Welcome!

Virtualization Authors: AppDynamics Blog, David H Deans, Carmen Gonzalez, Greg Ness, Sematext Blog

News Feed Item

eLong Reports Second Quarter 2014 Unaudited Financial Results

Quarterly room nights exceed 8 million for the first time in eLong's history

BEIJING, Aug. 7, 2014 /PRNewswire/ -- eLong, Inc. (Nasdaq: LONG), a leading mobile and online travel service provider in China, today reported unaudited financial results for the second quarter ended June 30, 2014.

eLong Logo

Highlights

  • Hotel room nights stayed in the second quarter increased 44% to 8.3 million room nights compared to 5.8 million in the prior year period.
  • Hotel commission revenue for the second quarter increased 28% to RMB254.1 million (US$41.0 million), compared to RMB198.6 million (US$32.4 million) in the second quarter of 2013.
  • Net revenues for the second quarter increased 25% to RMB292.4 million (US$47.1 million), compared to RMB234.3 million (US$38.2 million) in the second quarter of 2013. Total revenues for the second quarter increased to RMB312.4 million (US$50.4 million).
  • Mobile bookings comprised 45% of eLong brand room nights* in the second quarter. Cumulative downloads of eLong mobile apps now exceed 80 million.
  • More than 10,000 properties now use the free, cloud-based, multi-device hotel property management systems, Yunzhanggui and Zhuzhe, produced by our investee companies.

"In the second quarter, our lodging network grew to 120,000 contracted properties in China and nearly 325,000 properties worldwide. Every day our mobile applications provide real savings to our customers with tens of thousands of discounted lodging products, including pre-paid, flash sale, last minute and groupbuy products. With our broad range of accommodations products and attractive discounts, mobile has now become our largest booking channel, surpassing 60,000 transactions on peak days," 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 second quarter of 2014 as compared to the same period in 2013 were as follows (in RMB million):














Q2 2014


%


Q2 2013


%


Y/Y

Total

Total

Growth

Hotel reservations


254.1


81%


198.6


79%


28%

Air ticketing


35.1


11%


35.6


14%


(1%)

Other


23.2


8%


17.5


7%


33%

Total revenues


312.4


100%


251.7


100%


24%

 

Hotel Reservations

Hotel commission revenue increased 28% in the second 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 second quarter increased 44% year-on-year to 8.3 million. Commission per room night decreased 11% year-on-year, primarily due to the growth of lower commission rate and average daily rate hotel room nights. Hotel commission revenuegrew to 81% of total revenues from 79% in the prior year quarter.

Air Ticketing

Air ticketing commission revenue decreased 1% in the second quarter of 2014, compared to the prior year quarter, driven by a 5% decrease in commission per segment, partially offset by a 4% increase in air segments to approximately 699,000. Commission per segment decrease was mainly due to growth of our air coupon program, as well as a decrease in average ticket price. Air ticketing commission revenue decreased to 11% of total revenues from 14% in the prior year quarter.

Other

Other revenue is primarily derived from advertising and travel insurance. Other revenue increased 33% year-on-year in the second quarter of 2014, mainly driven by increased advertising and travel insurance revenues. Other revenue grew to 8% of total revenues from 7% in the prior year quarter.

Profitability

Gross margin in the second quarter of 2014 was 76%, compared to 74% in the second quarter of 2013. The improvement in gross margin was driven by operational efficiencies, partially offset by lower hotel commission revenue per room night.

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



Q2 2014


% of Net Revenue


Q2 2013


% of Net Revenue


Y/Y Growth

Service development


62.4


21%


40.4


18%


55%

Sales and marketing


149.1


51%


164.9


70%


(10%)

General and administrative


36.6


13%


16.1


7%


128%

Amortization of intangible assets


1.5


-


0.9


-


61%

Total operating expenses


249.6


85%


222.3


95%


12%

Total operating expenses increased 12% for the second quarter of 2014 compared to the second quarter of 2013. Total operating expenses decreased to 85% of net revenues in the second quarter of 2014 from 95% in the prior year quarter. Operating income was RMB1.9 million in the second quarter of 2014 compared to operating loss of RMB47.9 million in the prior year quarter.

Service development expenses are 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 55% compared to the prior year quarter, mainly driven by higher personnel expenses. Service development expenses increased to 21% of net revenues in the second quarter of 2014, compared to 18% in the same quarter of 2013.

