BEIJING, March 16, 2016 /PRNewswire/ -- eLong, Inc.
(Nasdaq: LONG) (the "Company" or "eLong"), a leading mobile and
online travel service provider in China, today reported unaudited financial
results for the fourth quarter and full year ended December 31, 2015.
Highlights - Fourth Quarter 2015
- Accommodation reservation[1] room nights
stayed in the fourth quarter increased 20% to 11.3
million room nights compared to 9.4 million in the prior year
period.
- Gross revenue earned from accommodation reservation
(Non-GAAP)[2] was RMB351
million, representing a 4% decrease in the fourth quarter of
2015 compared to the same period in 2014. Accommodation
reservation revenue (GAAP) was RMB283
million, increasing 35% year-on-year in the fourth quarter
of 2015. Net commissions earned from accommodation reservation
(Non-GAAP)[3] were RMB226
million, increasing 28% year-on-year in the fourth quarter
of 2015.
|
2014
Q4
|
|
2015
Q3
|
|
2015
Q4
|
|
2014
|
|
2015
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Gross revenue
earned from
accommodation reservation (Non-GAAP)
|
367,264
|
|
404,061
|
|
351,492
|
|
1,361,483
|
|
1,479,472
|
Contra-revenue of
cash rebates from the
coupon program in our agency
accommodation business
|
(157,204)
|
|
(92,194)
|
|
(63,418)
|
|
(422,696)
|
|
(419,958)
|
Portion of loss in
our significantly-discounted
merchant accommodation business
|
-
|
|
(13,830)
|
|
(5,234)
|
|
-
|
|
(89,489)
|
Accommodation
reservation revenue
(GAAP)
|
210,060
|
|
298,037
|
|
282,840
|
|
938,787
|
|
970,025
|
The excess of
gross-up revenues over
commissions for inventory risk taking
accommodation transactions
|
(33,879)
|
|
(59,050)
|
|
(56,497)
|
|
(41,272)
|
|
(234,546)
|
Net commissions
earned from
accommodation reservation (Non-GAAP)
|
176,180
|
|
238,987
|
|
226,343
|
|
897,515
|
|
735,479
|
- Net revenues for the fourth quarter increased 19% to
RMB294.2 million (US$45.4 million), compared to RMB246.2 million in the fourth quarter of
2014.
- Mobile bookings comprised more than 80% of eLong brand
room nights[4] in the fourth quarter, and cumulative
downloads of eLong mobile apps reached approximately 490
million.
- Domestic hotel coverage network expanded 60% to over
320,000 domestic hotels as of December 31,
2015, compared to 200,000 as of December 31, 2014.
- More than 75,000 properties have contracted to use the
free, cloud-based, multi-device hotel property management systems,
Yunzhanggui and Zhuzhe, produced by our investee companies.
[1]
"Accommodation reservation" mainly represents the reservation of
hotels, guesthouses, apartments and other accommodation-related
services. In our press releases regarding our financial results for
periods before 2015, we used "hotel reservation" when referring to
this same operational matrix. We believe that "accommodation"
better describes the diversified lodging and accommodation services
that we offer.
|
[2] "Gross
revenue earned from accommodation reservation (Non-GAAP)" is
defined as accommodation reservation revenue (GAAP) plus (1) cash
rebates to customers from the coupon program in our agency
accommodation business that were recorded as contra revenue; and
(2) the portion of the loss from significant cash-back discounts in
our merchant accommodation business that was recorded as contra
revenue.
|
[3] "Net
commissions earned from accommodation reservation (Non-GAAP)" are
defined as accommodation reservation revenue (GAAP) minus the
excess of gross-up revenues over our commissions for accommodation
reservation transactions, where we take inventory risk and
accordingly recognize revenues on a gross basis.
|
[4] "eLong
brand room nights" excludes room nights from non-eLong brand
distribution partners and resellers.
|
Highlights - Full Year 2015
- Accommodation reservation room nights stayed in
2015 increased 26% to 43.2 million room nights compared to
34.2 million in 2014.
- Gross revenue earned from accommodation reservation
(Non-GAAP) reached RMB1.5
billion, increasing 9% year-on-year in 2015 compared to
2014. Accommodation reservation revenue (GAAP) was
RMB970 million, increasing 3%
year-on-year in 2015. Net commissions earned from accommodation
reservation (Non-GAAP) were RMB735
million, decreasing 18% year-on-year in 2015.
- Net revenues in 2015 decreased 5% to RMB1.0 billion (US$159.3 million), compared to RMB1.1 billion in
2014.
"In 2015, our accommodation reservation room nights grew 26%,
setting an eLong record of 43.2 million stayed room nights. We
also achieved an important milestone with gross
bookings[5] surpassing RMB17
billion for the first time in our history," said Hao Jiang,
Chief Executive Officer of eLong. "In 2016, we will continue to
execute our focused mobile accommodation strategy to increase our
investment in our mobile products, technology team and mobile
customer acquisition while maintaining a balance between our top
line and spending growth."
