eLong Reports First Quarter 2014 Unaudited Financial Results - WDRB 41 Louisville News

eLong Reports First Quarter 2014 Unaudited Financial Results

Information contained on this page is provided by an independent third-party content provider. WorldNow and this Station make no warranties or representations in connection therewith. If you have any questions or comments about this page please contact pressreleases@worldnow.com.

SOURCE eLong, Inc.

Mobile bookings comprised more than 40% of eLong brand room nights.

BEIJING, May 14, 2014 /PRNewswire/ -- eLong, Inc. (Nasdaq: LONG), a leading mobile and online travel service provider in China, today reported unaudited financial results for the first quarter ended March 31, 2014.

eLong Logo

Highlights

  • Hotel room nights stayed in the first quarter increased 43% to 7.0 million room nights compared to 4.9 million in the prior year period.
  • Hotel commission revenue for the first quarter increased 14% to RMB204.8 million (US$33.0 million), compared to RMB180.2 million (US$29.0 million) in the first quarter of 2013.
  • Net revenues for the first quarter increased 13% to RMB246.1 million (US$39.6 million), compared to RMB217.4 million (US$35.0 million) in the first quarter of 2013.
  • Mobile bookings comprised more than 40% of eLong brand room nights in the first quarter.* Cumulative downloads of eLong mobile apps now exceed 60 million.

"In the first quarter, we continued to execute our mobile hotel strategy. Our hotel network now exceeds 100,000 domestic PRC hotels and nearly 300,000 properties worldwide, and mobile bookings are now our largest hotel booking channel. We are confident that mobile bookings will exceed more than 50% of all eLong brand hotel bookings in the future," said Guangfu Cui, Chief Executive Officer of eLong.

* eLong brand room nights, excludes room nights from non-eLong brand distribution partners and resellers.

Business Results

Revenues

Total revenues by product for the first quarter of 2014 as compared to the same period in 2013 were as follows (in RMB million):



Q1 2014


%


Q1 2013


%


Y/Y

Total

Total

Growth

Hotel reservations


204.8


78%


180.1


78%


14%

Air ticketing


35.5


14%


31.7


14%


12%

Other


22.4


8%


19.2


8%


16%

Total revenues


262.7


100%


231.0


100%


14%

Hotel Reservations

Hotel commission revenue increased 14% in the first quarter of 2014 compared to the same period in 2013, primarily due to higher volume, partially offset by lower commission per room night. Room nights stayed in the first quarter increased 43% year-on-year to 7.0 million. Commission per room night decreased 21% year-on-year, primarily due to the growth of our coupon program and growth of lower average daily rate hotel room nights. Hotel commission revenuewas 78% of total revenues, consistent with the prior year quarter.

Air Ticketing

Air ticketing commission revenue increased 12% in the first quarter of 2014, compared to the prior year quarter, driven by an 8% increase in air segments to approximately 724,000 and a 4% increase in commission per segment. Commission per segment increase was due to higher air commissions and higher average ticket prices. Air ticketing commission revenue was 14% of total revenues, consistent with the prior year quarter.

Other

Other revenue is primarily derived from advertising and travel insurance. Other revenue increased 16% year-on-year in the first quarter of 2014, mainly driven by increased advertising and travel insurance revenues. Other revenue was 8% of total revenues, consistent with the prior year quarter.

Profitability

Gross margin in the first quarter of 2014 was 73%, compared to 75% in the first quarter of 2013. Gross margin decline was primarily due to a decrease in hotel commission revenue per room night.

Operating expenses for the first quarter of 2014 as compared to the same period in 2013 were as follows (in RMB million):



Q1 2014


% of Net Revenue


Q1 2013


% of Net Revenue


Y/Y Growth

Service development


55.1


22%


36.5


17%


51%

Sales and marketing


136.1


55%


112.6


52%


21%

General and administrative


33.3


14%


21.6


10%


54%

Amortization of intangible assets


1.7


1%


0.9


-


90%

Charges related to intangible assets


-


-


0.2


-


N/M

Total operating expenses


226.2


92%


171.8


79%


32%

Total operating expenses increased 32% for the first quarter of 2014 compared to the first quarter of 2013. Total operating expenses increased to 92% of net revenues in the first quarter of 2014 from 79% in the prior year quarter. Operating loss was RMB46.9 million in the first quarter of 2014 compared to operating loss of RMB9.2 million in the prior year quarter.

Service development expenses consist of expenses related to technology and our product offering, including our websites and other systems, as well as our supplier relations function. Service development expenses increased 51% compared to the prior year quarter, mainly driven by higher personnel expenses. Service development expenses increased to 22% of net revenues in the first quarter of 2014, compared to 17% in the same quarter of 2013.

