SINGAPORE, Feb. 24,
2025 /PRNewswire/ -- Trip.com Group Limited
(Nasdaq: TCOM; HKEX: 9961) ("Trip.com Group" or the "Company"), a
leading one-stop travel service provider of accommodation
reservation, transportation ticketing, packaged tours, and
corporate travel management, today announced its unaudited
financial results for the fourth quarter and full year of 2024.
Key Highlights for the Fourth Quarter and Full Year of
2024
- International businesses experienced robust growth across
all segments in the fourth quarter of 2024
- Outbound hotel and air ticket bookings have recovered to more
than 120% of the pre-COVID level for the
same period in 2019.
- Air ticket and hotel bookings on our international OTA platform
increased by over 70% year-over-year.
- Inbound travel bookings surged by more than 100%
year-over-year.
- The Company delivered solid financial results in the fourth
quarter of 2024
- Net revenue for the fourth quarter was RMB12.7 billion (US$1.7
billion), representing a year-over-year growth of 23%.
- Net income for the fourth quarter was RMB2.2 billion (US$300
million), compared to RMB1.3
billion for the same period in 2023.
- Adjusted EBITDA for the fourth quarter was RMB3.0 billion (US$408
million), an improvement from RMB2.9
billion for the same period last year.
"The travel market has shown remarkable resilience in 2024,
driven by travelers' growing desire for exploration and cultural
experiences," said James Liang,
Executive Chairman. "We are committed to investing in AI and
promoting inbound travel to foster innovation and enhance the
overall travel experience. We anticipate another year of growth and
success within the industry."
"We achieved solid results across market segments over the past
year," said Jane Sun, Chief
Executive Officer. "With a promising market outlook, we are
well-positioned to deliver outstanding travel services globally. We
are confident in our ability to create value for users and
succeeding with business partners through new initiatives.
Together, we strive for win-win outcomes and contribute to global
economic growth."
Fourth Quarter and Full Year of 2024 Financial Results
and Business Updates
For the fourth quarter of 2024, Trip.com Group reported net
revenue of RMB12.7 billion
(US$1.7 billion), representing a 23%
increase from the same period in 2023, primarily driven by stronger
travel demand. Net revenue for the fourth quarter of 2024 decreased
by 20% from the previous quarter, primarily due to seasonality.
For the full year of 2024, net revenue was RMB53.3 billion (US$7.3
billion), representing a 20% increase from 2023.
Accommodation reservation revenue for the fourth quarter of 2024
was RMB5.2 billion (US$709 million), representing a 33% increase from
the same period in 2023, primarily driven by an increase in
accommodation reservations. Accommodation reservation revenue for
the fourth quarter of 2024 decreased by 24% from the previous
quarter, primarily due to seasonality.
For the full year of 2024, accommodation reservation revenue was
RMB21.6 billion (US$3.0 billion), representing a 25% increase from
2023. The accommodation reservation revenue accounted for 40% of
the total revenue in 2024 and 39% of the total revenue in 2023.
Transportation ticketing revenue for the fourth quarter of
2024 was RMB4.8 billion
(US$655 million), representing a 16%
increase from the same period in 2023, primarily driven by an
increase in transportation reservations. Transportation ticketing
revenue for the fourth quarter of 2024 decreased by 15%
from the previous quarter, primarily due to seasonality.
For the full year of 2024, transportation ticketing revenue was
RMB20.3 billion (US$2.8 billion), representing a 10% increase from
2023. The transportation ticketing revenue accounted for 38% of the
total revenue in 2024 and 41% of the total revenue in 2023.
Packaged-tour revenue for the fourth quarter of 2024 was
RMB870 million (US$119 million), representing a 24%
increase from the same period in 2023, primarily driven by an
increase in packaged-tour reservations. Packaged-tour revenue
for the fourth quarter of 2024 decreased by 44% from the
previous quarter, primarily due to seasonality.
For the full year of 2024, packaged-tour revenue was
RMB4.3 billion (US$594 million), representing a 38% increase from
2023. The packaged-tour revenue accounted for 8% of the total
revenue in 2024 and 7% of the total revenue in 2023.
Corporate travel revenue for the fourth quarter of 2024 was
RMB702 million (US$96 million),
representing an 11% increase from the same period in 2023 and
a 7% increase from the previous quarter, primarily driven by
an increase in corporate travel reservations.