[5] "Gross
bookings" are the total retail value of transactions recorded at
the time of stay for accommodation reservation room nights and at
the time of issuance for transportation tickets. Gross bookings
include the total price due for travel excluding taxes, fees and
other charges, and are generally reduced for cancellations and
refunds.
|
Business Results
Total Revenues
Total revenues by product for the fourth quarter of 2015 as
compared to the same period in 2014 were as follows (in RMB
million):
|
|
Q4
2015
|
|
%
|
|
Q4
2014
|
|
%
|
|
Y/Y
|
Total
|
Total
|
Growth
|
Accommodation
reservation
|
|
282.8
|
|
93%
|
|
210.1
|
|
79%
|
|
35%
|
Transportation
ticketing
|
|
18.7
|
|
6%
|
|
33.5
|
|
13%
|
|
(44%)
|
Other
|
|
4.3
|
|
1%
|
|
21.8
|
|
8%
|
|
(81%)
|
Total
revenues
|
|
305.8
|
|
100%
|
|
265.4
|
|
100%
|
|
15%
|
Total revenues by product for the full year 2015 as compared to
2014 were as follows (in RMB million):
|
|
2015
|
|
%
|
|
2014
|
|
%
|
|
Y/Y
|
Total
|
Total
|
Growth
|
Accommodation
reservation
|
|
970.0
|
|
89%
|
|
938.8
|
|
81%
|
|
3%
|
Transportation
ticketing[6]
|
|
89.4
|
|
8%
|
|
146.0
|
|
13%
|
|
(39%)
|
Other
|
|
29.3
|
|
3%
|
|
79.3
|
|
6%
|
|
(63%)
|
Total
revenues
|
|
1,088.7
|
|
100%
|
|
1,164.1
|
|
100%
|
|
(6%)
|
[6]
"Transportation ticketing" mainly represents the reservation of air
tickets, train tickets, travel insurance, and other
transportation-related services. Prior to 2015, we reported our
revenues generated from the reservation of train tickets, travel
insurance and other transportation-related services in the
aggregate as "Other" revenues. We also no longer report "air
ticketing" revenues separately from revenues from train tickets,
travel insurance, and other transportation-related services in our
consolidated statements of comprehensive (loss)/income, which we
had done prior to 2015.
|
Accommodation Reservation
Accommodation reservation revenue increased 35% in the fourth
quarter of 2015 compared to the same period in 2014, primarily due
to higher volume and higher revenue per room night. Room nights
stayed in the fourth quarter of 2015 increased 20% year-on-year to
11.3 million, and revenue per room night increased due to the
declined contra-revenue impact of our coupon program and the growth
of room night transactions for which we take inventory risk and
recognize revenues on a gross basis. Accommodation reservation
revenue in the fourth quarter of 2015 comprised 93% of our total
revenues, compared to 79% in the prior year quarter.
Accommodation reservation revenue increased 3% for the full year
2015 compared to 2014, primarily due to higher volume, partially
offset by lower revenue per room night. Room nights stayed in 2015
increased 26% year-on-year to 43.2 million. Revenue per room night
decreased in 2015 due to the lower commission rate room nights for
which we recognize revenues on a net basis and the significant
discounts in our merchant accommodation business, partially offset
by the growth of room night transactions for which we take
inventory risk and recognize revenues on a gross basis.
Accommodation reservation revenue in 2015 comprised 89% of total
revenues, compared to 81% in the prior year.
Transportation Ticketing
Transportation tickets decreased to 1.4 million in the fourth
quarter and increased to 6.4 million for the full year 2015,
representing a decrease of 10% and an increase of 48%,
respectively, compared to the fourth quarter of 2014 and the full
year 2014, respectively, primarily due to the decline of air
tickets and the growth of train tickets. Transportation ticketing
revenue decreased 44% in the fourth quarter and 39% in 2015,
primarily due to a decrease in air commission revenue per ticket.
The decline in air commission revenue per ticket was primarily due
to the lowering by major Chinese airlines of the base air
commission rate from 2% to 1% in February
2015 and then to 0% in June
2015. Transportation ticketing revenue decreased to 6% of
our total revenues in the fourth quarter and 8% for the full year
2015 from 13% and 13%, respectively, in the fourth quarter of 2014
and the full year 2014.
Other
Other revenues are primarily derived from advertising business.
Other revenue decreased by 81% year-on-year in the fourth quarter
of 2015 and decreased by 63% year-on-year in the full year 2015,
mainly driven by decreased advertising revenue as a result of our
disposition of Nanjing Xici Information Technology Share Co., Ltd.
("Nanjing Xici") in the first quarter of 2015. Other revenues
decreased to 1% of total revenues in the fourth quarter and 3% for
the full year 2015 from 8% and 6%, respectively, in the fourth
quarter of 2014 and the full year 2014.
