Form 6-K
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
Report of Foreign Private Issuer Pursuant to Rule 13a-16 or 15d-16
of the Securities Exchange Act of 1934
For the Month of August 2010
Commission File Number: 000-50984
eLong, Inc.
(Exact Name of Registrant as Specified in its Charter)
Block B, Xingke Plaza Building
10 Middle Jiuxianqiao Road
Chaoyang District
Beijing 100015, Peoples Republic of China
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form
20-F or Form 40-F.
Form 20-F þ. Form 40-F o.
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(1):
o
No þ
Note: Regulation S-T Rule 101(b)(1) only permits the submission in paper of a Form 6-K if submitted
solely to provide an attached annual report to security holders.
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(7):
o
No þ
Note: Regulation S-T Rule 101(b)(7) only permits the submission in paper of a Form 6-K if submitted
to furnish a report or other document that the registrant foreign private issuer must furnish and
make public under the laws of the jurisdiction in which the registrant is incorporated, domiciled
or legally organized (the registrants home country), or under the rules of the home country
exchange on which the registrants securities are traded, as long as the report or other document
is not a press release, is not required to be and has not been distributed to the registrants
security holders, and, if discussing a material event, has already been the subject of a Form 6-K
submission or other Commission filing on EDGAR.
Indicate by check mark whether by furnishing the information contained in this Form, the registrant
is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the
Securities Exchange Act of 1934.
Yes o No þ.
If Yes is marked, indicate below the file number assigned to the registrant in connection with
Rule 12g3-2(b): 82-
On August 16, 2010, eLong, Inc. (the Company) issued a press release regarding its second
quarter 2010 unaudited financial results. The Companys press release is furnished as Exhibit 99.1.
In addition, on August 16, 2010, the Companys management team hosted a conference call to discuss
the press release.
The information herein and in the press release is intended to be furnished and shall not be
deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934 (the Exchange
Act) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated
by reference in any filing under the Securities Act of 1933, as amended or the Exchange Act, except
as expressly set forth by specific reference in such filing.
Statements in this document and any exhibits thereto concerning eLongs 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, should and will and similar expressions as they relate to our company are
intended to identify such forward-looking statements, but are not the exclusive means of doing so.
These forward-looking statements are based upon managements current views and expectations with
respect to future events and are not a guarantee of future performance. 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,
eLongs losses sustained in prior years, declines or disruptions in the travel industry, the
international financial crisis, slowdown in the PRC economy, an outbreak of bird flu, H1N1 flu,
SARS or other disease, eLongs reliance on having good relationships with hotel suppliers and
airline ticket suppliers, our reliance on the TravelSky GDS system for our air business, the
possibility that eLong will be unable to continue timely compliance with Section 404 or other
requirements of the Sarbanes-Oxley Act, the risk that eLong will not be successful in competing
against new and existing competitors, risks associated with Expedia, Inc.s (Nasdaq: EXPE) majority
ownership interest in eLong, fluctuations in the value of the Renminbi, changes in eLongs
management team and other key personnel, changes in third-party distribution partner relationships
and other risks mentioned in eLongs filings with the U.S. Securities and Exchange Commission (or
SEC), including eLongs Annual Report on Form 20-F. 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.
Exhibits.
|
|
|
99.1
|
|
Press Release issued by the Company on August 16, 2010: eLong
Reports Second Quarter 2010 Unaudited Financial Results |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
DATED: August 17, 2010 |
ELONG, INC
|
|
|
By: |
/s/ Mike Doyle
|
|
|
Name: |
Mike Doyle |
|
|
Title: |
Chief Financial Officer |
|
Exhibit 99.1
eLong Reports Second Quarter 2010 Unaudited Financial Results
BEIJING, China August 16, 2010 eLong, Inc. (Nasdaq: LONG), a leading online travel service
provider in China, today reported unaudited financial results for the second quarter ended June 30,
2010.
