Form 6-K eHi Car Services Ltd For: Mar 31

 

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 March 2016

 

Commission File Number: 001-36731

 

 

eHi Car Services Limited

 

 

Unit 12/F, Building No. 5, Guosheng Center

388 Daduhe Road, Shanghai, 200062

People’s Republic of China

(8621) 6468-7000

(Address of principal executive office)

 

 

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 x          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

 

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

 

 

 

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.

 

	eHi Car Services Limited
	By:	/s/ Colin Chitnim Sung
	Name:	Colin Chitnim Sung
	Title:	Chief Financial Officer
Date: March 29, 2016

 

 

EXHIBIT INDEX

 

Exhibit 99.1                              Press release dated March 29, 2016

 

Exhibit 99.1

 

 

eHi Car Services Announces Fourth Quarter and Full Year 2015 Results

 

SHANGHAI, March 29, 2016 — eHi Car Services Limited (“eHi” or the “Company”) (NYSE: EHIC), a leading car rentals and car services provider in China, today announced its unaudited financial results for the fourth quarter and full year ended December 31, 2015.

 

Fourth Quarter 2015 Highlights

 

·                  Net revenues increased by 71.0% year-over-year to RMB421.5 million (US$65.1 million1) for the fourth quarter of 2015, from RMB246.5 million for the fourth quarter of 2014.

 

		Three months ended December 31,				Year-Over-Year
(RMB ‘000)		2014		2015		Comparison
Car rentals		175,728		321,508		83.0	%
Car services		70,784		99,963		41.2	%
Total Net Revenues		246,512		421,471		71.0	%

 

·                  Gross profit (net revenues less vehicle operating expenses reported as cost of revenues)2 increased by 280.6% year-over-year to RMB102.0 million (US$15.8 million) for the fourth quarter of 2015, from RMB26.8 million for the fourth quarter of 2014. Gross profit margin was 24.2% for the fourth quarter of 2015, compared with 10.9% for the fourth quarter of 2014.

 

·                  Non-GAAP adjusted EBITDA3 increased by 131.5% year-over-year to RMB166.7 million (US$25.7 million) for the fourth quarter of 2015, from RMB72.0 million for the fourth quarter of 2014. Non-GAAP adjusted EBITDA margin4 was 39.6% for the fourth quarter of 2015, compared with 29.2% for the fourth quarter of 2014.

 

·                  Net loss for the fourth quarter of 2015 was RMB12.3 million (US$1.9 million), compared with a net loss of RMB45.5 million for the fourth quarter of 2014.

 

·                  Average available fleet size5 increased by 97.8% year-over-year to 32,255 vehicles for the fourth quarter of 2015, from 16,305 vehicles for the fourth quarter of 2014. As of December 31, 2015, total period-end fleet size6 was 38,070 vehicles.

 

·                  Total fleet RevPAC7 decreased to RMB142 for the fourth quarter of 2015, from RMB164 for the fourth quarter of 2014.

 

·                  Fleet utilization rate8 for car rentals was 70.4% for the fourth quarter of 2015, compared with 73.1% for the fourth quarter of 2014.

 

1  The Company’s business is conducted in China and substantially all of its revenues are denominated in Renminbi (RMB). However, this earnings announcement contains translations of RMB amounts into U.S. dollars (US$) at specified rates solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to U.S. dollars are made at a rate of RMB6.4778 to US$1.00, the effective noon buying rate as of December 31, 2015 in The City of New York for cable transfers of RMB as certified for customs purposes by the Federal Reserve Bank of New York.

 

2  Commencing with the fourth quarter of 2015, the Company has begun reporting gross profit in its GAAP results of operations. Please refer to “Recent Developments” section in this press release for further details.

 

3  Non-GAAP adjusted EBITDA is defined as net income or loss before depreciation and amortization, share-based compensation, interest expenses, interest income, provision for income taxes, gains from waiver of warrants and gains from sale of cost method investment. For more information, refer to “About Non-GAAP Financial Measures” and “Reconciliation of GAAP and Non-GAAP Results” at the end of this press release.

 

4  Non-GAAP adjusted EBITDA margin is defined as the percentage representing Non-GAAP adjusted EBITDA divided by net revenues.