Gross Margin
Gross margin in the fourth quarter of 2015 increased to 52% from
50% in the prior year quarter. The growth in gross margin in the
fourth quarter of 2015 was primarily due to higher accommodation
reservation revenue per room night.
Gross margin for the full year 2015 decreased to 45%, compared
to 68% in 2014. The decline in gross margin in the full year 2015
was primarily due to lower revenue per room night and the growth of
room night transactions for which we take inventory risk and
recognize revenue on a gross basis.
Operating Expenses
Operating expenses for the fourth quarter of 2015 as compared to
the same period in 2014 were as follows (in RMB
million):
|
|
Q4
2015
|
|
% of Net
Revenue
|
|
Q4
2014
|
|
% of Net
Revenue
|
|
Y/Y
Growth
|
Service
development
|
|
111.1
|
|
38%
|
|
83.9
|
|
34%
|
|
32%
|
Sales and
marketing
|
|
292.1
|
|
99%
|
|
180.4
|
|
73%
|
|
62%
|
General and
administrative
|
|
86.6
|
|
29%
|
|
40.3
|
|
16%
|
|
115%
|
Amortization of
intangible assets
|
|
5.3
|
|
2%
|
|
4.0
|
|
2%
|
|
32%
|
Impairment of
goodwill and
other intangible assets
|
|
40.4
|
|
14%
|
|
5.5
|
|
2%
|
|
635%
|
Total operating
expenses
|
|
535.5
|
|
182%
|
|
314.1
|
|
127%
|
|
70%
|
Operating expenses for the full year 2015 as compared to 2014
were as follows (in RMB million):
|
|
2015
|
|
% of Net
Revenue
|
|
2014
|
|
% of Net
Revenue
|
|
Y/Y
Growth
|
Service
development
|
|
432.5
|
|
42%
|
|
275.2
|
|
25%
|
|
57%
|
Sales and
marketing
|
|
848.4
|
|
82%
|
|
644.4
|
|
59%
|
|
32%
|
General and
administrative
|
|
315.5
|
|
31%
|
|
147.7
|
|
14%
|
|
114%
|
Amortization of
intangible assets
|
|
21.2
|
|
2%
|
|
8.7
|
|
1%
|
|
145%
|
Impairment of
goodwill and
other intangible assets
|
|
40.4
|
|
4%
|
|
5.5
|
|
1%
|
|
635%
|
Total operating
expenses
|
|
1,658.0
|
|
161%
|
|
1,081.5
|
|
100%
|
|
53%
|
Total operating expenses increased by 70% in the fourth quarter
of 2015, compared to the prior year quarter. Operating expenses
were 182% of net revenue in the fourth quarter of 2015, compared to
127% in the prior year quarter. Operating loss was RMB381.3 million in the fourth quarter of 2015,
compared to operating loss of RMB191.4
million in the prior year quarter.
Total operating expenses increased 53% for the full year 2015
compared to 2014. Total operating expenses increased to 161% of net
revenues in 2015 from 100% in 2014. Operating loss was RMB1.2 billion compared to operating loss of
RMB315.9 million in the prior
year.
Service development expenses are expenses related to technology
and our product offerings, including our mobile applications and
websites, as well as our supplier relations function. In the fourth
quarter of 2015 and the full year 2015, service development
expenses increased by 32% and 57%, respectively, compared to the
fourth quarter of 2014 and the full year 2014, primarily due to
increased headcount and higher share-based compensation charges.
Service development expenses increased to 38% and 42%,
respectively, of net revenues in the fourth quarter of 2015 and the
full year 2015, compared to 34% and 25%, respectively, in the
fourth quarter of 2014 and the full year 2014.
Sales and marketing expenses increased 62% for the fourth
quarter of 2015 over the prior year quarter, and increased 32% for
the full year 2015 over 2014, primarily driven by increased costs
for new mobile customer acquisition, partially offset by decreased
media and online marketing expenses. Sales and marketing expenses
increased to 99% and 82%, respectively, of net revenues in the
fourth quarter of 2015 and the full year 2015, from 73% and 59%,
respectively, in the fourth quarter of 2014 and the full year
2014.
General and administrative expenses increased 115% for the
fourth quarter of 2015 and increased 114% for the full year 2015,
respectively, compared to the fourth quarter of 2014 and the full
year 2014, primarily driven by higher share-based compensation
charges. General and administrative expenses increased to 29% and
31%, respectively, of net revenues in the fourth quarter of 2015
and the full year 2015, from 16% and 14%, respectively, in the
fourth quarter of 2014 and the full year 2014.
Other income was RMB11.5 million
in the fourth quarter of 2015, compared to other expense of
RMB1.5 million in the same prior year
period. Other income was RMB140.7
million in the full year 2015, compared to other income of
RMB57.8 million in 2014, primarily
due to a gain of RMB71.8 million from
our disposition of Nanjing Xici in the first quarter of 2015.