Sales and marketing expenses for the first quarter of 2014 increased 21% over the prior year quarter, driven by increased marketing expenses and hotel commission payments to affiliates. Sales and marketing expenses increased to 55% of net revenues in the first quarter of 2014 from 52% in the same quarter of 2013.

General and administrative expenses for the first quarter of 2014 increased 54% compared to the prior year quarter, driven by higher share-based compensation charges. General and administrative expenses increased to 14% of net revenues in the first quarter of 2014 from 10% in the same quarter of 2013.

Other income was RMB18.3 million in the first quarter of 2014 compared to other income of RMB14.6 million in the first quarter of 2013, primarily due to increased government subsidies and interest income, partially offset by increased foreign exchange losses.

Income tax expense for the first quarter of 2014 was RMB7.7 million, compared to income tax expense of RMB3.3 million during the prior year quarter, mainly due to the recording of a valuation allowance of RMB7.9 million on deferred tax assets.

Net loss for the first quarter of 2014 was RMB35.4 million, compared to net income of RMB2.8 million during the prior year quarter.

Basic net loss per ADS and diluted net loss per ADS for the first quarter of 2014 were each RMB1.04 (US$0.16), compared to basic net income per ADS and diluted net income per ADS of RMB0.08 (US$0.012) in the prior year quarter.

As of March 31, 2014, eLong held cash and cash equivalents, short-term investments and restricted cash of RMB1.9 billion (US$309 million), substantially all of which was held in Renminbi.

Business Outlook

eLong currently expects net revenues for the second quarter of 2014 to increase by 10% to 20% compared to the second quarter of 2013. This outlook reflects eLong's current and preliminary view, which is subject to change.

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 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 its subsidiary Qunar) and Qihoo for our search engine marketing, our reliance on maintaining commercial cooperation with online hotel inventory distribution partners including LY.com, 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 Expedia, Inc.'s (Nasdaq: EXPE) majority ownership interest and Tencent's shareholding 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, 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 first quarter 2014 unaudited financial results on May 15, 2014 at 8:30 am Beijing time (May 14, 2014, 8:30 pm ET). The dial-in number is +1-866-844-9413 for U.S. participants; +852-3001-3802 for Hong Kong participants; and 10800-712-1470 (China Unicom), 10800-120-1470 (China Telecom) and 86-400-810-4731 for participants in mainland China. International participants can also dial +1-210-795-0512.  Pass code: eLong.

Additionally, an archived web cast of this call will be available for one year on the Investor Relations section of the eLong web site at http://elong.investorroom.com/index.php?s=19.

About eLong, Inc.

eLong, Inc. (Nasdaq: LONG - News) is a leader in mobile and onlinehotel reservations in China offering consumers a leading hotel network of domestic and international properties worldwide. eLong uses innovative technology to enable travelers to make informed hotel and air ticket booking decisions through its convenient mobile applications, websites and easy to use tools such as destination guides, photos, virtual tours, maps and user reviews. eLong's largest shareholders are Expedia, Inc. (Nasdaq: EXPE) and Tencent Holdings Ltd. (HKSE: 0700). eLong operates websites including www.elong.com and www.elong.net.

For further information, please 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




Mar. 31,
 2013

Dec. 31,
2013

Mar. 31, 2014

Mar. 31, 2014




RMB

RMB

RMB

USD(1)




(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)


Revenues:







Hotel reservations


180,152

224,350

204,841

32,952


Air ticketing


31,687

32,498

35,501

5,711


Other


19,204

23,585

22,362

3,597


Total revenues


231,043

280,433

262,704

42,260


Business tax, VAT and surcharges

(13,648)

(19,393)

(16,581)

(2,667)


Net revenues


217,395

261,040

246,123

39,593


    Cost of services


(54,818)

(72,713)

(66,822)

(10,750)


Gross profit


162,577

188,327

179,301

28,843









Operating expenses:







Service development


(36,495)

(52,993)

(55,070)

(8,859)


Sales and marketing


(112,615)

(163,029)

(136,093)

(21,893)


General and administrative


(21,584)

(32,566)

(33,329)

(5,361)


Amortization of intangible assets

(913)

(1,230)

(1,735)

(279)


Charges related to property and equipment and intangible assets


(177)

(1,740)

-

-


Total operating expenses


(171,784)

(251,558)

(226,227)

(36,392)


Loss from operations


(9,207)

(63,231)

(46,926)

(7,549)









Other income:







Interest income


14,629

15,061

15,768

2,537


Government subsidies


-

5,948

2,819

453


Foreign exchange losses


(539)

(532)

(931)

(150)


Other


521

212

656

106


Total other income


14,611

20,689

18,312

2,946


Loss before income tax expense

5,404

(42,542)

(28,614)

(4,603)


Income tax expense


(3,276)

(3,532)

(7,702)

(1,239)


Share of net income/(loss) in non-consolidated affiliates

644

1,598

(49)

(8)


Net income/(loss)


2,772

(44,476)

(36,365)

(5,850)


Net loss attributable to noncontrolling interests

-

475

996

160


Net income/(loss) attributable to eLong, Inc.

