value
Y/Y
|
11%
|
7%
|
0%
|
4%
|
5%
|
1%
|
5%
|
0%
|
Commission/Segment
Y/Y
|
14%
|
10%
|
8%
|
(4%)
|
7%
|
(5%)
|
1%
|
(7%)
|
Air Commissions
Y/Y
|
2%
|
6%
|
2%
|
(4%)
|
2%
|
(10%)
|
(7%)
|
5%
|
Non-GAAP Financial Measures
To supplement the financial measures calculated in accordance
with generally accepted accounting principles in the United States, or GAAP, this press release
includes certain non-GAAP financial measures including net income
per ADS, diluted net income per ADS, Adjusted Earnings Before
Interests, Taxes, Depreciation and Amortization ("Adjusted
EBITDA"), Adjusted Net Income ("ANI") and Adjusted Net Income Per
Share. We believe these non-GAAP financial measures may help
investors understand eLong's current financial performance and
compare business trends among different reporting periods. These
non-GAAP financial measures should be considered in addition to
financial measures presented in accordance with GAAP, but should
not be considered as a substitute for, or superior to, financial
measures presented in accordance with GAAP. We seek to compensate
for the limitations of the non-GAAP measures presented by also
providing the comparable GAAP measures, GAAP financial statements,
and descriptions of the reconciling items and adjustments, to
derive the non-GAAP measures.
Adjusted EBITDA is defined as net income plus (1)
interest expense (income); (2) income tax expense; (3)
depreciation; (4) amortization of intangible assets; (5)
share-based compensation charges; (6) foreign exchange losses
(gains); (7) acquisition-related impacts, including (i) goodwill
and intangible asset impairment, and (ii) losses (gains) recognized
on noncontrolling investment basis adjustments when we acquire
controlling interests; and (8) certain other items, including
restructuring charges and equity in net loss (income) of
affiliates. We believe Adjusted EBITDA is a useful financial metric
to assess our operating and financial performance before the impact
of investing and financing transactions, if any, and income tax
expense. Since share-based compensation charges are non-cash
expenses, we believe excluding them from our calculation of
Adjusted EBITDA allows us to provide investors with a more useful
tool for assessing our operating and financial performance. In
addition, we believe that Adjusted EBITDA is used by other
companies and may be used by investors as a measure of our
financial performance. The presentation of Adjusted EBITDA should
not be construed as an indication that eLong's future results will
be unaffected by other charges and gains we consider to be outside
the ordinary course of our business. The use of Adjusted EBITDA has
certain limitations. Amortization and depreciation expenses for
various non-current assets, share-based compensation charges, other
income/(expenses), and income tax expense have been and will be
incurred and are not reflected in the presentation of Adjusted
EBITDA. Each of these items should also be considered in the
overall evaluation of our results. Additionally, Adjusted EBITDA
does not consider capital expenditures and other investing
activities and should not be considered as a measure of eLong's
liquidity. We seek to compensate for these limitations by providing
the relevant disclosure of our amortization and depreciation
expenses, and share-based compensation charges in the
reconciliations to the GAAP financial measure. The term Adjusted
EBITDA is not defined under GAAP, and Adjusted EBITDA is not
measure of net income, income from operations, operating
performance or liquidity presented in accordance with GAAP. In
addition, eLong's Adjusted EBITDA may not be comparable to Adjusted
EBITDA or similarly titled measures utilized by other companies
since such other companies may not calculate Adjusted EBITDA in the
same manner as we do.
Adjusted EBITDA should be considered in addition to results
prepared in accordance with GAAP, but should not be considered a
substitute for, or superior to, GAAP measures. We present a
reconciliation of this non-GAAP financial measure to GAAP
below.
eLong,
Inc.