Highlights Second Quarter 2010
|
|
Net revenues increased 45% to RMB118.9 million, compared to
RMB81.9 million in the second quarter of 2009. |
|
|
|
Income from operations increased 152% to RMB16.1 million, compared
to RMB6.4 million in the second quarter of 2009. Operating margin
was 13.6% compared to 7.8% in the second quarter of 2009. |
|
|
|
Operating Income Before Amortization
(OIBA)(Non-GAAP)* increased 136% to RMB20.8 million,
compared to RMB8.8 million in the second quarter of 2009. |
|
|
|
Domestic hotel coverage network expanded by 40% to 12,200 domestic
hotels compared to 8,700 a year ago. More than 10,000 of these
hotels participate in our eCoupon program. In addition, we offer
more than 120,000 international hotels. |
|
|
|
In August 2010, received the 2010 Best Call Center in China
award from the China Federation of IT Promotion. |
eLong is the largest online travel marketplace in China in terms of hotels available for direct
booking. With our rich selection of hotels and highly competitive eCoupon program, eLong.com is
becoming a preferred hotel booking choice for more and more consumers in China, said Guangfu Cui,
Chief Executive Officer of eLong.
In the second quarter, strong online hotel growth, increasing average selling prices and improving
operating efficiencies allowed us to deliver record net revenues and record income from
operations, said Mike Doyle, Chief Financial Officer of eLong.
Business Results
Revenue
Total revenues by product were as follows (figures in RMB million):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% |
|
|
|
|
|
|
% |
|
|
Y/Y |
|
|
|
Q2 2010 |
|
|
Total |
|
|
Q2 2009 |
|
|
Total |
|
|
Growth |
|
Hotel reservations |
|
|
85.6 |
|
|
|
68 |
% |
|
|
59.3 |
|
|
|
68 |
% |
|
|
44 |
% |
Air ticketing |
|
|
30.5 |
|
|
|
24 |
% |
|
|
21.8 |
|
|
|
25 |
% |
|
|
40 |
% |
Other |
|
|
10.3 |
|
|
|
8 |
% |
|
|
5.8 |
|
|
|
7 |
% |
|
|
78 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
126.4 |
|
|
|
100 |
% |
|
|
86.9 |
|
|
|
100 |
% |
|
|
45 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
|
Operating income before amortization (OIBA) is a
non-GAAP measure as defined by the Securities and Exchange Commission. Please
see Non-GAAP Financial Measures and Tabular Reconciliation for Non-GAAP
Measure on page 7 for an explanation of this non-GAAP measure. |
-1-
Hotel
Hotel commission revenue increased 44% for the second quarter of 2010 compared to the prior year
quarter, primarily due to higher volume, which was partially offset by lower commission per room
night. Commission per room night decreased 9% year-on-year primarily due to our eCoupon program and
the more rapid growth of lower average daily rate hotels. Room nights booked through eLong in the
second quarter increased 58% year-on-year to 1.5 million.
Air
Air ticketing commission revenue increased 40% for the second quarter of 2010 compared to the prior
year quarter, driven by a 16% increase in air segments to 591,000 and an increase in commission per
segment. Commission per segment increased 21%, due to a 25% increase in average ticket price,
partially offset by a decrease in air commission rates compared to the same quarter of the prior
year.
Other
Other revenue increased 78% year-on-year for the second quarter of 2010. Other revenue is primarily
online advertising on our websites. Other revenue grew to 8% of total revenues from 7% in the prior
year quarter.
Profitability
Gross margin in the second quarter of 2010 was 72% compared to 71% in the prior year quarter of
2009.
Operating expenses for the second quarter of 2010 and same period in 2009 were as follows (figures
in RMB million):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% Net |
|
|
|
|
|
|
% Net |
|
|
Y/Y |
|
|
|
Q2 2010 |
|
|
Revenues |
|
|
Q2 2009 |
|
|
Revenues |
|
|
Growth |
|
Service development |
|
|
18.9 |
|
|
|
16 |
% |
|
|
13.2 |
|
|
|
16 |
% |
|
|
43 |
% |
Sales and marketing |
|
|
38.6 |
|
|
|
33 |
% |
|
|
27.4 |
|
|
|
33 |
% |
|
|
41 |
% |
General and administrative |
|
|
11.9 |
|
|
|
10 |
% |
|
|
11.1 |
|
|
|
14 |
% |
|
|
7 |
% |
Amortization of
intangible assets |
|
|
0.2 |
|
|
|
|
|
|
|
0.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
69.6 |
|
|
|
59 |
% |
|
|
51.9 |
|
|
|
63 |
% |
|
|
34 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses increased 34% for the second quarter of 2010 compared to the second
quarter of 2009. Total operating expenses were 59% of net revenues, a decrease of 4 percentage
points compared to the prior year quarter.