2,772

(44,001)

(35,369)

(5,690)


Other comprehensive income


-

-

-

-


Total comprehensive income


2,772

(44,001)

(35,369)

(5,690)









Basic net income/(loss) per share

0.04

(0.63)

(0.52)

(0.08)


Diluted net income/(loss) per share

0.04

(0.63)

(0.52)

(0.08)









Basic net income/(loss) per ADS(2)(3)

0.08

(1.26)

(1.04)

(0.16)


Diluted net income/(loss) per ADS(2)(3)

0.08

(1.26)

(1.04)

(0.16)









Shares used in computing net income per share:




         Basic


69,004

69,934

70,486

70,486


         Diluted


69,733

69,934

70,486

70,486









Share-based compensation charges included in:


10,439

30,987

28,858

4,642


        Cost of services


617

944

836

134


        Service development


3,480

5,983

6,535

1,051


        Sales and marketing


1,356

4,444

3,332

536


        General and administrative


4,986

19,616

18,155

2,921


 

Note 1: The conversion of Renminbi (RMB) into United States dollars (USD) is based on the noon buying rate of USD1.00=RMB6.2164 on March 31, 2014 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, 2013


Mar. 31, 2014


Mar. 31, 2014



RMB


RMB


USD



(Audited)


(Unaudited)


(Unaudited)

ASSETS







Current assets:







Cash and cash equivalents


367,061


291,032


46,817

Short-term investments


1,485,800


1,526,696


245,592

Restricted cash


103,440


103,486


16,647

Accounts receivable, net


168,093


170,013


27,349

Amounts due from related parties


66,143


70,967


11,416

Prepaid expenses


33,652


33,759


5,431

Deferred tax assets, current


6,604


7,973


1,283

Other current assets


75,880


75,327


12,117

Total current assets


2,306,673


2,279,253


366,652

Property and equipment, net


87,980


93,374


15,021

Investment in non-consolidated affiliates


52,067


91,098


14,654

Goodwill


96,256


96,256


15,484

Intangible assets, net


16,366


14,899


2,397

Deferred tax assets, non-current


11,140


12,760


2,053

Other non-current assets


58,194


55,473


8,923

Total non-current assets


322,003


363,860


58,532

Total assets


2,628,676


2,643,113


425,184















LIABILITIES AND SHAREHOLDERS' EQUITY







Current liabilities:







Accounts payable


176,769


194,316


30,959

Income taxes payable


22,633


29,528


4,750

Amounts due to related parties


97,010


89,687


14,727

Deferred revenue


21,198


82,983


13,349

Accrued expenses and other current liabilities


337,903


277,170


44,587

Total current liabilities


655,513


673,684


108,372

Deferred tax liabilities, non-current


2,034


3,247


523

Other liabilities


45


45


7

Total non-current liabilities


2,079


3,292


530

Total liabilities


657,592


676,976


108,902








Shareholders' equity







Ordinary shares


2,864


2,864


461

High-vote ordinary shares


2,691


2,691


433

Treasury stock


(30,930)


(25,566)


(4,113)

Additional paid-in capital


2,298,133


2,326,690


374,283

Statutory reserves


20,123


20,123


3,237

Accumulated deficit


(340,892)


(378,961)


(60,962)

Total eLong Inc. shareholders' equity


1,951,989


1,947,841


313,339

Noncontrolling interest


19,095


18,296


2,943

Total shareholders' equity


1,971,084


1,966,137


316,282

Total liabilities and shareholders' equity


2,628,676


2,643,113


425,184








 

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.