For the full year of 2024, corporate travel revenue was
RMB2.5 billion (US$343 million), representing an 11% increase
from 2023. The corporate travel revenue accounted for 5% of the
total revenue both in 2024 and 2023.
Cost of revenue for the fourth quarter of 2024 increased by
31% to RMB2.6 billion (US$362 million) from the same period in 2023 and
decreased by 6% from the previous quarter, which was generally in
line with the fluctuations in net revenue from the respective
periods. Cost of revenue as a percentage of net revenue was 21% for
the fourth quarter of 2024.
For the full year of 2024, cost of revenue was RMB10.0 billion (US$1.4
billion), representing a 23% increase from 2023. Cost of
revenue as a percentage of net revenue was 19% in
2024.
Product development expenses for the fourth quarter of
2024 increased by 16% to RMB3.4 billion (US$465 million) from the same period in 2023 and
decreased by 7% from the previous quarter, primarily due to the
fluctuations in product development personnel related expenses.
Product development expenses as a percentage of net
revenue were 27% for the fourth quarter of 2024.
For the full year of 2024, product development expenses
increased by 8% to RMB13.1 billion
(US$1.8 billion) from 2023. Product
development expenses as a percentage of net revenue were 25%
in 2024.
Sales and marketing expenses for the fourth quarter of 2024
increased by 45% to RMB3.4 billion
(US$462 million) from the same period
in 2023, primarily due to the increase in expenses relating to
sales and marketing promotion activities. Sales and marketing
expenses for the fourth quarter of 2024 was flat compared to the
previous quarter. Sales and marketing expenses as a percentage
of net revenue were 26% for the fourth quarter of 2024.
For the full year of 2024, sales and marketing expenses
increased by 29% to RMB11.9 billion
(US$1.6 billion) from 2023. Sales and
marketing expenses as a percentage of net revenue were 22% in
2024.
General and administrative expenses for the fourth quarter of
2024 increased by 19% to RMB1.0
billion (US$142 million) from the same period in 2023,
primarily due to an increase in general and administrative
personnel related expenses. General and administrative expenses for
the fourth quarter of 2024 decreased by 1% from the previous
quarter. General and administrative expenses as a percentage
of net revenue were 8% for the fourth quarter of
2024.
For the full year of 2024, general and administrative expenses
increased by 9% to RMB4.1 billion
(US$560 million) from 2023. General
and administrative expenses as a percentage of net revenue were 8%
in 2024.
Income tax expense for the fourth quarter of 2024 was
RMB526 million (US$72 million), compared to RMB399 million for the same period in 2023 and
RMB721 million for the previous
quarter. The change in Trip.com Group's effective tax rate was
primarily due to the combined impacts of changes in respective
profitability of its subsidiaries with different tax rates, changes
in deferred tax liabilities relating to withholding tax, certain
non-taxable income or loss resulting from the fair value changes in
equity securities investments and exchangeable senior notes
recorded in other income/(expense), and changes in valuation
allowance provided for deferred tax assets.
For the full year of 2024, income tax expense was RMB2.6 billion (US$357
million), compared to RMB1.8
billion in 2023.
Net income for the fourth quarter of 2024 was RMB2.2 billion (US$300
million), compared to RMB1.3
billion for the same period in 2023 and RMB6.8 billion for the previous quarter. Adjusted
EBITDA for the fourth quarter of 2024 was RMB3.0 billion (US$408 million),
compared to RMB2.9 billion for the
same period in 2023 and RMB5.7
billion for the previous quarter.
For the full year of 2024, net income was RMB17.2 billion (US$2.4
billion), compared to RMB10.0
billion in 2023.
Net income attributable to Trip.com Group's shareholders for the
fourth quarter of 2024 was RMB2.2
billion (US$295 million),
compared to RMB1.3 billion for the
same period in 2023 and RMB6.8
billion for the previous quarter. Excluding share-based
compensation charges, fair value changes of equity securities
investments and exchangeable senior notes recorded in other
income/(expense), and their tax effects, non-GAAP net income
attributable to Trip.com Group's shareholders for the fourth
quarter of 2024 was RMB3.0 billion
(US$416 million), compared to
RMB2.7 billion for the same period in
2023 and RMB6.0 billion for the
previous quarter.
