XML 25 R2.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATED STATEMENTS OF INCOME/(LOSS) AND COMPREHENSIVE INCOME/(LOSS)
12 Months Ended
Dec. 31, 2017
USD ($)
$ / shares
shares
Dec. 31, 2017
CNY (¥)
¥ / shares
shares
Dec. 31, 2016
CNY (¥)
¥ / shares
shares
Dec. 31, 2015
CNY (¥)
¥ / shares
shares
Revenues:        
Accommodation reservation $ 1,462,793,652 ¥ 9,517,374,339 ¥ 7,308,958,863 ¥ 4,616,649,394
Transportation ticketing 1,878,337,918 12,221,029,997 8,826,516,571 4,453,885,749
Packaged-tour 456,539,574 2,970,383,429 2,310,198,894 1,667,945,350
Corporate travel 115,767,626 753,218,904 608,122,125 473,245,440
Others 232,847,977 1,514,978,795 734,290,185 285,220,475
Total revenues 4,146,286,747 26,976,985,464 19,788,086,638 11,496,946,408
Less: Sales tax and surcharges (30,332,823) (197,354,446) (559,646,824) (599,378,347)
Net revenues 4,115,953,924 26,779,631,018 19,228,439,814 10,897,568,061
Cost of revenues (719,027,574) (4,678,209,103) (4,729,750,192) (3,043,439,819)
Gross profit 3,396,926,350 22,101,421,915 14,498,689,622 7,854,128,242
Operating expenses:        
Product development (1,269,420,793) (8,259,232,508) (7,687,421,506) (3,296,692,936)
Sales and marketing (1,274,793,121) (8,294,186,482) (5,860,927,432) (3,087,989,953)
General and administrative (402,968,259) (2,621,832,381) (2,518,819,170) (1,088,402,408)
Total operating expenses (2,947,182,173) (19,175,251,371) (16,067,168,108) (7,473,085,297)
Income/(loss) from operations 449,744,177 2,926,170,544 (1,568,478,486) 381,042,945
Interest income 151,792,880 987,610,015 567,144,610 445,767,036
Interest expense (197,698,232) (1,286,284,010) (731,922,838) (302,425,829)
Other income /(expense) 135,099,540 878,998,137 (26,848,287) 2,480,979,830
Income/(loss) before income tax expense, equity in income of affiliates and non-controlling interests 538,938,365 3,506,494,686 (1,760,105,001) 3,005,363,982
Income tax expense (196,812,834) (1,280,523,340) (478,009,033) (470,188,423)
Equity in income / (loss) of affiliates (10,008,156) (65,116,066) 601,883,179 (135,780,312)
Net income/(loss) 332,117,375 2,160,855,280 (1,636,230,855) 2,399,395,247
Net loss/(income) attributable to non-controlling interests (2,896,230) (18,843,743) 205,527,660 108,260,637
Net income/(loss) attributable to Ctrip.com International, Ltd. 329,221,145 2,142,011,537 (1,430,703,195) 2,507,655,884
Net income/(loss) 332,117,375 2,160,855,280 (1,636,230,855) 2,399,395,247
Other comprehensive income:        
Foreign currency translation 111,173,828 723,330,274 (323,581,599) (489,917,917)
Unrealized securities holding gains, net of tax 720,154,951 4,685,544,158 914,529,809 606,415,822
Reclassification adjustment for net gain recognized on disposal of available-for-sale investments (6,140,402) (39,951,298) (140,651,759)  
Total comprehensive income/(loss) 1,157,305,752 7,529,778,414 (1,185,934,404) 2,515,893,152
Comprehensive loss/ (income) attributable to non-controlling interests (2,896,230) (18,843,743) 205,527,660 108,260,637
Comprehensive income/(loss) attributable to Ctrip.com International, Ltd. $ 1,154,409,522 ¥ 7,510,934,671 ¥ (980,406,744) ¥ 2,624,153,789
Weighted average ordinary shares outstanding        
- Basic shares (in shares) 66,300,808 66,300,808 59,166,582 37,797,698
- Diluted shares (in shares) 71,775,893 71,775,893 59,166,582 47,375,248
Product development        
Share-based compensation included in Operating expense above is as follows:        
Share-based compensation $ 155,656,289 ¥ 1,012,746,515 ¥ 2,079,514,506 ¥ 291,642,931
Sales and marketing        
Share-based compensation included in Operating expense above is as follows:        
Share-based compensation 28,554,724 185,785,599 392,641,663 65,574,256
General and administrative        
Share-based compensation included in Operating expense above is as follows:        
Share-based compensation $ 97,640,747 ¥ 635,279,991 ¥ 1,087,562,537 ¥ 285,379,287
Ordinary shares        
Earnings/(loss) per ordinary share/ADS        
- Basic (in RMB or dollars per share) | (per share) $ 4.97 ¥ 32.31 ¥ (24.18) ¥ 66.34
- Diluted (in RMB or dollars per share) | (per share) 4.70 30.57 (24.18) 56.85
ADS        
Earnings/(loss) per ordinary share/ADS        
- Basic (in RMB or dollars per share) | (per share) 0.62 4.04 (3.02) 8.29
- Diluted (in RMB or dollars per share) | (per share) $ 0.59 ¥ 3.82 ¥ (3.02) ¥ 7.11