2013 (Unaudited)

2014 (Unaudited)


 Q1

Q2

Q3

Q4

2013

 Q1








Hotel Reservations














Room Nights

4,877

5,803

7,725

7,413

25,818

6,980

Room Night Y/Y

71%

58%

68%

48%

60%

43%

Average Daily Rate Y/Y

(4%)

(5%)

(3%)

2%

(2%)

(2%)

Commission/Room Night Y/Y

(15%)

(18%)

(3%)

(13%)

(12%)

(21%)

Hotel Commissions Y/Y

47%

29%

63%

28%

41%

14%








Air Ticketing














Air Segments

672

671

863

828

3,034

724

Air Segments Y/Y

21%

28%

30%

30%

28%

8%

Average Ticket Price Y/Y

(1%)

(10%)

(7%)

(2%)

(5%)

1%

Commission/Segment Y/Y

(4%)

(7%)

(23%)

(21%)

(15%)

4%

Air Commissions Y/Y

17%

19%

(0%)

3%

9%

12%

 

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 income/(loss) per ADS, diluted net income/(loss) per ADS, Adjusted Earnings Before Interests, Taxes, Depreciation and Amortization ("Adjusted EBITDA"), Adjusted Net Income/(Loss) ("ANI") and Adjusted Net Income/(Loss) 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/(loss) 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; and (8) certain other items, including restructuring charges, impairment loss on equity method investment 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 income/(loss), income/(loss) 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)









2013 (Unaudited)

2014 (Unaudited)


Q1

Q2

Q3

Q4

2013

Q1


RMB

RMB

RMB

RMB

RMB

RMB








Net income/(loss) attributable to eLong, Inc.

2,773

(76,108)

(50,394)

(44,001)

(167,730)

(35,369)

Net loss attributable to noncontrolling interests

-

-

-

(475)

(475)

(996)

Interest income

(14,629)

(14,857)

(15,643)

(15,061)

(60,190)

(15,768)

Government subsidy

(387)

-

(1,034)

(5,948)

(7,369)

(2,819)

Income tax expense

3,276

43,069

9,603

3,532

59,480

7,702

Depreciation

7,759

8,420

8,467

8,531

33,177

9,123

Amortization of intangible assets

913

911

911

1,230

3,965

1,735

Share-based compensation charges

10,439

6,516

15,396

30,987

63,338

28,858

Foreign exchange losses

539

483

377

532

1,931

931

Other

(602)

(476)

(765)

(114)

(1,957)

(510)

Adjusted EBITDA

10,081

(32,042)

(33,081)

(20,787)

(75,830)

(7,113)

 

Adjusted Net Income/(Loss) 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/(loss) 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 non-controlling 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/(Loss) 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/(Loss) Per Share is defined as Adjusted Net Income/(Loss) 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/(Loss) 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/(Loss) Per Share purposes are therefore higher than shares outstanding for GAAP Net Income/(Loss) Per Share purposes. We believe Adjusted Net Income/(Loss) 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/(benefit), but excluding the effects of non-cash expenses not directly tied to the core operations of our businesses. Adjusted Net Income/(Loss) and Adjusted Net Income/(Loss) Per Share have similar limitations as Adjusted EBITDA. In addition, Adjusted Net Income/(Loss) does not include all items that affect our net income/(loss) and net income/(loss) 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/(Loss) and Adjusted Net Income/(Loss) 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/(Loss) and Adjusted Net Income/(Loss) Per Share

(IN THOUSANDS EXCEPT PER SHARE AMOUNTS)









2013 (Unaudited)

2014 (Unaudited)


Q1

Q2

Q3

Q4

2013

Q1


RMB

RMB

RMB

RMB

RMB

RMB








Net income/(loss) attributable to eLong,  Inc.

2,773

(76,108)

(50,394)

(44,001)

(167,730)

(35,369)

Net loss attributable to noncontrolling interests

-

-

-

(475)

(475)

(996)

Share-based compensation charges

10,439

6,516

15,396

30,987

63,338

28,858

Amortization of intangible assets

913

911

911

1,230

3,965

1,735

Foreign exchange losses

539

483

377

532

1,931

931

Other

(80)

608

(185)

1,187

1,530

(390)

Adjusted net income/(loss)

14,584

(67,590)

(33,895)

(10,540)

(97,441)

(5,231)








Shares used in computing adjusted net income/(loss) per share:




GAAP diluted weighted average shares outstanding

69,733

69,201

69,668

69,934

69,455

70,486

Additional performance units

1,640

1,687

2,878

7,590

3,503

7,428

Adjusted weighted average shares outstanding

71,373

70,888

72,546

77,524

72,958

77,914








Adjusted net income/(loss) per share

0.20

(0.95)

(0.47)

(0.14)

(1.34)

(0.07)

 

Logo - http://photos.prnewswire.com/prnh/20041118/ELONGLOGO

©2012 PR Newswire. All Rights Reserved.

Powered by WorldNow
All content © Copyright 2000 - 2014 WorldNow and WDRB. All Rights Reserved. For more information on this site, please read our Privacy Policy and Terms of Service.