For the full year of 2024, net income attributable to Trip.com
Group's shareholders was RMB17.1
billion (US$2.3 billion),
compared to RMB9.9 billion in 2023.
Excluding share-based compensation charges, fair value changes of
equity securities investments and exchangeable senior notes
recorded in other income/(expense), and their tax effects, non-GAAP
net income attributable to Trip.com Group's shareholders was
RMB18.0 billion (US$2.5 billion) in 2024, compared to RMB13.1 billion in 2023.
Diluted earnings per ordinary share and per ADS was RMB3.09 (US$0.42) for the fourth quarter of
2024. Excluding share-based compensation charges, fair value
changes of equity securities investments and exchangeable senior
notes recorded in other income/(expense), and their tax effects,
non-GAAP diluted earnings per ordinary share and per ADS was
RMB4.35 (US$0.60) for the fourth
quarter of 2024. Each ADS currently represents one ordinary share
of the Company.
For the full year of 2024, diluted earnings per share and per
ADS was RMB24.78 (US$3.39). Excluding share-based compensation
charges, fair value changes of equity securities investments and
exchangeable senior notes recorded in other income/(expense), and
their tax effects, non-GAAP diluted earnings per share and per ADS
was RMB26.20 (US$3.59).
As of December 31, 2024, the
balance of cash and cash equivalents, restricted cash, short-term
investment, and held to maturity time deposit and financial
products was RMB90.0 billion
(US$12.3 billion).
Recent Development
As part of our ongoing commitment to delivering value to our
shareholders and ADS holders and in line with our regular capital
return policy, the Company's board of directors has authorized to
undertake new capital return measures in 2025, consisting of (i) a
share repurchase program under which the Company is authorized and
approved to, from time to time, acquire up to an aggregate of
US$400 million of its ordinary shares
and/or ADSs, and (ii) an ordinary cash dividend for the financial
year of 2024 totaling approximately US$200
million. The cash dividend will be US$0.30 per ordinary share or per ADS, payable to
holders of ordinary shares and ADSs of record as of the close of
business on March 17, 2025,
Hong Kong time and New York time, respectively. Dividends to
holders of ordinary shares are expected to be paid on or around
March 27, 2025. Dividends to holders
of ADSs are expected to be paid on or around April 4, 2025, subject to the terms of the
deposit agreement, including the fees and expenses payable
thereunder.
Conference Call
Trip.com Group's management team will host a conference call at
7:00 PM on February 24, 2025, U.S. Eastern Time (or
8:00 AM on February 25, 2025, Hong Kong Time) following this
announcement.
The conference call will be available live on Webcast and for
replay at: https://investors.trip.com. The call will be archived
for twelve months on our website.
All participants must pre-register to join this conference call
using the Participant Registration link below:
https://register.vevent.com/register/BI464e7cf662634c26ab00fc2284233a50.
Upon registration, each participant will receive details for
this conference call, including dial-in numbers and a unique access
PIN. To join the conference, please dial the number provided, enter
your PIN, and you will join the conference instantly.
Safe Harbor Statement
This announcement contains forward-looking statements. These
statements are made under the "safe harbor" provisions of the U.S.
Private Securities Litigation Reform Act of 1995. These
forward-looking statements can be identified by terminology such as
"may," "will," "expect," "anticipate," "future," "intend," "plan,"
"believe," "estimate," "is/are likely to," "confident," or other
similar statements. Among other things, quotations from management
in this press release, as well as Trip.com Group's strategic and
operational plans, contain forward-looking statements.
Forward-looking statements involve inherent risks and
uncertainties. A number of important factors could cause actual
results to differ materially from those contained in any
forward-looking statement. Potential risks and uncertainties
include, but are not limited to, severe or prolonged downturn in
the global or Chinese economy, general declines or disruptions in
the travel industry, volatility in the trading price of Trip.com
Group's ADSs or shares, Trip.com Group's reliance on its
relationships and contractual arrangements with travel suppliers
and strategic alliances, failure to compete against new and
existing competitors, failure to successfully manage current growth
and potential future growth, risks associated with any strategic
investments or acquisitions, seasonality in the travel industry in
the relevant jurisdictions where Trip.com Group operates, failure
to successfully develop Trip.com Group's existing or future
business lines, damage to or failure of Trip.com Group's
infrastructure and technology, loss of services of Trip.com Group's
key executives, adverse changes in economic and business conditions
in the relevant jurisdictions where Trip.com Group operates, any
regulatory developments in laws, regulations, rules, policies or
guidelines applicable to Trip.com Group and other risks outlined in
Trip.com Group's filings with the U.S. Securities and Exchange
Commission or the Stock Exchange of Hong Kong Limited. All
information provided in this press release and in the attachments
is as of the date of the issuance, and Trip.com Group does not
undertake any obligation to update any forward-looking statement,
except as required under applicable law.