Service development expense consists of expenses related to technology and our product offering,
including our websites, platforms, other system development and our supplier relations function.
Service development expense increased 43% compared to the prior year quarter, mainly driven by an
increase in headcount and higher employee compensation. Service development expense was 16% of net
revenues, unchanged compared to the same quarter of 2009.
Sales and marketing expenses for the second quarter of 2010 increased 41% over the prior year
quarter, mainly driven by increased online marketing expenses and hotel commission payments to our
third-party distribution partners, partially offset by reduced headcount. Sales and marketing
expense was 33% of net revenues, unchanged compared to the same quarter of 2009.
General and administrative expenses for the second quarter of 2010 increased 7% compared to the
prior year quarter, mainly driven by higher employee compensation. General and administrative
expenses decreased to 10% of net revenues in the second quarter of 2010 from 14% in the same
quarter of the prior year.
-2-
Other income/(expenses) which represents interest income, foreign exchange losses and other
income/expense, was RMB2.9 million other expense in the second quarter of 2010 compared to RMB3.5
million other income in the second quarter of 2009, driven primarily by an increase in foreign
exchange losses and a decrease in interest income. In the second quarter of 2010, our foreign
exchange losses on our cash and cash equivalents, short-term and long-term investments increased to
RMB3.9 million, from RMB0.4 million in the second quarter of 2009.
Net income for the second quarter of 2010 was RMB9.4 million, compared to net income of RMB9.5
million during the prior year quarter.
Net income per ADS and diluted net income per ADS for the second quarter of 2010 were RMB0.40 and
RMB0.36, respectively, compared to net income per ADS and diluted net income per ADS for the prior
year quarter of RMB0.40 and RMB0.38, respectively.
Business Outlook
eLong currently expects net revenues for the third quarter of 2010 to be within the range of RMB126
million to RMB136 million, equal to an increase of 30% to 40% compared to the third quarter of
2009.
Safe Harbor Statement
It is currently expected that the Business Outlook will not be updated until the release of eLongs
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 eLongs 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,
should and will and similar expressions as they relate to our company are intended to identify
such forward-looking statements, but are not the exclusive means of doing so. These forward-looking
statements are based upon managements current views and expectations with respect to future events
and are not a guarantee of future performance. 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, eLongs losses sustained in prior
years, declines or disruptions in the travel industry, the international financial crisis, slowdown
in the PRC economy, an outbreak of bird flu, H1N1 flu, SARS or other disease, eLongs reliance on
having good relationships with airlines, hotel suppliers and airline ticket suppliers, our reliance
on the TravelSky GDS system for our air business, the possibility that eLong will be unable to
continue timely compliance with Section 404 or other requirements of the Sarbanes-Oxley Act, the
risk that eLong will not be successful in competing against new and existing competitors, risks
associated with Expedia, Inc.s (Nasdaq: EXPE) majority ownership interest in eLong, fluctuations
in the value of the Renminbi, changes in eLongs management team and other key personnel, changes
in third-party distribution partner relationships and other risks mentioned in eLongs filings with
the U.S. Securities and Exchange Commission (or SEC), including eLongs Annual Report on Form 20-F.
You 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.
-3-
Conference Call
eLong will host a conference call to discuss its second quarter 2010 unaudited financial results on
August 17, 2010 at 8:00 am Beijing time (August 16, 2010, 8:00 pm ET). The management team will be
on the call to discuss the quarterly results and to answer questions. The toll-free number for U.S.
participants is +1-866-844-9413. The dial-in number for Hong Kong participants is +852-3001-3802.
International participants can dial +1-210-795-0512. Pass code: eLong.
Additionally, an archived web cast of this call will be available on the Investor Relations section
of the eLong web site at http://www.elong.net/AboutUs/conference.html for one year.
About eLong, Inc.
eLong, Inc. (NASDAQ: LONG News) is a leading online travel service provider in China.
Headquartered in Beijing, eLong has a national presence across China, and offers a bilingual
website and 24-hour call center to provide both business and leisure travelers with accurate travel
information, real savings and a worry-free travel booking experience. eLong empowers consumers to
make informed decisions by providing convenient online and offline hotel, air ticket and vacation
package booking services as well as easy to use tools such as maps, destination guides,
photographs, virtual tours and user reviews. In addition to a selection of more than 12,200 hotels
in over 500 cities across China, eLong also offers consumers the ability to make bookings at over
120,000 international hotels in more than 100 countries worldwide, and can fulfill domestic and
international air ticket reservations in over 80 major cities across China. eLong is a subsidiary
of Expedia, Inc. (NASDAQ:EXPE).
eLong operates websites including http://www.elong.com, http://www.elong.net and
http://www.xici.net.