 

5  “Average available fleet size” is calculated by dividing the aggregate number of days in which the Company’s fleet was in operation during a given period by the total number of days during the same period. In determining the size of the Company’s fleet in operation, eHi includes all vehicles in its car rentals and car services fleets except for vehicles that have been written off in accordance with its accounting policy and vehicles that have not been consistently made available for rent and that it may consider to dispose of when appropriate opportunities arise.

 

 

Full Year 2015 Highlights

 

·                  Net revenues increased by 70.4% to RMB1,450.6 million (US$223.9 million1) for the full year of 2015, from RM851.2 million for the full year of 2014.

 

		Year ended December 31,				Year-Over-Year
(RMB ‘000)		2014		2015		Comparison
Car rentals		598,792		1,100,579		83.8	%
Car services		252,373		350,051		38.7	%
Total Net Revenues		851,165		1,450,630		70.4	%

 

·                  Gross profit2 increased by 136.0% year-over-year to RMB312.7 million (US$48.3 million) for the full year of 2015, from RMB132.5 million for the full year of 2014. Gross profit margin was 21.6% for the full year of 2015, compared with 15.6% for the full year of 2014.

 

·                  Non-GAAP adjusted EBITDA3 increased by 103.9% to RMB573.7 million (US$88.6 million) for the full year of 2015, from RMB281.4 million for the full year of 2014. Non-GAAP adjusted EBITDA margin4 was 39.5% for the full year of 2015, compared with 33.1% for the full year of 2014.

 

·                  Net income for the full year of 2015 was RMB696.3 million (US$107.5 million), compared with a net loss of RMB93.1 million for the full year of 2014.

 

·                  Average available fleet size5 increased by 87.5% to 26,460 vehicles for the full year of 2015, from 14,111 vehicles for the full year of 2014.

 

·                  Total fleet RevPAC7 decreased to RMB150 for the full year of 2015, from RMB165 for the full year of 2014.

 

·                  Fleet utilization rate8 for car rentals was 71.4% for the full year of 2015, compared with 71.8% for the full year of 2014.

 

Mr. Ray Zhang, eHi’s Chairman and Chief Executive Officer, said, “2015 was another year of significant growth for eHi, driven by considerable advancements in both car rentals and car services businesses. We expanded our total fleet size by over 92% year-over-year, while maintaining the rental fleet utilization rate above 71% for the full year of 2015. We also continued strategic expansion of services network, deep penetration in existing market, and further diversification of our services offerings. Looking ahead to 2016, while our strategy focuses on delivering strong and organic growth, we will also explore potential strategic cooperation and investment opportunities to enhance our operating synergies and competitive positions.”

 

Mr. Colin Sung, eHi’s Chief Financial Officer, said, “We are pleased with our solid financial results, in particular achieving over 70% year-over-year net revenue growth in fourth quarter and full year of 2015, while continually improving our gross profit margin and non-GAAP adjusted EBITDA margin. With a goal to extend our rapid growth trend in 2016, we look forward to leveraging the economies of scale and further improving operating efficiency.”

 

6  “Period-end fleet size” refers to the aggregate number of vehicles in the Company’s car rentals and car services fleets as of the last day of a given period which the Company holds legal title to and reflects in its balance sheet, including vehicles that are currently missing but have not been written off in accordance with its accounting policy. The period-end fleet size as of December 31, 2015 excluded 151 vehicles which the Company had written off from its balance sheet in accordance with its accounting policy.

 

7  “RevPAC” refers to average daily net revenue per available car, which is calculated by dividing the net revenues during a given period by the aggregate number of days in which the Company’s fleet was in operation during the same period.

 

8 “Fleet utilization rate” refers to the aggregate transaction days for the Company’s car rental fleet during a given period divided by the aggregate days the car rental fleet was in operation during the same period.

 

 

Fourth Quarter 2015 Financial Results

 

Net revenues for the fourth quarter of 2015 were RMB421.5 million (US$65.1 million), up 71.0% year-over-year, attributable to increases in net revenues from both car rentals and car services.

 

Net revenues from car rentals for the fourth quarter of 2015 were RMB321.5 million (US$49.6 million), up 83.0% year-over-year, primarily driven by the growing average available fleet size for car rentals and customer demand.

 

Net revenues from car services for the fourth quarter of 2015 were RMB100.0 million (US$15.4 million), up 41.2% year-over-year, primarily driven by increased demand from existing and new customers for car services.

