XML 28 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
Ordinary shares
CNY (¥)
shares
Additional paid-in capital
CNY (¥)
Statutory reserves
CNY (¥)
Accumulated other comprehensive income/(loss)
CNY (¥)
Retained earnings
CNY (¥)
Treasury stock
CNY (¥)
shares
Total Ctrip.com International, Ltd. shareholders' equity
CNY (¥)
Non-controlling interests
CNY (¥)
USD ($)
shares
CNY (¥)
shares
Balance at Dec. 31, 2014 ¥ 3,085,272 ¥ 4,828,021,816 ¥ 134,098,747 ¥ 443,579,376 ¥ 5,726,024,997 ¥ (1,605,630,913) ¥ 9,529,179,295 ¥ 848,548,293   ¥ 10,377,727,588
Balance (in shares) at Dec. 31, 2014 | shares 35,146,982         (3,323,262)        
Changes in shareholders' equity                    
Issuance of common stock pursuant to share incentive plan ¥ 48,673 207,980,247         208,028,920     ¥ 208,028,920
Issuance of common stock pursuant to share incentive plan (in shares) | shares 777,846                  
Issuance of ordinary shares for the exercise of stock options (in shares) | shares                 506,163 506,163
Share-based compensation   642,596,474         642,596,474     ¥ 642,596,474
Appropriations to statutory reserves     34,842,222   (34,842,222)          
Repurchasing common stock           ¥ (872,290,891) (872,290,891)     (872,290,891)
Repurchasing common stock (in shares) | shares (498,561)         (498,561)        
Foreign currency translation adjustments       (489,917,917)     (489,917,917)     (489,917,917)
Unrealized securities holding gains       606,415,822     606,415,822     606,415,822
Purchasing of Purchased Call Option   (805,504,000)         (805,504,000)     (805,504,000)
Sale of Issued Warrants   523,404,000         523,404,000     523,404,000
Early Conversion of Convertible Notes   13,979,289       ¥ 104,994,432 118,973,721     ¥ 118,973,721
Early Conversion of Convertible Notes (in shares) | shares 244,466         244,466     244,466 244,466
Net income / (loss)         2,507,655,884   2,507,655,884 (108,260,637)   ¥ 2,399,395,247
Issuance of additional equity stake by subsidiaries               966,486,957   966,486,957
Disposal of shares in subsidiaries   15,824,133         15,824,133 (747,801,153)   (731,977,020)
Acquisition of additional stake in subsidiaries   (10,078,392)         (10,078,392) (36,158,510)   (46,236,902)
Business combination ¥ 985,530 32,540,379,845         32,541,365,375 18,211,383,297   50,752,748,672
Business combination (in shares) | shares 15,468,816                  
Share issuance for the investments ¥ 1,770 35,075,540         35,077,310     35,077,310
Share issuance for the investments (in shares) | shares 27,679                  
Balance at Dec. 31, 2015 ¥ 4,121,245 37,991,678,952 168,940,969 560,077,281 8,198,838,659 ¥ (2,372,927,372) 44,550,729,734 19,134,198,247   63,684,927,981
Balance (in shares) at Dec. 31, 2015 | shares 51,167,228         (3,577,357)        
Changes in shareholders' equity                    
Issuance of ordinary shares for the exercise of stock options ¥ 52,744 197,628,625         197,681,369     ¥ 197,681,369
Issuance of ordinary shares for the exercise of stock options (in shares) | shares 796,582               368,722 368,722
Share-based compensation   3,559,718,706         3,559,718,706     ¥ 3,559,718,706
Appropriations to statutory reserves     68,554,851   (68,554,851)          
Foreign currency translation adjustments       (323,581,599)     (323,581,599)     (323,581,599)
Unrealized securities holding gains       914,529,809     914,529,809     914,529,809
Disposal of available-for-sale investment       (140,651,759)     (140,651,759)     (140,651,759)