Sales and marketing expenses for the second quarter of 2014 decreased 10% over the prior year quarter, driven by decreased advertising expenses, partially offset by increased hotel commission payments to affiliates. Sales and marketing expenses decreased to 51% of net revenues in the second quarter of 2014 from 70% in the same quarter of 2013.

General and administrative expenses for the second quarter of 2014 increased 128% compared to the prior year quarter, primarily due to higher share-based compensation charges. General and administrative expenses increased to 13% of net revenues in the second quarter of 2014 from 7% in the same quarter of 2013.

Other operating income in the second quarter of 2014 of RMB30.0 million consisted of compensation paid by Tongcheng Network Technology Share Co., Ltd. in May 2014 to terminate the cooperation agreement entered into by eLong and Tongcheng in April 2014.

Other income was RMB22.0 million in the second quarter of 2014 compared to RMB13.4 million in the second quarter of 2013, primarily due to increased government subsidies, partially offset by higher foreign exchange losses.

Income tax benefit for the second quarter of 2014 was RMB6.2 million, compared to income tax expense of RMB43.1 million during the prior year quarter.

Net income for the second quarter of 2014 was RMB31.5 million, compared to net loss of RMB76.1 million during the prior year quarter.

Basic net income per ADS and diluted net income per ADS for the second quarter of 2014 was RMB0.90 (US$0.14) and RMB0.88 (US$0.14) respectively, compared to basic net loss per ADS and diluted net loss per ADS of RMB2.20 (US$0.36) in the prior year quarter.

As of June 30, 2014, eLong held cash and cash equivalents, short-term investments and restricted cash of RMB1.9 billion (US$311 million), of which 90% was held in Renminbi and 10% was held in US dollars.

Business Outlook

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

Share Repurchase Program

Pursuant to eLong's publicly announced share repurchase program, in the second quarter of 2014, eLong purchased 53,252 ADSs (representing 106,504 ordinary shares) at a cost of US$0.7 million.

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, limit losses 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, 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 second quarter 2014 unaudited financial results on August 8, 2014 at 8:30 am Beijing time (August 7, 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. 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 onlineaccomodations reservations in China offering consumers a leading network of domestic and international properties worldwide. eLong uses innovative technology to enable travelers to make informed lodging, air and train ticket booking decisions through convenient mobile and tablet applications, websites and easy to use tools such as destination guides, photos, 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
[email protected]
+86-10-6436-7570


eLong, Inc.











CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME







(IN THOUSANDS EXCEPT PER SHARE AND PER ADS AMOUNTS)




















Three Months Ended


Six Months Ended




Jun. 30,
2013

Mar. 31,
2014

Jun. 30, 
2014

Jun. 30,
2014


Jun. 30,
2013

Jun. 30,
2014

Jun. 30,
2014




RMB

RMB

RMB

USD(1)


RMB

RMB

USD(1)




(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)


(Unaudited)

(Unaudited)

(Unaudited)


Revenues:











Hotel reservations


198,546

204,841

254,065

40,954


378,698

458,905

73,974


Air ticketing


35,611

35,501

35,122

5,662


67,298

70,623

11,384


Other


17,524

22,362

23,237

3,746


36,728

45,600

7,351


Total revenues


251,681

262,704

312,424

50,362


482,724

575,128

92,709


Business tax, VAT and surcharges

(17,360)

(16,581)

(20,063)

(3,234)


(31,008)

(36,644)

(5,907)


Net revenues


234,321

246,123

292,361

47,128


451,716

538,484

86,802


    Cost of services


(59,872)

(66,822)

(70,888)

(11,427)


(114,690)

(137,710)

(22,198)


Gross profit


174,449

179,301

221,473

35,701


337,026

400,774

64,604













Operating expenses:











Service development


(40,385)

(55,070)

(62,421)

(10,062)


(76,880)

(117,492)

(18,939)


Sales and marketing


(164,952)

(136,093)

(149,074)

(24,031)


(277,567)

(285,167)

(45,969)


General and administrative


(16,091)

(33,329)

(36,636)

(5,906)


(37,675)

(69,965)

(11,278)


Amortization of intangible assets

(911)

(1,735)

(1,467)

(236)


(1,824)

(3,202)

(516)


Charges related to property and equipment and intangible assets


-

-

-

-


(177)

-

-


Total operating expenses


(222,339)