Income tax benefit for the fourth quarter of 2015 was
RMB6.1 million, compared to income
tax expense of RMB16.5 million during
the prior year quarter. Income tax expense for the full year 2015
was RMB12.9 million, compared to
income tax expense of RMB13.1 million
in 2014.
Net loss for the fourth quarter of 2015 was RMB330.4 million, compared to net loss of
RMB206.7 million during the prior
year quarter. Net loss for the full year 2015 was RMB1.0 billion, compared to net loss of
RMB268.9 million in 2014.
Basic net loss per ADS and diluted net loss per ADS for the
fourth quarter of 2015 were each RMB8.86 (US$1.36),
compared to both basic net loss per ADS and diluted net loss per
ADS of RMB5.78 (US$0.94) in the prior year quarter. Net loss per
ADS and diluted net loss per ADS for the full year 2015 were each
RMB27.94 (US$4.32), compared to net loss per ADS and
diluted net loss per ADS of RMB7.58
(US$1.22) for 2014.
As of December 31, 2015, eLong
held cash and cash equivalents, short-term investments and
restricted cash of RMB1.1 billion
(US$170 million), of which 82% was
held in Renminbi and 18% was held in US dollars.
Recent Developments
On February 4, 2016, eLong
announced that it had entered into a definitive Agreement and Plan
of Merger (the "Merger Agreement") with China E-dragon Holdings
Limited ("Parent") and China E-dragon Mergersub Limited, a wholly
owned subsidiary of Parent, pursuant to which Parent will acquire
eLong. At the closing of the transaction, Parent will be owned by a
consortium of certain of eLong's existing shareholders, including
C-Travel International Limited (which is a wholly-owned subsidiary
of Ctrip.com International, Ltd.), TCH Sapphire Limited (which is a
wholly-owned subsidiary of Tencent
Holdings Limited), Ocean Imagination L.P. and Luxuriant Holdings
Limited, along with Seagull Limited and certain management members
of eLong (the "Buyer Group").
Under the terms of the Merger Agreement, eLong shareholders
other than those in the Buyer Group will receive US$9.0 in cash for each ordinary share of eLong
(a "Share") that they hold or US$18.0
in cash for each American Depositary Share, each representing two
Shares (an "ADS"), that they hold. The price represents a
premium of approximately 24% over the closing price of eLong's ADSs
on July 31, 2015, the last trading
day prior to August 3, 2015, the date
that eLong announced that it had received a "going-private"
proposal from TCH Sapphire Limited, and a premium of approximately
5% over the closing price of eLong's ADSs on February 3, 2016,
the trading day immediately before the Merger Agreement was
signed.
The closing of the transactions contemplated by the Merger
Agreement is subject to a number of customary conditions, including
a vote of shareholders representing at least two-thirds of the
voting power of the Shares present and voting in person or by proxy
as a single class at an extraordinary general meeting of eLong's
shareholders. The transaction is expected to close before the end
of the second quarter of eLong's fiscal year 2016. If completed,
the transaction will result in eLong becoming a privately-held
company and its ADSs will no longer be listed on the NASDAQ Global
Select Market.
Safe Harbor Statement
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,
limit losses and/or return to 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 to 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 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, Baidu and Qihoo for our search engine
marketing, our reliance on maintaining commercial cooperation with
online hotel inventory distribution partners, the risk that eLong
will not be able to increase its 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 Ctrip's
large ownership interest in eLong, risks relating to eLong's
investments in, and acquisitions of, 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,
risks and uncertainties relating to litigation and arbitration in
China, risks relating to the
application of preferential tax policies, and the risk that eLong
will continue to incur losses.
Factors that could affect our actual results and cause our
actual results to differ materially from those referred to in any
forward-looking statement also include, but are not limited to, (a)
the occurrence of any event, change or other circumstances that
could give rise to the termination of the Merger Agreement, (b) the
inability to complete the proposed merger due to the failure to
obtain shareholder approval for the proposed merger or the failure
to satisfy other conditions to completion of the proposed merger,
(c) the failure to obtain any necessary financing arrangements set
forth in the equity commitment letters delivered pursuant to the
Merger Agreement, (d) risks related to disruption of management's
attention from eLong's ongoing business operations due to the
transaction, and (e) the effect of the announcement of the proposed
merger on eLong's relationship with its customers, operating
results and business generally.
Additional factors that may cause results to differ materially
from those described in the forward-looking statements are set
forth under the heading "Part I - Item 3 - Risk Factors," in
eLong's Annual Report on Form 20-F for the fiscal year ended
December 31, 2014, which was filed
with the SEC on March 13, 2015, and
in subsequent reports on Form 6-K furnished to the SEC by the
Company.