For further information, please contact:
eLong, Inc.
Investor Relations
ir@corp.elong.com
+86-10-6436-7570
-4-
eLong, Inc.
CONSOLIDATED STATEMENTS OF OPERATIONS
(IN THOUSANDS EXCEPT PER SHARE AND PER ADS AMOUNTS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
Jun. 30, |
|
|
Mar. 31, |
|
|
Jun. 30, |
|
|
Jun. 30, |
|
|
Jun. 30, |
|
|
Jun. 30, |
|
|
Jun. 30, |
|
|
|
2009 |
|
|
2010 |
|
|
2010 |
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2010 |
|
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
USD(1) |
|
|
RMB |
|
|
RMB |
|
|
USD(1) |
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotel reservations |
|
|
59,276 |
|
|
|
69,167 |
|
|
|
85,606 |
|
|
|
12,623 |
|
|
|
115,498 |
|
|
|
154,773 |
|
|
|
22,823 |
|
Air ticketing |
|
|
21,764 |
|
|
|
29,430 |
|
|
|
30,515 |
|
|
|
4,500 |
|
|
|
43,012 |
|
|
|
59,945 |
|
|
|
8,840 |
|
Other |
|
|
5,886 |
|
|
|
8,915 |
|
|
|
10,311 |
|
|
|
1,520 |
|
|
|
10,889 |
|
|
|
19,226 |
|
|
|
2,834 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
86,926 |
|
|
|
107,512 |
|
|
|
126,432 |
|
|
|
18,643 |
|
|
|
169,399 |
|
|
|
233,944 |
|
|
|
34,497 |
|
Business tax and surcharges |
|
|
(4,982 |
) |
|
|
(6,408 |
) |
|
|
(7,529 |
) |
|
|
(1,110 |
) |
|
|
(9,650 |
) |
|
|
(13,937 |
) |
|
|
(2,055 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues |
|
|
81,944 |
|
|
|
101,104 |
|
|
|
118,903 |
|
|
|
17,533 |
|
|
|
159,749 |
|
|
|
220,007 |
|
|
|
32,442 |
|
Cost of services |
|
|
(23,666 |
) |
|
|
(31,827 |
) |
|
|
(33,186 |
) |
|
|
(4,894 |
) |
|
|
(47,630 |
) |
|
|
(65,013 |
) |
|
|
(9,587 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
58,278 |
|
|
|
69,277 |
|
|
|
85,717 |
|
|
|
12,639 |
|
|
|
112,119 |
|
|
|
154,994 |
|
|
|
22,855 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service development |
|
|
(13,195 |
) |
|
|
(18,159 |
) |
|
|
(18,854 |
) |
|
|
(2,780 |
) |
|
|
(26,225 |
) |
|
|
(37,013 |
) |
|
|
(5,458 |
) |
Sales and marketing |
|
|
(27,422 |
) |
|
|
(33,530 |
) |
|
|
(38,616 |
) |
|
|
(5,694 |
) |
|
|
(59,029 |
) |
|
|
(72,146 |
) |
|
|
(10,638 |
) |
General and administrative |
|
|
(11,147 |
) |
|
|
(11,146 |
) |
|
|
(11,864 |
) |
|
|
(1,749 |
) |
|
|
(23,571 |
) |
|
|
(23,010 |
) |
|
|
(3,393 |
) |
Amortization of intangible assets |
|
|
(157 |
) |
|
|
(185 |
) |
|
|
(237 |
) |
|
|
(35 |
) |
|
|
(314 |
) |
|
|
(422 |
) |
|
|
(62 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
(51,921 |
) |
|
|
(63,020 |
) |
|
|
(69,571 |
) |
|
|
(10,258 |
) |
|
|
(109,139 |
) |
|
|
(132,591 |
) |
|
|
(19,551 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
6,357 |
|
|
|
6,257 |
|
|
|
16,146 |
|
|
|
2,381 |
|
|
|
2,980 |
|
|
|
22,403 |
|
|
|
3,304 |
|
Other income/(expenses): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