|
TABULAR
RECONCILIATION FOR NON-GAAP MEASURE
|
Adjusted
EBITDA
|
(IN
THOUSANDS)
|
|
|
2011
(Unaudited)
|
2012
(Unaudited)
|
|
Q1
|
Q2
|
Q3
|
Q4
|
2011
|
Q1
|
Q2
|
Q3
|
|
RMB
|
RMB
|
RMB
|
RMB
|
RMB
|
RMB
|
RMB
|
RMB
|
|
|
|
|
|
|
|
|
|
Net
income
|
7,712
|
7,119
|
9,436
|
15,004
|
39,271
|
11,883
|
16,014
|
(33,140)
|
Interest
income
|
(4,591)
|
(5,304)
|
(7,166)
|
(8,587)
|
(25,648)
|
(11,606)
|
(14,006)
|
(14,955)
|
Income tax
expense/(benefit)
|
2,786
|
2,250
|
2,921
|
2,790
|
10,747
|
2,648
|
963
|
(7,178)
|
Depreciation
|
4,987
|
5,206
|
5,512
|
5,593
|
21,298
|
5,985
|
6,435
|
7,096
|
Amortization of
intangible assets
|
136
|
137
|
137
|
137
|
547
|
251
|
279
|
279
|
Share-based compensation
charges
|
4,779
|
5,637
|
5,886
|
5,620
|
21,922
|
6,948
|
8,168
|
6,979
|
Foreign exchange
losses
|
3,131
|
8,135
|
5,923
|
2,314
|
19,503
|
617
|
29
|
83
|
Other
|
15
|
84
|
161
|
1,155
|
1,415
|
(873)
|
-
|
(641)
|
Adjusted
EBITDA
|
18,955
|
23,264
|
22,810
|
24,026
|
89,055
|
15,853
|
17,882
|
(41,477)
|
Adjusted Net Income generally captures all items on the
statements of operations that occur in normal course operations and
have been, or ultimately will be, settled in cash and is defined as
net income plus net of tax: (1) share-based compensation charges;
(2) acquisition-related impacts, including (i) amortization of
intangible assets, including as part of equity-method investments,
and goodwill and intangible asset impairment, (ii) losses (gains)
recognized on changes in the value of contingent consideration
arrangements, and (iii) losses (gains) recognized on noncontrolling
investment basis adjustments when we acquire controlling interests;
(3) foreign exchange losses; (4) certain other items, including
restructuring charges; and (5) discontinued operations. We believe
Adjusted Net Income is useful to investors because it represents
eLong's results, taking into account depreciation, which management
believes is an ongoing cost of doing business, but excluding the
impact of other non-cash expenses, infrequently occurring items and
items not directly tied to the core operations of our
businesses.
Adjusted Net Income Per Share is defined as Adjusted Net
Income divided by adjusted weighted average shares outstanding,
which include dilution from options and warrants per the treasury
stock method and include all shares relating to Performance Units
in shares outstanding for Adjusted Net Income Per Share. This
differs from the GAAP method for including Performance Units, which
treats them on a treasury stock method basis. Shares outstanding
for Adjusted Net Income Per Share purposes are therefore higher
than shares outstanding for GAAP Net Income Per Share purposes. We
believe Adjusted Net Income Per Share is useful to investors
because it represents, on a per share basis, eLong's consolidated
results, taking into account depreciation, which we believe is an
ongoing cost of doing business, as well as other items which are
not allocated to the operating businesses such as interest income
and income tax expense, but excluding the effects of non-cash
expenses not directly tied to the core operations of our
businesses. Adjusted Net Income and Adjusted Net Income Per Share
have similar limitations as Adjusted EBITDA. In addition, Adjusted
Net Income does not include all items that affect our net income
and net income per share for the period. Therefore, we think it is
important to evaluate these measures along with our consolidated
statements of operations.
Adjusted Net Income and Adjusted Net Income Per Share should be
considered in addition to results prepared in accordance with GAAP,
but should not be considered a substitute for, or superior to, GAAP
measures. We present a reconciliation of these non-GAAP financial
measures to GAAP below.
eLong,
Inc.
|
TABULAR
RECONCILIATION FOR NON-GAAP MEASURE
|
Adjusted Net Income
and Adjusted Net Income Per Share
|
(IN THOUSANDS EXCEPT PER
SHARE AMOUNTS)
|
|
|
2011
(Unaudited)
|
2012
(Unaudited)
|
|
Q1
|
Q2
|
Q3
|
Q4
|
2011
|
Q1
|
Q2
|
Q3
|
|
RMB
|
RMB
|
RMB
|
RMB
|
RMB
|
RMB
|
RMB
|
RMB
|
|
|
|
|
|
|
|
|
|
Net
income
|
7,712
|
7,119
|
9,436
|
15,004
|
39,271
|
11,883
|
16,014
|
(33,140)
|
Share-based compensation
charges
|
4,779
|
5,637
|
5,886
|
5,620
|
21,922
|
6,948
|
8,168
|
6,979
|
Amortization of
intangible assets
|
136
|
137
|
137
|
137
|
547
|
251
|
279
|
279
|
Foreign exchange
losses
|
3,131
|
8,135
|
5,923
|
2,314
|
19,503
|
617
|
29
|
83
|
Other
|
3,432
|
386
|
263
|
524
|
4,605
|
(40)
|
(73)
|
317
|
Adjusted net
income
|
19,190
|
21,414
|
21,645
|
23,599
|
85,848
|
19,659
|
24,417
|
(25,482)
|
|
|
|
|
|
|
|
|
|
Shares used in
computing adjusted net income per share:
|
|
|
|
|
|
GAAP diluted weighted
average shares outstanding
|
52,105
|
57,920
|
69,547
|
69,080
|
62,298
|
69,342
|
69,225
|
69,404
|
Additional performance
units
|
316
|
229
|
214
|
280
|
262
|
390
|
796
|
747
|
Adjusted weighted
average shares outstanding
|
52,421
|
58,149
|
69,761
|
69,360
|
62,560
|
69,732
|
70,021
|
70,151
|
|
|
|
|
|
|
|
|
|
Adjusted net income
per share
|
0.37
|
0.37
|
0.31
|
0.34
|
1.37
|
0.28
|
0.35
|
(0.36)
|
SOURCE eLong, Inc.