In addition, the forward-looking statements included in this
announcement represent our views as of the date hereof. We
anticipate that subsequent events and developments will cause our
views to change. However, while we may elect to update these
forward-looking statements at some point in the future, we
specifically disclaim any obligation to do so. These
forward-looking statements should not be relied upon as
representing our views as of any date subsequent to the date
hereof.
About eLong, Inc.
eLong, Inc. (Nasdaq: LONG) is a leader in mobile and online
accomodations reservations in China. eLong technology enables travelers to
book hotels, guesthouses, apartments and other accommodations, as
well as air and train tickets, through convenient mobile and tablet
applications, websites (www.eLong.com), 24 hour customer service,
and easy to use tools such as destination guides, maps and user
reviews.
Contact:
eLong, Inc.
Investor Relations
ir@corp.elong.com
+86-10-6436-7570
eLong,
Inc.
|
CONSOLIDATED
STATEMENTS OF COMPREHENSIVE INCOME
|
(IN THOUSANDS EXCEPT
PER SHARE AND PER ADS AMOUNTS)
|
|
|
|
Three Months
Ended
|
|
Year
Ended
|
|
|
Dec. 31,
2014
|
Sep. 30,
2015
|
Dec. 31,
2015
|
Dec. 31,
2015
|
|
Dec. 31,
2014
|
Dec.
31, 2015
|
Dec. 31,
2015
|
|
|
RMB
|
RMB
|
RMB
|
USD(1)
|
|
RMB
|
RMB
|
USD(1)
|
|
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|
(Audited)
|
(Unaudited)
|
(Unaudited)
|
Revenues:
|
|
|
|
|
|
|
|
|
|
Accommodation
reservation*
|
|
210,060
|
298,037
|
282,840
|
43,663
|
|
938,787
|
970,025
|
149,746
|
Transportation
ticketing**
|
|
33,541
|
20,956
|
18,704
|
2,887
|
|
146,029
|
89,373
|
13,797
|
Other
|
|
21,816
|
3,997
|
4,251
|
657
|
|
79,259
|
29,335
|
4,528
|
Total
revenues
|
|
265,417
|
322,990
|
305,795
|
47,207
|
|
1,164,075
|
1,088,733
|
168,071
|
Business tax, VAT and
surcharges
|
|
(19,242)
|
(15,775)
|
(11,627)
|
(1,795)
|
|
(77,922)
|
(56,896)
|
(8,783)
|
Net
revenues
|
|
246,175
|
307,215
|
294,168
|
45,412
|
|
1,086,153
|
1,031,837
|
159,288
|
Cost of services
|
|
(123,423)
|
(140,517)
|
(139,973)
|
(21,608)
|
|
(350,578)
|
(565,475)
|
(87,294)
|
Gross
profit
|
|
122,752
|
166,698
|
154,195
|
23,804
|
|
735,575
|
466,362
|
71,994
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
Service
development
|
|
(83,986)
|
(93,163)
|
(111,109)
|
(17,152)
|
|
(275,203)
|
(432,450)
|
(66,759)
|
Sales and
marketing
|
|
(180,371)
|
(224,015)
|
(292,092)
|
(45,091)
|
|
(644,403)
|
(848,420)
|
(130,973)
|
General and
administrative
|
|
(40,278)
|
(25,082)
|
(86,611)
|
(13,370)
|
|
(147,698)
|
(315,505)
|
(48,706)
|
Amortization of
intangible assets
|
|
(4,002)
|
(5,296)
|
(5,291)
|
(817)
|
|
(8,670)
|
(21,225)
|
(3,277)
|
Impairment of goodwill
and intangible assets
|
|
(5,496)
|
-
|
(40,402)
|
(6,238)
|
|
(5,496)
|
(40,402)
|
(6,237)
|
Total
operating expenses
|
|
(314,133)
|
(347,556)
|
(535,505)
|
(82,668)
|
|
(1,081,470)
|
(1,658,002)
|
(255,952)
|
Other operating
income
|
|
-
|
-
|
-
|
-
|
|
30,000
|
-
|
-
|
Loss from
operations
|
|
(191,381)
|
(180,858)
|
(381,310)
|
(58,864)
|
|
(315,895)
|
(1,191,640)
|
(183,958)
|
|
|
|
|
|
|
|
|
|
|
Other
income/(expense):
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
14,932
|
8,823
|
6,747
|
1,042
|
|
61,334
|
41,130
|
6,349
|
Government
subsidy
|
|
2,074
|
8,544
|
1,648
|
254
|
|
16,353
|
20,955
|
3,235
|
Foreign exchange
gains/( losses)
|
|
(812)
|
2,515
|
2,778
|
429
|
|
(4,079)
|
2,941
|
454
|
Net loss on equity
method investments
|
|
(18,035)
|
-
|
(459)
|
(71)
|
|
(18,035)
|
(459)
|
(71)
|
Gain/(loss) from
disposition of subsidiary
|
|
-
|
-
|
(680)
|
(105)
|
|
-
|
71,082
|
10,973
|
Other
|
|
299
|
3,024
|
1,454
|
224
|
|
2,219
|
5,071
|
782
|
Total other
income/(expense)
|
|
(1,542)
|
22,906
|
11,488
|
1,773
|
|
57,792
|
140,720
|
21,722
|
Loss before income
tax (expense)/benefit
|
|
(192,923)
|
(157,952)
|
(369,822)
|
(57,091)
|
|
(258,103)
|
(1,050,920)
|
(162,234)
|
Income tax
(expense)/benefit
|
|
(16,537)
|
(884)
|
6,063
|
936
|
|
(13,094)
|
(12,913)
|
(1,993)
|
Share of net loss in
non-consolidated affiliates
|
|
(362)
|
(2,069)
|
(2,350)
|
(363)
|
|
(3,426)
|
(6,714)
|
(1,037)
|
Net
loss
|
|
(209,822)
|
(160,905)
|
(366,109)
|
(56,518)
|
|
(274,623)
|
(1,070,547)
|
(165,264)
|
Net loss attributable
to noncontrolling interests
|
|
3,091
|
4,595
|
35,691
|
5,510
|
|
5,680
|
46,753
|
7,217
|
Net loss
attributable to eLong, Inc.