About Non-GAAP Financial Measures
To supplement Trip.com Group's consolidated financial
statements, which are prepared and presented in accordance with
United States Generally Accepted Accounting Principles ("GAAP"),
Trip.com Group uses non-GAAP financial information related to
adjusted net income attributable to Trip.com Group Limited,
adjusted EBITDA, adjusted EBITDA margin, and adjusted diluted
earnings per ordinary share and per ADS, each of which is adjusted
from the most comparable GAAP result to exclude the share-based
compensation charges that are not tax deductible, fair value
changes of equity securities investments and exchangeable senior
notes recorded in other income/(expense), net of tax, and
other applicable items. Trip.com Group's management believes the
non-GAAP financial measures facilitate better understanding of
operating results from quarter to quarter and provide management
with a better capability to plan and forecast future periods.
Non-GAAP information is not prepared in accordance with GAAP,
does not have a standardized meaning under GAAP, and may be
different from non-GAAP methods of accounting and reporting used by
other companies. The presentation of this additional information
should not be considered a substitute for GAAP results. A
limitation of using non-GAAP financial measures is that non-GAAP
measures exclude share-based compensation charges, fair value
changes of equity securities investments and exchangeable senior
notes recorded in other income/(expense), and their tax effects
that have been and will continue to be significant recurring
expenses in Trip.com Group's business for the foreseeable
future.
Reconciliations of Trip.com Group's non-GAAP financial data to
the most comparable GAAP data included in the consolidated
statement of operations are included at the end of this press
release.
About Trip.com Group Limited
Trip.com Group Limited (Nasdaq: TCOM; HKEX: 9961) is a leading
global one-stop travel platform, integrating a comprehensive suite
of travel products and services and differentiated travel content.
It is the go-to destination for travelers in China, and increasingly for travelers around
the world, to explore travel, get inspired, make informed and
cost-effective travel bookings, enjoy hassle-free on-the-go
support, and share travel experience. Founded in 1999 and listed on
Nasdaq in 2003 and HKEX in 2021, the Company currently operates
under a portfolio of brands, including Ctrip, Qunar, Trip.com, and
Skyscanner, with the mission "to pursue the perfect trip for a
better world."
For further information, please contact:
Investor Relations
Trip.com Group Limited
Tel: +86 (21) 3406-4880 X 12229
Email: iremail@trip.com
Trip.com Group
Limited
|
|
|
|
|
|
|
Unaudited
Consolidated Balance Sheets
|
|
|
|
|
|
|
(In millions, except
share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December
31, 2023
|
|
December
31, 2024
|
|
December
31, 2024
|
|
RMB
(million)
|
RMB
(million)
|
USD
(million)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
|
Cash, cash equivalents
and restricted cash
|
|
43,983
|
|
51,093
|
|
7,000
|
|
Short-term
investments
|
|
17,748
|
|
28,475
|
|
3,900
|
|
Accounts receivable,
net
|
|
11,410
|
|
12,459
|
|
1,707
|
|
Prepayments and other
current assets
|
|
15,591
|
|
20,093
|
|
2,753
|
|
|
|
|
|
|
|
|
|