3,882 |
|
|
|
1,067 |
|
|
|
1,248 |
|
|
|
184 |
|
|
|
9,265 |
|
|
|
2,315 |
|
|
|
341 |
|
Foreign exchange losses |
|
|
(424 |
) |
|
|
(220 |
) |
|
|
(3,942 |
) |
|
|
(581 |
) |
|
|
(139 |
) |
|
|
(4,162 |
) |
|
|
(613 |
) |
Other |
|
|
|
|
|
|
910 |
|
|
|
(163 |
) |
|
|
(24 |
) |
|
|
|
|
|
|
747 |
|
|
|
110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income, net |
|
|
3,458 |
|
|
|
1,757 |
|
|
|
(2,857 |
) |
|
|
(421 |
) |
|
|
9,126 |
|
|
|
(1,100 |
) |
|
|
(162 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense |
|
|
9,815 |
|
|
|
8,014 |
|
|
|
13,289 |
|
|
|
1,960 |
|
|
|
12,106 |
|
|
|
21,303 |
|
|
|
3,142 |
|
Income tax expense |
|
|
(357 |
) |
|
|
(2,079 |
) |
|
|
(3,934 |
) |
|
|
(581 |
) |
|
|
(647 |
) |
|
|
(6,013 |
) |
|
|
(887 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
9,458 |
|
|
|
5,935 |
|
|
|
9,355 |
|
|
|
1,379 |
|
|
|
11,459 |
|
|
|
15,290 |
|
|
|
2,255 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share |
|
|
0.20 |
|
|
|
0.13 |
|
|
|
0.20 |
|
|
|
0.03 |
|
|
|
0.24 |
|
|
|
0.32 |
|
|
|
0.05 |
|
Diluted net income per share |
|
|
0.19 |
|
|
|
0.12 |
|
|
|
0.18 |
|
|
|
0.03 |
|
|
|
0.23 |
|
|
|
0.30 |
|
|
|
0.04 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per ADS(2)(3) |
|
|
0.40 |
|
|
|
0.26 |
|
|
|
0.40 |
|
|
|
0.06 |
|
|
|
0.48 |
|
|
|
0.64 |
|
|
|
0.09 |
|
Diluted net income per ADS(2)(3) |
|
|
0.38 |
|
|
|
0.24 |
|
|
|
0.36 |
|
|
|
0.05 |
|
|
|
0.46 |
|
|
|
0.60 |
|
|
|
0.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
47,158 |
|
|
|
47,388 |
|
|
|
47,919 |
|
|
|
47,919 |
|
|
|
47,119 |
|
|
|
47,655 |
|
|
|
47,655 |
|
Diluted |
|
|
50,077 |
|
|
|
50,870 |
|
|
|
51,013 |
|
|
|
51,013 |
|
|
|
50,033 |
|
|
|
50,899 |
|
|
|
50,899 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation charges included
in: |
|
|
2,249 |
|
|
|
4,130 |
|
|
|
4,549 |
|
|
|
671 |
|
|
|
4,648 |
|
|
|
8,679 |
|
|
|
1,280 |
|
Cost of services |
|
|
162 |
|
|
|
303 |
|
|
|
336 |
|
|
|
50 |
|
|
|
302 |
|
|
|
639 |
|
|
|
94 |
|
Service development |
|
|
418 |
|
|
|
1,470 |
|
|
|
1,601 |
|
|
|
236 |
|
|
|
1,086 |
|
|
|
3,071 |
|
|
|
453 |
|
Sales and marketing |
|
|
296 |
|
|
|
825 |
|
|
|
976 |
|
|
|
144 |
|
|
|
1,000 |
|
|
|
1,801 |
|
|
|
266 |
|
General and administrative |
|
|
1,373 |
|
|
|
1,532 |
|
|
|
1,636 |
|
|
|
241 |
|
|
|
2,260 |
|
|
|
3,168 |
|
|
|
467 |
|
Note 1: The conversions of Renminbi (RMB) into United States dollars (USD) as
at the reporting dates are based on the noon buying rate of USD1.00=RMB6.7815
on June 30, 2010, USD1.00=RMB6.8258 on March 31, 2010 and USD1.00=RMB6.8302 on
June 30, 2009 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 U.S. dollars 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
-5-
eLong, Inc.
CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec. 31, 2009 |
|
|
Jun. 30, 2010 |
|
|
Jun. 30, 2010 |
|
|
|
RMB |
|
|
RMB |
|
|
USD |
|
|
|
|
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
639,468 |
|
|
|
727,275 |
|
|
|
107,244 |
|
Short-term investments |
|
|
313,467 |
|
|
|
135,818 |
|
|
|
20,028 |
|
Restricted cash |
|
|
60,000 |
|
|
|
60,600 |
|
|
|
8,936 |
|
Accounts receivable, net |
|
|
45,353 |
|
|
|
67,065 |
|
|
|
9,889 |
|
Due from related parties |
|
|
321 |
|
|
|
1,777 |
|
|
|
262 |
|
Prepaid expenses |
|
|
7,871 |
|
|
|
13,808 |
|
|
|
2,036 |
|
Other current assets |
|
|
10,961 |
|
|
|
9,882 |
|
|
|
1,458 |
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
1,077,441 |
|
|
|
1,016,225 |
|
|
|
149,853 |
|
Property and equipment, net |
|
|
44,005 |
|
|
|
40,253 |
|
|
|
5,936 |
|
Long-term investments |
|
|
|
|
|
|
94,886 |
|
|
|
13,992 |
|
Goodwill |
|
|
31,950 |
|
|
|
49,705 |
|
|
|
7,329 |
|
Intangible assets, net |
|
|
750 |
|
|
|
4,972 |
|
|
|
733 |
|
Other non-current assets |
|
|
29,804 |
|
|
|
29,830 |
|
|
|
4,398 |
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
1,183,950 |
|
|
|
1,235,871 |
|
|
|
182,241 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
|
41,905 |
|
|
|
62,067 |
|
|
|
9,152 |
|
Income taxes payable |
|
|
2,908 |
|
|
|
4,037 |
|
|
|
595 |
|
Due to related parties |
|
|
1,099 |
|
|
|
755 |
|
|
|
111 |
|
Accrued expenses and other current liabilities |
|
|
92,694 |
|
|
|
92,385 |
|
|
|
13,624 |
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
138,606 |
|
|
|
159,244 |
|
|
|
23,482 |
|
Other liabilities |
|
|
1,844 |
|
|
|
1,393 |
|
|
|
205 |
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
140,450 |
|
|
|
160,637 |
|
|
|
23,687 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary shares |
|
|
1,879 |
|
|
|
1,991 |
|
|
|
294 |
|
High-vote ordinary shares |
|
|
2,363 |
|
|
|
2,363 |
|
|
|
348 |
|
Treasury stock |
|
|
(103,393 |
) |
|
|
(103,393 |
) |
|
|
(15,246 |
) |
Additional paid-in capital |
|
|
1,326,985 |
|
|
|
1,343,317 |
|
|
|
198,085 |
|
Accumulated deficit |
|
|
(184,334 |
) |
|
|
(169,044 |
) |
|
|
(24,927 |
) |
|
|
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
1,043,500 |
|
|
|
1,075,234 |
|
|
|
158,554 |
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
|
1,183,950 |
|
|
|
1,235,871 |
|
|
|
182,241 |
|
|
|
|
|
|
|
|
|
|
|
-6-
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 net income per ADS, diluted net income per ADS and Operating Income Before
Amortization (OIBA). We believe these non-GAAP financial measures are important to help investors
understand eLongs 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.
OIBA is defined as income from operations plus: (1) stock-based compensation charges; (2)
acquisition-related impacts, including (i) amortization of intangible assets and impairment of
goodwill and intangible assets, and (ii) gains or losses recognized on changes in the fair value of
contingent consideration arrangements; and (3) certain items, including restructuring charges and
charges related to property and equipment. We exclude the items listed above from OIBA because we
believe doing so may provide investors greater insight into management decision making at eLong. We
believe OIBA is useful to investors because it is one of the primary internal metrics by which
management evaluates the performance of our business as a whole and our individual business
segments, on which internal budgets are based, and by which management and employees, including our
Chief Executive Officer, are compensated. We believe that investors should have access to the same
set of tools that management uses to analyze our performance. In addition, we believe that by
excluding certain items, such as stock-based compensation charges and acquisition-related impacts,
OIBA corresponds more closely to the cash operating income generated from our business and allows
investors to gain additional understanding of factors and trends affecting the ongoing cash earning
capabilities of our business, from which capital investments are made. Although depreciation is
also a non-cash expense, it is included in OIBA because it is driven directly by the capital
expenditure decisions made by management. OIBA also has certain limitations in that it does not
take into account the impact of certain expenses to our consolidated statements of operations. We
seek to compensate for the limitation of the non-GAAP measure presented by also providing the
comparable GAAP measure, GAAP financial statements, and descriptions of the reconciling items and
adjustments, to derive the non-GAAP measure.
