XML 63 R31.htm IDEA: XBRL DOCUMENT v2.4.0.8
PRINCIPAL ACCOUNTING POLICIES (Tables)
12 Months Ended
Dec. 31, 2013
PRINCIPAL ACCOUNTING POLICIES  
Company's major VIEs and VIE's subsidiaries

 

 

Name of VIE and VIEs’ subsidiaries

 

Date of establishment/acquisition

 

 

 

Shanghai Ctrip Commerce Co., Ltd. (“Shanghai Ctrip Commerce”)

 

Established on July 18, 2000

Beijing Ctrip International Travel Agency Co., Ltd. (“Beijing Ctrip”)

 

Acquired on January 15, 2002

Guangzhou Ctrip International Travel Agency Co., Ltd. (“Guangzhou Ctrip”)

 

Established on April 28, 2003

Shanghai Ctrip International Travel Agency Co., Ltd. (“Shanghai Ctrip” formerly Shanghai Ctrip Charming International Travel Agency Co., Ltd.)

 

Acquired on September 23, 2003

Shenzhen Ctrip Travel Agency Co., Ltd. (“Shenzhen Ctrip”)

 

Established on April 13, 2004

Ctrip Insurance Agency Co., Ltd. (“Ctrip Insurance”)

 

Established on July 25, 2011

Shanghai Huacheng Southwest Travel Agency Co., Ltd. (“Shanghai Huacheng”)

 

Established on March 13, 2001

Chengdu Ctrip Travel Agency Co., Ltd. (“Chengdu Ctrip”)

 

Established on January 8, 2007

Chengdu Ctrip International Travel Agency Co., Ltd. (“Chengdu Ctrip International”)

 

Established on November 4, 2008

Consolidation balance sheet information of VIEs

 

 

 

 

As of December 31,

 

 

 

2012

 

2013

 

 

 

RMB

 

RMB

 

Total assets

 

3,724,911,506

 

5,982,258,881

 

Less: Inter-company receivables

 

(542,006,382

)

(373,041,663

)

Total assets excluding inter-company

 

3,182,905,124

 

5,609,217,218

 

Total liabilities

 

2,835,938,149

 

5,287,287,035

 

Less: Inter-company payables

 

(564,890,117

)

(1,442,636,737

)

Total liabilities excluding inter-company

 

2,271,048,032

 

3,844,650,298

 

Consolidation results of operations information of VIEs

 

 

 

 

For the year ended December 31,

 

 

 

2011

 

2012

 

2013

 

 

 

RMB

 

RMB

 

RMB

 

Net revenues

 

1,923,643,591

 

2,465,286,325

 

3,137,211,893

 

Cost of revenues

 

461,223,883

 

644,886,101

 

904,328,902

 

Net income/ (loss)

 

206,213,884

 

198,929,052

 

(74,463,933

)

Property, equipment and software, estimated useful lives

 

 

Building

 

20-30 years

Leasehold improvements

 

Lesser of the term of the lease or the estimated useful lives of the assets

Website-related equipment

 

5 years

Computer equipment

 

3-5 years

Furniture and fixtures

 

3-5 years

Software

 

3-5 years

Allowance for doubtful accounts

 

 

 

 

2011

 

2012

 

2013

 

 

 

RMB

 

RMB

 

RMB

 

Balance at beginning of year

 

5,718,742

 

4,974,138

 

4,351,963

 

Provision for doubtful accounts

 

185,443

 

376,164

 

2,842,681

 

Write-offs

 

(930,047

)

(998,339

)

(1,297,741

)

Balance at end of period

 

4,974,138

 

4,351,963

 

5,896,903

 

Company's share option activity under all the option plans

The following table summarized the Company’s share option activity under all the option plans (in US$, except shares):

 

 

 

Number of
Shares

 

Weighted
Average
Exerci
se
Price

 

Weighted
Average
Remaining
Contractual
Life (Years)

 

Aggregate
Intrinsic
Value

 

Outstanding at December 31, 2010

 

4,414,481

 

67.71

 

5.98

 

415,360,566

 

Granted

 

1,375,345

 

136.86

 

 

 

 

 

Exercised

 

(207,142

)

38.12

 

 

 

 

 

Forfeited

 

(149,143

)

115.98

 

 

 

 

 

Outstanding at December 31, 2011

 

5,433,541

 

85.02

 

5.59

 

144,827,231

 

Granted

 

961,980

 

79.55

 

 

 

 

 

Exercised

 

(502,991

)

29.39

 

 

 

 

 

Forfeited

 