Total current
assets
|
|
88,732
|
|
112,120
|
|
15,360
|
|
|
|
|
|
|
|
|
|
Property, equipment and
software
|
|
5,142
|
|
5,053
|
|
692
|
|
Intangible assets and
land use rights
|
|
12,644
|
|
12,840
|
|
1,759
|
|
Right-of-use
asset
|
|
641
|
|
755
|
|
103
|
|
Investments (Includes
held to maturity time deposit and
financial products of RMB15,530 million and RMB10,453
million as of December 31,2023 and December 31,
2024, respectively)
|
|
49,342
|
|
47,194
|
|
6,466
|
|
Goodwill
|
|
59,372
|
|
60,911
|
|
8,345
|
|
Other long-term
assets
|
|
688
|
|
454
|
|
62
|
|
Deferred tax
asset
|
|
2,576
|
|
3,254
|
|
446
|
|
|
|
|
|
|
|
|
|
Total
assets
|
|
219,137
|
|
242,581
|
|
33,233
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
|
Short-term debt and
current portion of long-term debt
|
|
25,857
|
|
19,433
|
|
2,662
|
|
Accounts
payable
|
|
16,459
|
|
16,578
|
|
2,271
|
|
Advances from
customers
|
|
13,380
|
|
18,029
|
|
2,470
|
|
Other current
liabilities
|
|
16,715
|
|
19,970
|
|
2,736
|
|
Total current
liabilities
|
|
72,411
|
|
74,010
|
|
10,139
|
|
|
|
|
|
|
|
|
|
Deferred tax
liability
|
|
3,825
|
|
4,098
|
|
561
|
|
Long-term
debt
|
|
19,099
|
|
20,134
|
|
2,758
|
|
Long-term lease
liability
|
|
477
|
|
561
|
|
77
|
|
Other long-term
liabilities
|
|
319
|
|
296
|
|
41
|
|
|
|
|
|
|
|
|
|
Total
liabilities
|
|
96,131
|
|
99,099
|
|
13,576
|
|
|
|
|
|
|
|
|
|
MEZZANINE
EQUITY
|
|
-
|
|
743
|
|
102
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS'
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Trip.com Group
Limited shareholders' equity
|
|
122,184
|
|
141,807
|
|
19,427
|
|
|
|
|
|
|
|
|
|
Non-controlling
interests
|
|
822
|
|
932
|
|
128
|
|
|
|
|
|
|
|
|
|
Total shareholders'
equity
|
|
123,006
|
|
142,739
|
|
19,555
|
|
|
|
|
|
|
|
|
|
Total liabilities,
mezzanine equity and shareholders' equity
|
|
219,137
|
|
242,581
|
|
33,233
|
Trip.com Group
Limited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
Consolidated Statements of Income
|
|
|
|
|
|
|
|
|
|
|
|
|
(In millions, except
share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Year
Ended
|
|
December
31, 2023
|
|
September
30, 2024
|
|
December
31, 2024
|
|
December
31, 2024
|
|
December
31, 2023
|
|
December
31, 2024
|
|
December
31, 2024
|
|
RMB
(million)
|
|
RMB
(million)
|
|
RMB
(million)
|
|
USD
(million)
|
|
RMB
(million)
|
|
RMB
(million)
|
|
USD
(million)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accommodation
reservation
|
|
3,903
|
|
6,802
|
|
5,178
|
|
709
|
|
17,257
|
|
21,612
|
|
2,961
|
|
Transportation
ticketing
|
|
4,106
|
|
5,650
|
|
4,780
|
|
655
|
|
18,443
|
|
20,301
|
|
2,781
|
|
Packaged-tour
|
|
704
|
|
1,558
|
|
870
|
|
119
|
|
3,140
|
|
4,336
|
|
594
|
|
Corporate
travel
|
|
634
|
|
656
|
|
702
|
|
96
|
|
2,254
|
|
2,502
|
|
343
|
|
Others
|
|
991
|
|
1,234
|
|
1,238
|
|
170
|
|
3,468
|
|
4,626
|
|
634
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
revenue
|
|
10,338
|
|
15,900
|
|
12,768
|
|
1,749
|
|
44,562
|
|
53,377
|
|
7,313
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Sales tax and
surcharges
|
|
(13)
|
|
(27)
|
|
(24)
|
|
(3)
|
|
(52)
|
|
(83)
|
|
(11)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
revenue
|
|
10,325
|
|
15,873
|
|
12,744
|
|
1,746
|
|
44,510
|
|
53,294
|
|
7,302
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenue
|