OIBA 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
Operating Income Before Amortization
(IN THOUSANDS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2010 |
|
|
|
Q1 |
|
|
Q2 |
|
|
Q3 |
|
|
Q4 |
|
|
Q1 |
|
|
Q2 |
|
|
Q2 |
|
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
USD |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OIBA |
|
|
(822 |
) |
|
|
8,763 |
|
|
|
8,811 |
|
|
|
7,077 |
|
|
|
10,319 |
|
|
|
20,769 |
|
|
|
3,063 |
|
Stock-based
compensation charges |
|
|
(2,398 |
) |
|
|
(2,249 |
) |
|
|
(2,747 |
) |
|
|
(3,845 |
) |
|
|
(4,130 |
) |
|
|
(4,549 |
) |
|
|
(671 |
) |
Amortization of
intangible assets |
|
|
(157 |
) |
|
|
(157 |
) |
|
|
(157 |
) |
|
|
(182 |
) |
|
|
(185 |
) |
|
|
(237 |
) |
|
|
(35 |
) |
Fair value changes
of contingent
consideration |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12 |
|
|
|
253 |
|
|
|
163 |
|
|
|
24 |
|
Restructuring charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(630 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Charges related to
property and
equipment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(72 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(loss) from
operations |
|
|
(3,377 |
) |
|
|
6,357 |
|
|
|
5,907 |
|
|
|
2,360 |
|
|
|
6,257 |
|
|
|
16,146 |
|
|
|
2,381 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-7-
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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2010 |
|
|
|
Q1 |
|
|
Q2 |
|
|
Q3 |
|
|
Q4 |
|
|
Q1 |
|
|
Q2 |
|
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
RMB |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OIBA |
|
|
(822 |
) |
|
|
8,763 |
|
|
|
8,811 |
|
|
|
7,077 |
|
|
|
10,319 |
|
|
|
20,769 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hotel Reservations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Room Nights |
|
|
912 |
|
|
|
980 |
|
|
|
1,183 |
|
|
|
1,241 |
|
|
|
1,206 |
|
|
|
1,549 |
|
Room Night Y/Y Growth |
|
|
4 |
% |
|
|
1 |
% |
|
|
13 |
% |
|
|
18 |
% |
|
|
32 |
% |
|
|
58 |
% |
Average Daily Rate Y/Y Growth |
|
|
(11 |
%) |
|
|
(13 |
%) |
|
|
(11 |
%) |
|
|
(9 |
%) |
|
|
(2 |
%) |
|
|
5 |
% |
Commission/Room Night Y/Y Growth |
|
|
(6 |
%) |
|
|
(7 |
%) |
|
|
(7 |
%) |
|
|
(9 |
%) |
|
|
(7 |
%) |
|
|
(9 |
%) |
Hotel Commissions Y/Y Growth |
|
|
(2 |
%) |
|
|
(6 |
%) |
|
|
5 |
% |
|
|
7 |
% |
|
|
23 |
% |
|
|
44 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Air Ticketing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Air Segments |
|
|
506 |
|
|
|
510 |
|
|
|
604 |
|
|
|
586 |
|
|
|
653 |
|
|
|
591 |
|
Air Segments Y/Y Growth |
|
|
18 |
% |
|
|
24 |
% |
|
|
25 |
% |
|
|
26 |
% |
|
|
29 |
% |
|
|
16 |
% |
Average Ticket Value Y/Y Growth |
|
|
(8 |
%) |
|
|
(3 |
%) |
|
|
13 |
% |
|
|
4 |
% |
|
|
8 |
% |
|
|
25 |
% |
Commission/Segment Y/Y Growth |
|
|
(8 |
%) |
|
|
(4 |
%) |
|
|
2 |
% |
|
|
14 |
% |
|
|
7 |
% |
|
|
21 |
% |
Air Commissions Y/Y Growth |
|
|
8 |
% |
|
|
19 |
% |
|
|
27 |
% |
|
|
44 |
% |
|
|
38 |
% |
|
|
40 |
% |
-8-