|
|
(206,731)
|
(156,310)
|
(330,418)
|
(51,008)
|
|
(268,943)
|
(1,023,794)
|
(158,047)
|
Other comprehensive
income
|
|
-
|
-
|
-
|
-
|
|
-
|
-
|
-
|
Total
comprehensive loss
|
|
(206,731)
|
(156,310)
|
(330,418)
|
(51,008)
|
|
(268,943)
|
(1,023,794)
|
(158,047)
|
|
|
|
|
|
|
|
|
|
|
Basic net loss per
share
|
|
(2.89)
|
(2.11)
|
(4.43)
|
(0.68)
|
|
(3.79)
|
(13.97)
|
(2.16)
|
Diluted net loss
per share
|
|
(2.89)
|
(2.11)
|
(4.43)
|
(0.68)
|
|
(3.79)
|
(13.97)
|
(2.16)
|
|
|
|
|
|
|
|
|
|
|
Basic net loss per
ADS(2)(3)
|
|
(5.78)
|
(4.22)
|
(8.86)
|
(1.36)
|
|
(7.58)
|
(27.94)
|
(4.32)
|
Diluted net loss
per ADS(2)(3)
|
|
(5.78)
|
(4.22)
|
(8.86)
|
(1.36)
|
|
(7.58)
|
(27.94)
|
(4.32)
|
|
|
|
|
|
|
|
|
|
|
Shares used in
computing net loss per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
71,573
|
74,063
|
74,529
|
74,529
|
|
70,918
|
73,300
|
73,300
|
Diluted
|
|
71,573
|
74,063
|
74,529
|
74,529
|
|
70,918
|
73,300
|
73,300
|
|
|
|
|
|
|
|
|
|
|
Share-based
compensation charges included in:
|
|
5,307
|
(1,730)
|
79,164
|
12,221
|
|
97,675
|
287,543
|
44,389
|
Cost of
services
|
|
345
|
(1,867)
|
1,299
|
201
|
|
3,089
|
5,912
|
913
|
Service
development
|
|
2,898
|
159
|
10,795
|
1,666
|
|
25,941
|
54,684
|
8,442
|
Sales and
marketing
|
|
725
|
(1,746)
|
1,264
|
195
|
|
5,422
|
4,227
|
652
|
General
and administrative
|
|
1,339
|
1,724
|
65,806
|
10,159
|
|
63,223
|
222,720
|
34,382
|
|
|
|
|
|
|
|
|
|
|
* Accommodation
reservation revenues mainly represent revenues from the reservation
of hotels, guesthouses, apartments and other
accommodation-related
services.
|
** Transportation
ticketing revenues mainly represent revenues from the reservation
of air tickets, train tickets, travel insurance, and other
transportation-
related services.
|
Note 1: The
conversion of Renminbi (RMB) into United States dollars (USD) is
based on the noon buying rate of USD1.00=RMB6.4778 on December
31,
2015 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
|
Note 4: Certain items
in prior periods' consolidated statements of comprehensive loss
have been reclassified to conform to the current period's
presentation in
order to facilitate comparison.
|
eLong,
Inc.