|
(2,010)
|
|
(2,800)
|
|
(2,640)
|
|
(362)
|
|
(8,121)
|
|
(9,990)
|
|
(1,368)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
|
8,315
|
|
13,073
|
|
10,104
|
|
1,384
|
|
36,389
|
|
43,304
|
|
5,934
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product development
*
|
|
(2,916)
|
|
(3,640)
|
|
(3,397)
|
|
(465)
|
|
(12,120)
|
|
(13,139)
|
|
(1,800)
|
|
Sales and marketing
*
|
|
(2,333)
|
|
(3,382)
|
|
(3,373)
|
|
(462)
|
|
(9,202)
|
|
(11,902)
|
|
(1,631)
|
|
General and
administrative *
|
|
(869)
|
|
(1,045)
|
|
(1,033)
|
|
(142)
|
|
(3,743)
|
|
(4,086)
|
|
(560)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating
expenses
|
|
(6,118)
|
|
(8,067)
|
|
(7,803)
|
|
(1,069)
|
|
(25,065)
|
|
(29,127)
|
|
(3,991)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from
operations
|
|
2,197
|
|
5,006
|
|
2,301
|
|
315
|
|
11,324
|
|
14,177
|
|
1,943
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
income
|
|
593
|
|
598
|
|
517
|
|
71
|
|
2,090
|
|
2,341
|
|
321
|
|
Interest
expense
|
|
(497)
|
|
(399)
|
|
(323)
|
|
(44)
|
|
(2,067)
|
|
(1,735)
|
|
(238)
|
|
Other
(expense)/income
|
|
(903)
|
|
1,781
|
|
(137)
|
|
(19)
|
|
(667)
|
|
2,220
|
|
304
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
tax
expense and equity in income
of affiliates
|
|
1,390
|
|
6,986
|
|
2,358
|
|
323
|
|
10,680
|
|
17,003
|
|
2,330
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense
|
|
(399)
|
|
(721)
|
|
(526)
|
|
(72)
|
|
(1,750)
|
|
(2,604)
|
|
(357)
|
|
Equity in income of
affiliates
|
|
351
|
|
558
|
|
359
|
|
49
|
|
1,072
|
|
2,828
|
|
387
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
1,342
|
|
6,823
|
|
2,191
|
|
300
|
|
10,002
|
|
17,227
|
|
2,360
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable
to non-
controlling interests and mezzanine
classified non-controlling interests
|
|
(45)
|
|
(58)
|
|
(34)
|
|
(5)
|
|
(84)
|
|
(160)
|
|
(22)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to
Trip.com Group Limited
|
|
1,297
|
|
6,765
|
|
2,157
|
|
295
|
|
9,918
|
|
17,067
|
|
2,338
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per ordinary
share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic
|
|
1.99
|
|
10.37
|
|
3.28
|
|
0.45
|
|
15.19
|
|
26.10
|
|
3.58
|
|
- Diluted
|
|
1.94
|
|
9.93
|
|
3.09
|
|
0.42
|
|
14.78
|
|
24.78
|
|
3.39
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per
ADS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic
|
|
1.99
|
|
10.37
|
|
3.28
|
|
0.45
|
|
15.19
|
|
26.10
|
|
3.58
|
|
- Diluted
|
|
1.94
|
|
9.93
|
|
3.09
|
|
0.42
|
|
14.78
|
|
24.78
|
|
3.39
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
ordinary shares
outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Basic
|
|
652,033,082
|
|
652,719,801
|
|
656,190,044
|
|
656,190,044
|
|
652,859,211
|
|
654,035,399
|
|
654,035,399
|
|
- Diluted
|
|
668,332,395
|
|
681,411,847
|
|
698,171,269
|
|
698,171,269
|
|
671,062,240
|
|
688,704,882
|
|
688,704,882
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Share-based
compensation included in Operating expenses above is as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
Product
development
|
|
215
|
|
221
|
|
219
|
|
30
|
|
870
|
|
976
|
|
134
|
|
Sales and
marketing
|
|
39
|
|
38
|
|
40
|
|
6
|
|
158
|
|
171
|
|
24
|
|
General and
administrative
|
|
196
|
|
200
|
|
200
|
|
27
|
|
806