(226,227)

(249,598)

(40,235)


(394,123)

(475,826)

(76,702)


Other operating income


-

-

30,000

4,836


-

30,000

4,836


Income/(loss) from operations

(47,890)

(46,926)

1,875

302


(57,097)

(45,052)

(7,262)













Other income/(expense):











Interest income


14,857

15,768

15,496

2,497


29,486

31,265

5,039


Government subsidies


-

2,819

8,776

1,415


-

11,595

1,869


Foreign exchange losses


(483)

(931)

(2,544)

(410)


(1,022)

(3,475)

(560)


Other


(949)

656

228

37


(428)

884

143


Total other income


13,425

18,312

21,956

3,539


28,036

40,269

6,491


Income/(loss) before income tax benefit/(expense)

(34,465)

(28,614)

23,831

3,841


(29,061)

(4,783)

(771)


Income tax benefit/(expense)


(43,069)

(7,702)

6,230

1,004


(46,345)

(1,472)

(237)


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

affiliates

1,426

(49)

311

50


2,070

261

42


Net income/(loss)


(76,108)

(36,365)

30,371

4,895


(73,336)

(5,994)

(966)


Net loss attributable to noncontrolling interests

-

996

1,091

176


-

2,087

336


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

(76,108)

(35,369)

31,462

5,071


(73,336)

(3,907)

(630)


Other comprehensive income


-

-

-

-


-

-

-


Total comprehensive income


(76,108)

(35,369)

31,462

5,071


(73,336)

(3,907)

(630)













Basic net income/(loss) per share

(1.10)

(0.50)

0.45

0.07


(1.06)

(0.06)

(0.01)


Diluted net income/(loss) per share

(1.10)

(0.50)

0.44

0.07


(1.06)

(0.06)

(0.01)













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

(2.20)

(1.00)

0.90

0.14


(2.12)

(0.12)

(0.02)


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

(2.20)

(1.00)

0.88

0.14


(2.12)

(0.12)

(0.02)













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








         Basic


69,201

70,486

70,657

70,657


69,103

70,572

70,572


         Diluted


69,201

70,486

71,392

71,392


69,103

70,572

70,572













Share-based compensation charges included in:


6,516

28,858

33,633

5,421


16,954

62,491

10,073


        Cost of services


560

836

896

144


1,176

1,732

279


        Service development


3,264

6,535

7,178

1,157


6,744

13,713

2,210


        Sales and marketing


897

3,332

3,976

641


2,252

7,307

1,178


        General and administrative


1,795

18,155

21,583

3,479


6,782

39,739

6,406


 

Note 1: The conversion of Renminbi (RMB) into United States dollars (USD) is based on the noon buying rate of USD1.00=RMB6.2036 on June 30, 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


Jun. 30, 2014


Jun. 30, 2014



RMB


RMB


USD



(Audited)


(Unaudited)


(Unaudited)

ASSETS







Current assets:







Cash and cash equivalents


367,061


330,731


53,313

Short-term investments


1,485,800


1,497,710


241,426

Restricted cash


103,440


103,486


16,682

Accounts receivable, net


168,093


194,925


31,421

Amounts due from related parties


66,143


98,254


15,838

Prepaid expenses


33,652


55,013


8,868

Deferred tax assets, current


6,604


7,712


1,243

Other current assets


75,880


72,184


11,636

Total current assets


2,306,673


2,360,015


380,427

Property and equipment, net


87,980


96,596


15,571

Investment in non-consolidated affiliates


52,067


91,409


14,735

Goodwill


96,256


96,256


15,516

Intangible assets, net


16,366


13,432


2,165

Deferred tax assets, non-current


11,140


13,899


2,241

Other non-current assets


58,194


51,152


8,245

Total non-current assets


322,003


362,744


58,473

Total assets


2,628,676


2,722,759


438,900















LIABILITIES AND SHAREHOLDERS' EQUITY







Current liabilities:







Accounts payable


176,769


210,255


33,892

Income taxes payable


22,633


4,933


795

Amounts due to related parties


97,010


90,761


14,630

Deferred revenue


21,198


70,144


11,307

Accrued expenses and other current liabilities


337,903


316,514


51,022

Total current liabilities


655,513


692,607


111,646

Deferred tax liabilities, non-current


2,034


3,495


564

Other liabilities


45


45


7

Total non-current liabilities


2,079


3,540


571

Total liabilities


657,592


696,147


112,217








Shareholders' equity







Ordinary shares


2,864


2,865


462

High-vote ordinary shares


2,691


2,691


434

Treasury stock, at cost


(30,930)