|
CONSOLIDATED
BALANCE SHEETS
|
(IN
THOUSANDS)
|
|
|
|
Dec. 31,
2014
|
|
Dec. 31,
2015
|
|
Dec. 31,
2015
|
|
|
RMB
|
|
RMB
|
|
USD
|
|
|
(Audited)
|
|
(Unaudited)
|
|
(Unaudited)
|
ASSETS
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
504,890
|
|
711,260
|
|
109,800
|
Short-term
investments
|
|
1,306,634
|
|
244,507
|
|
37,745
|
Restricted
cash
|
|
123,937
|
|
146,480
|
|
22,613
|
Accounts receivable,
net
|
|
295,632
|
|
235,562
|
|
36,364
|
Amounts due from
related parties
|
|
52,021
|
|
216,334
|
|
33,396
|
Prepaid
expenses
|
|
55,417
|
|
31,703
|
|
4,894
|
Deferred tax assets,
current
|
|
304
|
|
-
|
|
-
|
Advance to
suppliers
|
|
75,285
|
|
117,413
|
|
18,125
|
Other current
assets
|
|
104,923
|
|
90,496
|
|
13,971
|
Total current
assets
|
|
2,519,043
|
|
1,793,755
|
|
276,908
|
Property and
equipment, net
|
|
112,356
|
|
98,800
|
|
15,252
|
Investment in
non-consolidated affiliates
|
|
96,942
|
|
90,044
|
|
13,900
|
Goodwill
|
|
181,322
|
|
184,242
|
|
28,442
|
Intangible assets,
net
|
|
84,749
|
|
24,904
|
|
3,845
|
Deferred tax assets,
non-current
|
|
516
|
|
-
|
|
-
|
Other non-current
assets
|
|
51,123
|
|
48,149
|
|
7,433
|
Total non-current
assets
|
|
527,008
|
|
446,139
|
|
68,872
|
Total
assets
|
|
3,046,051
|
|
2,239,894
|
|
345,780
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Accounts
payable
|
|
442,489
|
|
623,316
|
|
96,223
|
Income taxes
payable
|
|
13
|
|
3,181
|
|
491
|
Amounts due to related
parties
|
|
127,910
|
|
36,508
|
|
5,637
|
Deferred
revenue
|
|
47,544
|
|
69,647
|
|
10,752
|
Advances and deposits
from customers
|
|
121,934
|
|
107,491
|
|
16,594
|
eCoupon program
virtual cash liability
|
|
135,648
|
|
147,712
|
|
22,803
|
Accrued expenses and
other current liabilities
|
|
292,310
|
|
227,575
|
|
35,131
|
Total current
liabilities
|
|
1,167,848
|
|
1,215,430
|
|
187,631
|
Deferred tax
liabilities, non-current
|
|
21,187
|
|
14,060
|
|
2,170
|
Other
liabilities
|
|
44
|
|
2,950
|
|
455
|
Total non-current
liabilities
|
|
21,231
|
|
17,010
|
|
2,625
|
Total
liabilities
|
|
1,189,079
|
|
1,232,440
|
|
190,256
|
|
|
|
|
|
|
|
Shareholders'
equity
|
|
|
|
|
|
|
Ordinary
shares
|
|
2,908
|
|
3,017
|
|
466
|
High-vote ordinary
shares
|
|
2,691
|
|
2,691
|
|
415
|
Additional paid-in
capital
|
|
2,397,868
|
|
2,628,761
|
|
405,811
|
Statutory
reserves
|
|
3,665
|
|
3,593
|
|
555
|
Accumulated
deficit
|
|
(626,810)
|
|
(1,658,118)
|
|
(255,970)
|
Total eLong Inc.
shareholders' equity
|
|
1,780,322
|
|
979,944
|
|
151,277
|
Noncontrolling
interest
|
|
76,650
|
|
27,510
|
|
4,247
|
Total shareholders'
equity
|
|
1,856,972
|
|
1,007,454
|
|
155,524
|
Total liabilities
and shareholders' equity
|
|
3,046,051
|
|
2,239,894
|
|
345,780
|
|
|
|
|
|
|
|
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 basic net
(loss)/income per ADS, diluted net (loss)/income per ADS, Adjusted
Earnings Before Interests, Taxes, Depreciation and Amortization
("Adjusted EBITDA"), Gross revenue earned from accommodation
reservation and Net commissions earned from accommodation
reservation. 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 (loss)/income plus (1)
interest expense (income); (2) income tax expense (benefit); (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 non-controlling investment basis adjustments when we acquire
controlling interests; (8) losses (gains) from disposition of
subsidiary; and (9) certain other items, including restructuring
charges, impairment loss and disposition gains on equity method
investments 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
(benefit). 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 (benefit) 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 a
measure of net (loss)/income, (loss)/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)
|
|
|
2014
Q4
|
|
2015
Q3
|
|
2015
Q4
|
|
2014
|
|
2015
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Net loss
attributable to eLong, Inc.