(71,623

)

136.67

 

 

 

 

 

Converted to RSU in January 2012

 

(1,901,372

)

91.8

 

 

 

 

 

Outstanding at December 31, 2012

 

3,919,535

 

64.81

 

5.14

 

57,772,345

 

Granted

 

945,106

 

79.70

 

 

 

 

 

Exercised

 

(660,459

)

48.05

 

 

 

 

 

Forfeited

 

(73,450

)

91.75

 

 

 

 

 

Outstanding at December 31, 2013

 

4,130,732

 

70.42

 

4.99

 

528,988,489

 

Vested and expect to vest at December 31, 2013

 

3,982,976

 

69.95

 

4.92

 

511,937,931

 

Exercisable at December 31, 2013

 

2,283,785

 

60.18

 

3.58

 

315,856,509

 

Information related to outstanding and exercisable options

The following table summarizes information related to outstanding and exercisable options as of December 31, 2013 (in US$, except shares):

 

 

 

Outstanding

 

Exercisable

 

Range of
Exercise Prices

 

Number of
shares

 

Weighted-Average
Exercise Price

 

Weighted-average
Remaining
Contractual

Life (Years)

 

Number of
shares

 

Weighted-Average
Exercise Price

 

Weighted-average
Remaining
Contractual

Life (Years)

 

23.00-34.99

 

1,125

 

30.50

 

0.12

 

1,125

 

30.50

 

0.12

 

35.00-44.99

 

1,353,069

 

38.06

 

3.08

 

1,353,069

 

38.06

 

3.08

 

45.00-58.99

 

157,558

 

58.39

 

1.12

 

157,558

 

58.39

 

1.12

 

59.00-77.99

 

1,358,411

 

76.78

 

6.98

 

98,324

 

70.69

 

6.43

 

78.00-96.99

 

731,131

 

91.36

 

5.24

 

374,298

 

94.61

 

4.28

 

97.00-129.99

 

466,500

 

106.12

 

5.61

 

257,333

 

108.79

 

5.40

 

130.00-159.99

 

62,938

 

151.78

 

5.17

 

42,078

 

150.76

 

5.10

 

 

 

4,130,732

 

 

 

 

 

2,283,785

 

 

 

 

Assumptions of Black-Scholes pricing model

 

 

 

 

2011

 

2012

 

2013

 

Risk-free interest rate

 

0.81% - 2.11%

 

0.71%-1.05%

 

0.69%-0.87%

 

Expected life (years)

 

5.0

 

5.0

 

5.0

 

Expected dividend yield

 

0%

 

0%

 

0%

 

Volatility

 

53%-55%

 

56%

 

56%

 

Fair value of options at grant date per share

 

from US$48.69 to US$74.39

 

from US$33.44 to US$42.18

 

from US$37.96 to US$39.69

 

Schedule of restricted share activities under all option plans

The following table summarized the Company’s RSUs activities under all option plans (in US$, except shares):

 

 

 

Number of
Shares

 

Weighted
average grant
date fair
value(US$)

 

Restricted shares

 

 

 

 

 

Outstanding at December 31, 2011

 

190,916

 

130.29

 

Granted

 

164,976

 

82.34

 

Converted from option in January 2012

 

475,343

 

 

Exercised

 

(124,644

)

129.84

 

Forfeited

 

(60,290

)

128.27

 

Unvested at December 31, 2012

 

646,301

 

101.30

*

Granted

 

259,365

 

79.23

 

Exercised

 

(224,939

)

118.54

 

Forfeited

 

(57,303

)

85.40

 

Unvested at December 31, 2013

 

623,424

 

83.60

*

 

 

* It does not include the impact of restricted shares converted from option.

Components of other income

 

 

 

 

2011

 

2012

 

2013

 

 

 

RMB

 

RMB

 

RMB

 

Financial subsidies

 

72,791,093

 

90,280,139

 

119,697,248

 

Foreign exchange gains/(losses)

 

34,879,388

 

(9,781,057

)

32,523,857

 

Reimbursement from the depository

 

8,080,557

 

7,914,706

 

17,507,842

 

Loss from disposal of property, equipment and software

 

(3,379,449

)

(653,191

)

(11,946,443

)

Gain on disposal of cost method investment

 

 

 

4,014,829

 

Gain on disposal of equity investment

 

 

 

592,742

 

Gain on deconsolidation of subsidiaries

 

 

44,432,052

 

 

Others

 

5,252,136

 

(1,904,706

)

732,299

 

Total

 

117,623,725

 

130,287,943

 

163,122,374