(22,343)


(3,602)

Additional paid-in capital


2,298,133


2,359,414


380,330

Statutory reserves


20,123


20,123


3,244

Accumulated deficit


(340,892)


(353,489)


(56,982)

Total eLong Inc. shareholders' equity


1,951,989


2,009,261


323,886

Noncontrolling interest


19,095


17,351


2,797

Total shareholders' equity


1,971,084


2,026,612


326,683

Total liabilities and shareholders' equity


2,628,676


2,722,759


438,900








 

 

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

 Q2









Hotel Reservations
















Room Nights

4,877

5,803

7,725

7,413

25,818

6,980

8,348

Room Night Y/Y

71%

58%

68%

48%

60%

43%

44%

Average Daily Rate Y/Y

(4%)

(5%)

(3%)

2%

(2%)

(2%)

(4%)

Commission/Room Night Y/Y

(15%)

(18%)

(3%)

(13%)

(12%)

(21%)

(11%)

Hotel Commissions Y/Y

47%

29%

63%

28%

41%

14%

28%









Air Ticketing
















Air Segments

672

671

863

828

3,034

724

699

Air Segments Y/Y

21%

28%

30%

30%

28%

8%

4%

Average Ticket Price Y/Y

(1%)

(10%)

(7%)

(2%)

(5%)

1%

(1%)

Commission/Segment Y/Y

(4%)

(7%)

(23%)

(21%)

(15%)

4%

(5%)

Air Commissions Y/Y

17%

19%

(0%)

3%

9%

12%

(1%)

 

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

Q2


RMB

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)

31,462

Net loss attributable to noncontrolling interests

-

-

-

(475)

(475)

(996)

(1,091)

Interest income

(14,629)

(14,857)

(15,643)

(15,061)

(60,190)

(15,768)

(15,496)

Government subsidies

(387)

-

(1,034)

(5,948)

(7,369)

(2,819)

(8,776)

Income tax expense/(benefit)

3,276

43,069

9,603

3,532

59,480

7,702

(6,230)

Depreciation

7,759

8,420

8,467

8,531

33,177

9,123

10,064

Amortization of intangible assets

913

911

911

1,230

3,965

1,735

1,467

Share-based compensation charges

10,439

6,516

15,396

30,987

63,338

28,858

33,633

Foreign exchange losses

539

483

377

532

1,931

931

2,544

Other

(602)

(476)

(765)

(114)

(1,957)

(510)

(539)

Adjusted EBITDA

10,081

(32,042)

(33,081)

(20,787)

(75,830)

(7,113)

47,038

 

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

Q2


RMB

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)

31,462

Net loss attributable to noncontrolling interests

-

-

-

(475)

(475)

(996)

(1,091)

Share-based compensation charges

10,439

6,516

15,396

30,987

63,338

28,858

33,633

Amortization of intangible assets

913

911

911

1,230

3,965

1,735

1,467

Foreign exchange losses

539

483

377

532

1,931

931

2,544

Other

(80)

608

(185)

1,187

1,530

(390)

(150)

Adjusted net income/(loss)

14,584

(67,590)

(33,895)

(10,540)

(97,441)

(5,231)

67,865









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

71,392

Additional performance units

1,640

1,687

2,878

7,590

3,503

7,428

7,423

Adjusted weighted average shares outstanding

71,373

70,888

72,546

77,524

72,958

77,914

78,815









Adjusted net income/(loss) per share

0.20

(0.95)

(0.47)

(0.14)

(1.34)

(0.07)

0.86

SOURCE eLong, Inc.

More Stories By PR Newswire

Copyright © 2007 PR Newswire. All rights reserved. Republication or redistribution of PRNewswire content is expressly prohibited without the prior written consent of PRNewswire. PRNewswire shall not be liable for any errors or delays in the content, or for any actions taken in reliance thereon.