Early Conversion of Convertible Notes   29,400,802       ¥ 137,352,862 166,753,664     ¥ 166,753,664
Early Conversion of Convertible Notes (in shares) | shares 330,048         330,048     330,048 330,048
Net income / (loss)         (1,430,703,195)   (1,430,703,195) (205,527,660)   ¥ (1,636,230,855)
Issuance of ordinary shares, net of issuance costs ¥ 295,871 10,652,275,264         10,652,571,135     10,652,571,135
Issuance of ordinary shares, net of issuance costs (in shares) | shares 4,436,844                  
Issuance of additional equity stake by subsidiaries               135,359,483   135,359,483
Issuance of ordinary shares for early Conversion of Convertible Notes ¥ 67,680 2,438,050,267         2,438,117,947     2,438,117,947
Issuance of ordinary shares for early Conversion of Convertible Notes (in shares) | shares 1,044,805                  
Disposal of shares in subsidiaries               (3,289,000)   (3,289,000)
Acquisition of additional stake in subsidiaries ¥ 355,697 8,969,187,969         8,969,543,666 (15,501,696,332)   (6,532,152,666)
Acquisition of additional stake in subsidiaries ( in Shares) | shares 5,407,787                  
Business combination ¥ 67,117 1,982,058,116         1,982,125,233 424,873,054   2,406,998,287
Business combination (in shares) | shares 972,118                  
Balance at Dec. 31, 2016 ¥ 4,960,354 65,819,998,701 237,495,820 1,010,373,732 6,699,580,613 ¥ (2,235,574,510) 71,536,834,710 3,983,917,792   75,520,752,502
Balance (in shares) at Dec. 31, 2016 | shares 64,155,412         (3,247,309)        
Changes in shareholders' equity                    
Issuance of ordinary shares for the exercise of stock options ¥ 111,181 620,507,559         620,618,740     ¥ 620,618,740
Issuance of ordinary shares for the exercise of stock options (in shares) | shares 1,639,073               1,353,697 1,353,697
Share-based compensation   1,833,812,105         1,833,812,105     ¥ 1,833,812,105
Appropriations to statutory reserves     146,149,757   (146,149,757)          
Foreign currency translation adjustments       723,330,274     723,330,274   $ 111,173,828 723,330,274
Unrealized securities holding gains       4,685,544,158     4,685,544,158   720,154,951 4,685,544,158
Disposal of available-for-sale investment       (39,951,298)     (39,951,298)   $ (6,140,402) (39,951,298)
Early Termination of Call Option   650,246,133         650,246,133     650,246,133
Early Conversion of Convertible Notes   37,328,056       ¥ 124,753,887 162,081,943     ¥ 162,081,943
Early Conversion of Convertible Notes (in shares) | shares 318,170         318,170     318,170 318,170
Net income / (loss)         2,142,011,537   2,142,011,537 18,843,743 $ 332,117,375 ¥ 2,160,855,280
Issuance of ordinary shares for early Conversion of Convertible Notes ¥ 71,236 2,233,606,836         2,233,678,072     2,233,678,072
Issuance of ordinary shares for early Conversion of Convertible Notes (in shares) | shares 1,043,375                  
Disposal of shares in subsidiaries     (21,994)       (21,994)     (21,994)
Acquisition of additional stake in subsidiaries ¥ 30,530 145,598,642         145,629,172 (2,457,561,946)   (2,311,932,774)
Acquisition of additional stake in subsidiaries ( in Shares) | shares 444,624                  
Business combination               234,016,262   234,016,262
Balance at Dec. 31, 2017 ¥ 5,173,301 ¥ 71,341,098,032 ¥ 383,623,583 ¥ 6,379,296,866 ¥ 8,695,442,393 ¥ (2,110,820,623) ¥ 84,693,813,552 ¥ 1,779,215,851 $ 13,290,661,268 ¥ 86,473,029,403
Balance (in shares) at Dec. 31, 2017 | shares 67,600,654         (2,929,139)