|
(206,731)
|
|
(156,310)
|
|
(330,418)
|
|
(268,943)
|
|
(1,023,794)
|
Net loss attributable
to
noncontrolling interests
|
(3,091)
|
|
(4,595)
|
|
(35,691)
|
|
(5,680)
|
|
(46,753)
|
Interest
income
|
(14,932)
|
|
(8,823)
|
|
(6,747)
|
|
(61,334)
|
|
(41,130)
|
Government
subsidy
|
(2,074)
|
|
(8,544)
|
|
(1,648)
|
|
(16,353)
|
|
(20,956)
|
Income tax
(benefit)/expense
|
16,537
|
|
884
|
|
(6,063)
|
|
13,094
|
|
12,913
|
Depreciation
|
11,500
|
|
13,267
|
|
12,721
|
|
41,352
|
|
51,943
|
Amortization of
intangible assets
|
4,002
|
|
5,296
|
|
5,291
|
|
8,670
|
|
21,225
|
Share-based
compensation charges/
(reversal of charges)
|
5,307
|
|
(1,730)
|
|
79,164
|
|
97,675
|
|
287,543
|
Impairment of
goodwill and intangible
assets
|
5,496
|
|
-
|
|
40,402
|
|
5,496
|
|
40,402
|
Foreign exchange
(gains)/losses
|
812
|
|
(2,515)
|
|
(2,778)
|
|
4,079
|
|
(2,941)
|
Restructuring
charges
|
-
|
|
-
|
|
203
|
|
-
|
|
3,759
|
Net loss on equity
method investments
|
18,035
|
|
-
|
|
459
|
|
18,035
|
|
459
|
Gain/(loss) from
disposition of subsidiary
|
-
|
|
-
|
|
680
|
|
-
|
|
(71,082)
|
Other
|
63
|
|
(955)
|
|
895
|
|
1,305
|
|
1,643
|
Adjusted
EBITDA
|
(165,076)
|
|
(164,025)
|
|
(243,530)
|
|
(162,604)
|
|
(786,769)
|
Gross revenue earned from accommodation
reservation is defined as accommodation reservation revenue
plus (1) cash rebates to customers from the coupon program in our
agency accommodation business that were recorded as contra revenue;
and (2) the portion of the loss from significant cash-back
discounts in our merchant accommodation business that was recorded
as contra revenue. We believe gross revenue earned from
accommodation reservation is a useful operating and financial
metric to assess our performance before the impact of our promotion
activities, including the coupon program and cash-back
discounts.
Net commissions earned from accommodation reservation are
defined as accommodation reservation revenue minus the excess of
gross-up revenues over our commissions for accommodation
reservation transactions, where we take inventory risk and
accordingly recognize revenues on a gross basis. We believe net
commissions earned from accommodation reservation are a useful
operating and financial metric to assess our performance excluding
the excess of revenues recognized on a gross basis over commissions
earned from accommodation reservation, which allows us to provide
investors more information as to the financial impact of our room
night transactions for which we take inventory risk.
The presentation of gross revenue earned from accommodation
reservation and net commissions earned from accommodation
reservation should not be construed as an indication that eLong's
future results will be unaffected by other activities we consider
to be outside the ordinary course of our business. The use of gross
revenue earned from accommodation reservation and net commissions
earned from accommodation reservation has certain limitations. The
two terms are not defined under GAAP, and are not measures of
revenues in accordance with GAAP.
Gross revenue earned from accommodation reservation and net
commissions earned from accommodation reservation 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 two non-GAAP
financial measures to GAAP below.
eLong,
Inc.
|
TABULAR
RECONCILIATION FOR NON-GAAP MEASURE
|
Accommodation
Reservation Revenue, Gross Revenue and Net Commissions Earned From
Accommodation Reservation
|
(IN
THOUSANDS)
|
|
|
2014
Q4
|
|
2015
Q3
|
|
2015
Q4
|
|
2014
|
|
2015
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
RMB
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Gross revenue
earned from
accommodation reservation (Non-GAAP)
|
367,264
|
|
404,061
|
|
351,492
|
|
1,361,483
|
|
1,479,472
|
Cash rebates from the
coupon program in our
agency accommodation business
|
(157,204)
|
|
(92,194)
|
|
(63,418)
|
|
(422,696)
|
|
(419,958)
|
Portion of loss in
our significantly-discounted
merchant accommodation business
|
-
|
|
(13,830)
|
|
(5,234)
|
|
-
|
|
(89,489)
|
Accommodation
reservation revenue
(GAAP)
|
210,059
|
|
298,037
|
|
282,840
|
|
938,787
|
|
970,025
|
The excess of
gross-up revenues over
commissions for inventory risk taking
accommodation transactions
|
(33,879)
|
|
(59,050)
|
|
(56,497)
|
|
(41,272)
|
|
(234,546)
|
Net commissions
earned from
accommodation reservation (Non-GAAP)
|
176,180
|
|
238,987
|
|
226,343
|
|
897,515
|
|
735,479
|
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/elong-reports-fourth-quarter-and-full-year-2015-unaudited-financial-results-300236979.html
SOURCE eLong, Inc.