@ThingsExpo Stories
The Internet of Things is not new. Historically, smart businesses have used its basic concept of leveraging data to drive better decision making and have capitalized on those insights to realize additional revenue opportunities. So, what has changed to make the Internet of Things one of the hottest topics in tech? In his session at @ThingsExpo, Chris Gray, Director, Embedded and Internet of Things, discussed the underlying factors that are driving the economics of intelligent systems. Discover how hardware commoditization, the ubiquitous nature of connectivity, and the emergence of Big Data a...
"BSQUARE is in the business of selling software solutions for smart connected devices. It's obvious that IoT has moved from being a technology to being a fundamental part of business, and in the last 18 months people have said let's figure out how to do it and let's put some focus on it, " explained Dave Wagstaff, VP & Chief Architect, at BSQUARE Corporation, in this SYS-CON.tv interview at @ThingsExpo, held Nov 4-6, 2014, at the Santa Clara Convention Center in Santa Clara, CA.
The major cloud platforms defy a simple, side-by-side analysis. Each of the major IaaS public-cloud platforms offers their own unique strengths and functionality. Options for on-site private cloud are diverse as well, and must be designed and deployed while taking existing legacy architecture and infrastructure into account. Then the reality is that most enterprises are embarking on a hybrid cloud strategy and programs. In this Power Panel at 15th Cloud Expo (http://www.CloudComputingExpo.com), moderated by Ashar Baig, Research Director, Cloud, at Gigaom Research, Nate Gordon, Director of T...
SYS-CON Events announced today that IDenticard will exhibit at SYS-CON's 16th International Cloud Expo®, which will take place on June 9-11, 2015, at the Javits Center in New York City, NY. IDenticard™ is the security division of Brady Corp (NYSE: BRC), a $1.5 billion manufacturer of identification products. We have small-company values with the strength and stability of a major corporation. IDenticard offers local sales, support and service to our customers across the United States and Canada. Our partner network encompasses some 300 of the world's leading systems integrators and security s...
SYS-CON Events announced today that Windstream, a leading provider of advanced network and cloud communications, has been named “Silver Sponsor” of SYS-CON's 16th International Cloud Expo®, which will take place on June 9–11, 2015, at the Javits Center in New York, NY. Windstream (Nasdaq: WIN), a FORTUNE 500 and S&P 500 company, is a leading provider of advanced network communications, including cloud computing and managed services, to businesses nationwide. The company also offers broadband, phone and digital TV services to consumers primarily in rural areas.

ARMONK, N.Y., Nov. 20, 2014 /PRNewswire/ --  IBM (NYSE: IBM) today announced that it is bringing a greater level of control, security and flexibility to cloud-based application development and delivery with a single-tenant version of Bluemix, IBM's platform-as-a-service. The new platform enables developers to build ap...