|
|
895
|
|
123
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trip.com Group
Limited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
Reconciliation of GAAP and Non-GAAP Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In millions, except
%, share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Year
Ended
|
|
December
31, 2023
|
|
September
30, 2024
|
|
December
31, 2024
|
|
December
31, 2024
|
|
December
31, 2023
|
|
December
31, 2024
|
|
December
31, 2024
|
|
RMB
(million)
|
|
RMB
(million)
|
|
RMB
(million)
|
|
USD
(million)
|
|
RMB
(million)
|
|
RMB
(million)
|
|
USD
(million)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income
|
|
1,342
|
|
6,823
|
|
2,191
|
|
300
|
|
10,002
|
|
17,227
|
|
2,360
|
|
Less: Interest
income
|
|
(593)
|
|
(598)
|
|
(517)
|
|
(71)
|
|
(2,090)
|
|
(2,341)
|
|
(321)
|
|
Add: Interest
expense
|
|
497
|
|
399
|
|
323
|
|
44
|
|
2,067
|
|
1,735
|
|
238
|
|
Add: Other
expense/(income)
|
|
903
|
|
(1,781)
|
|
137
|
|
19
|
|
667
|
|
(2,220)
|
|
(304)
|
|
Add: Income tax
expense
|
|
399
|
|
721
|
|
526
|
|
72
|
|
1,750
|
|
2,604
|
|
357
|
|
Less: Equity in income
of affiliates
|
|
(351)
|
|
(558)
|
|
(359)
|
|
(49)
|
|
(1,072)
|
|
(2,828)
|
|
(387)
|
|
Income from
operations
|
|
2,197
|
|
5,006
|
|
2,301
|
|
315
|
|
11,324
|
|
14,177
|
|
1,943
|
|
Add: Share-based
compensation
|
|
450
|
|
459
|
|
459
|
|
63
|
|
1,834
|
|
2,042
|
|
281
|
|
Add: Depreciation and
amortization
|
|
208
|
|
215
|
|
220
|
|
30
|
|
817
|
|
851
|
|
117
|
|
Adjusted
EBITDA
|
|
2,855
|
|
5,680
|
|
2,980
|
|
408
|
|
13,975
|
|
17,070
|
|
2,341
|
|
Adjusted EBITDA
margin
|
|
28 %
|
|
36 %
|
|
23 %
|
|
23 %
|
|
31 %
|
|
32 %
|
|
32 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to Trip.com Group Limited
|
|
1,297
|
|
6,765
|
|
2,157
|
|
295
|
|
9,918
|
|
17,067
|
|
2,338
|
|
Add: Share-based
compensation
|
|
450
|
|
459
|
|
459
|
|
63
|
|
1,834
|
|
2,042
|
|
281
|
|
Add: Loss/(gain) from
fair value changes of equity securities
investments and exchangeable senior notes
|
|
989
|
|
(1,276)
|
|
438
|
|
60
|
|
1,507
|
|
(1,082)
|
|
(148)
|
|
Add: Tax effects on
fair value changes of equity securities
investments and exchangeable senior notes
|
|
(61)
|
|
15
|
|
(16)
|
|
(2)
|
|
(188)
|
|
14
|
|
2
|
|
Non-GAAP net income
attributable to Trip.com Group Limited
|
|
2,675
|
|
5,963
|
|
3,038
|
|
416
|
|
13,071
|
|
18,041
|
|
2,473
|
|
Weighted average
ordinary shares outstanding-
Diluted-non GAAP
|
|
668,332,395
|
|
681,411,847
|
|
698,171,269
|
|
698,171,269
|
|
671,062,240
|
|
688,704,882
|
|
688,704,882
|
|
Non-GAAP Diluted income
per share
|
|
4.00
|
|
8.75
|
|
4.35
|
|
0.60
|
|
19.48
|
|
26.20
|
|
3.59
|
|
Non-GAAP Diluted income
per ADS
|
|
4.00
|
|
8.75
|
|
4.35
|
|
0.60
|
|
19.48
|
|
26.20
|
|
3.59
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes for all the
condensed consolidated financial schedules presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 1: The conversion
of Renminbi (RMB) into U.S. dollars (USD) is based on the certified
exchange rate of USD1.00=RMB7.2993 on December 31, 2024 published
by the Federal Reserve Board.
|
|
|
|
|
|
|
View original
content:https://www.prnewswire.com/news-releases/tripcom-group-limited-reports-unaudited-fourth-quarter-and-full-year-of-2024-financial-results-302383344.html
SOURCE Trip.com Group Limited