The BPM world is going through some evolution or changes where traditional business process management solutions really have nowhere to go in terms of development of the road map. In this demo at 15th Cloud Expo, Kyle Hansen, Director of Professional Services at AgilePoint, shows AgilePoint’s unique approach to dealing with this market circumstance by developing a rapid application composition or development framework.
“In the past year we've seen a lot of stabilization of WebRTC. You can now use it in production with a far greater degree of certainty. A lot of the real developments in the past year have been in things like the data channel, which will enable a whole new type of application," explained Peter Dunkley, Technical Director at Acision, in this SYS-CON.tv interview at @ThingsExpo, held Nov 4–6, 2014, at the Santa Clara Convention Center in Santa Clara, CA.
DevOps Summit 2015 New York, co-located with the 16th International Cloud Expo - to be held June 9-11, 2015, at the Javits Center in New York City, NY - announces that it is now accepting Keynote Proposals. The widespread success of cloud computing is driving the DevOps revolution in enterprise IT. Now as never before, development teams must communicate and collaborate in a dynamic, 24/7/365 environment. There is no time to wait for long development cycles that produce software that is obsolete at launch. DevOps may be disruptive, but it is essential.
"People are a lot more knowledgeable about APIs now. There are two types of people who work with APIs - IT people who want to use APIs for something internal and the product managers who want to do something outside APIs for people to connect to them," explained Roberto Medrano, Executive Vice President at SOA Software, in this SYS-CON.tv interview at Cloud Expo, held Nov 4–6, 2014, at the Santa Clara Convention Center in Santa Clara, CA.
Nigeria has the largest economy in Africa, at more than US$500 billion, and ranks 23rd in the world. A recent re-evaluation of Nigeria's true economic size doubled the previous estimate, and brought it well ahead of South Africa, which is a member (unlike Nigeria) of the G20 club for political as well as economic reasons. Nigeria's economy can be said to be quite diverse from one point of view, but heavily dependent on oil and gas at the same time. Oil and natural gas account for about 15% of Nigera's overall economy, but traditionally represent more than 90% of the country's exports and as...
The Internet of Things is a misnomer. That implies that everything is on the Internet, and that simply should not be - especially for things that are blurring the line between medical devices that stimulate like a pacemaker and quantified self-sensors like a pedometer or pulse tracker. The mesh of things that we manage must be segmented into zones of trust for sensing data, transmitting data, receiving command and control administrative changes, and peer-to-peer mesh messaging. In his session at @ThingsExpo, Ryan Bagnulo, Solution Architect / Software Engineer at SOA Software, focused on desi...
"At our booth we are showing how to provide trust in the Internet of Things. Trust is where everything starts to become secure and trustworthy. Now with the scaling of the Internet of Things it becomes an interesting question – I've heard numbers from 200 billion devices next year up to a trillion in the next 10 to 15 years," explained Johannes Lintzen, Vice President of Sales at Utimaco, in this SYS-CON.tv interview at @ThingsExpo, held Nov 4–6, 2014, at the Santa Clara Convention Center in Santa Clara, CA.
"For over 25 years we have been working with a lot of enterprise customers and we have seen how companies create applications. And now that we have moved to cloud computing, mobile, social and the Internet of Things, we see that the market needs a new way of creating applications," stated Jesse Shiah, CEO, President and Co-Founder of AgilePoint Inc., in this SYS-CON.tv interview at 15th Cloud Expo, held Nov 4–6, 2014, at the Santa Clara Convention Center in Santa Clara, CA.
SYS-CON Events announced today that Gridstore™, the leader in hyper-converged infrastructure purpose-built to optimize Microsoft workloads, will exhibit at SYS-CON's 16th International Cloud Expo®, which will take place on June 9-11, 2015, at the Javits Center in New York City, NY. Gridstore™ is the leader in hyper-converged infrastructure purpose-built for Microsoft workloads and designed to accelerate applications in virtualized environments. Gridstore’s hyper-converged infrastructure is the industry’s first all flash version of HyperConverged Appliances that include both compute and storag...
Today’s enterprise is being driven by disruptive competitive and human capital requirements to provide enterprise application access through not only desktops, but also mobile devices. To retrofit existing programs across all these devices using traditional programming methods is very costly and time consuming – often prohibitively so. In his session at @ThingsExpo, Jesse Shiah, CEO, President, and Co-Founder of AgilePoint Inc., discussed how you can create applications that run on all mobile devices as well as laptops and desktops using a visual drag-and-drop application – and eForms-buildi...
We certainly live in interesting technological times. And no more interesting than the current competing IoT standards for connectivity. Various standards bodies, approaches, and ecosystems are vying for mindshare and positioning for a competitive edge. It is clear that when the dust settles, we will have new protocols, evolved protocols, that will change the way we interact with devices and infrastructure. We will also have evolved web protocols, like HTTP/2, that will be changing the very core of our infrastructures. At the same time, we have old approaches made new again like micro-services...
Code Halos - aka "digital fingerprints" - are the key organizing principle to understand a) how dumb things become smart and b) how to monetize this dynamic. In his session at @ThingsExpo, Robert Brown, AVP, Center for the Future of Work at Cognizant Technology Solutions, outlined research, analysis and recommendations from his recently published book on this phenomena on the way leading edge organizations like GE and Disney are unlocking the Internet of Things opportunity and what steps your organization should be taking to position itself for the next platform of digital competition.
The 3rd International Internet of @ThingsExpo, co-located with the 16th International Cloud Expo - to be held June 9-11, 2015, at the Javits Center in New York City, NY - announces that its Call for Papers is now open. The Internet of Things (IoT) is the biggest idea since the creation of the Worldwide Web more than 20 years ago.
As the Internet of Things unfolds, mobile and wearable devices are blurring the line between physical and digital, integrating ever more closely with our interests, our routines, our daily lives. Contextual computing and smart, sensor-equipped spaces bring the potential to walk through a world that recognizes us and responds accordingly. We become continuous transmitters and receivers of data. In his session at @ThingsExpo, Andrew Bolwell, Director of Innovation for HP's Printing and Personal Systems Group, discussed how key attributes of mobile technology – touch input, sensors, social, and ...