 

Cost of revenues (vehicle operating expenses) for the fourth quarter of 2015 were RMB319.4 million (US$49.3 million), up 45.4% year-over-year, primarily driven by increased depreciation and labor costs, and partially offset by savings in vehicle insurance expenses.

 

In the fourth quarter of 2015, 1,002 used vehicles were disposed of, and 907 used vehicles were under sales contracts pending title transfer. The Company recorded a loss of RMB1.6 million (US$0.2 million) in aggregate for these 1,909 vehicles. The loss was recognized as an adjustment to the vehicle-related depreciation expense as part of the cost of revenues.

 

Gross profit for the fourth quarter of 2015 was RMB102.0 million (US$15.8 million), up 280.6% year-over-year. Gross profit margin for the fourth quarter of 2015 was 24.2%, compared with 10.9% for the fourth quarter of 2014. Commencing with the fourth quarter of 2015, the Company has begun reporting gross profit as a GAAP measure (please refer to “Recent Developments” for further discussion).

 

Selling and marketing expenses for the fourth quarter of 2015 were RMB25.2 million (US$3.9 million), up 125.4% year-over-year, primarily due to increased channel marketing and promotion fees as the Company expanded branding and channel promotion activities in the fourth quarter of 2015.

 

General and administrative expenses for the fourth quarter of 2015 were RMB56.2 million (US$8.7 million), up 34.1% year-over year, primarily due to increases in employee-related costs such as salaries and welfare expenses, as well as unrealized exchange loss.

 

Profit from operations for the fourth quarter of 2015 was RMB23.5 million (US$3.6 million), compared with a loss from operations of RMB22.0 million for the fourth quarter of 2014.

 

Net loss for the fourth quarter of 2015 was RMB12.3 million (US$1.9 million), compared with a net loss of RMB45.5 million for the fourth quarter of 2014.

 

 

Non-GAAP adjusted EBITDA for the fourth quarter of 2015 was RMB166.7 million (US$25.7 million), up 131.5% year-over-year. Non-GAAP adjusted EBITDA margin for the fourth quarter of 2015 was 39.6%, compared with 29.2% for the fourth quarter of 2014.

 

Full Year 2015 Financial Results

 

Net revenues for the full year of 2015 were RMB1,450.6 million (US$223.9 million), up 70.4% compared with the full year of 2014, attributable to increases in net revenues from both car rentals and car services .

 

Revenues from car rentals for the full year of 2015 were RMB1,100.6 million (US$169.9 million), up 83.8% compared with the full year of 2014, primarily driven by the growing average available fleet size for car rentals and customer demand.

 

Revenues from car services for the full year of 2015 were RMB350.1 million (US$54.0 million), up 38.7% compared with the full year of 2014, primarily driven by increased demand from new and existing customers for car services.

 

Cost of revenues (vehicle operating expenses) for the full year of 2015 were RMB1,138.0 million (US$175.7 million), up 58.3% compared with the full year of 2014, primarily due to increased depreciation and labor costs.

 

In 2015, 4,140 used vehicles were disposed of, and 907 used vehicles were under sales contracts pending title transfer. The Company recorded a loss of RMB5.1 million (US$0.8 million) in aggregate for these 5,047 vehicles. The loss was recognized as an adjustment to the vehicle related depreciation expense as part of the cost of revenues.

 

Gross profit for the full year of 2015 was RMB312.7 million (US$48.3 million), up 136.0% year-over-year. Gross profit margin for the full year of 2015 was 21.6%, compared with 15.6% for the full year of 2014.

 

Selling and marketing expenses for the full year of 2015 were RMB65.1 million (US$10.0 million), up 84.2% compared with the full year of 2014, primarily due to increased sales and promotion activities.

 

General and administrative expenses for the full year of 2015 were RMB183.5 million (US$28.3 million), up 38.9% compared with the full year of 2014, primarily due to increases in employee-related costs such as salaries and welfare expenses, and to a lesser extent, increases in outside professional service fees.

 

Profit from operations for the full year of 2015 was RMB74.8 million (US$11.5 million), compared with a loss from operations of RMB17.9 million for the full year of 2014.

 

Net income for the full year of 2015 was RMB696.3 million (US$107.5 million), compared with a net loss of RMB93.1 million for the full year of 2014. Net income for the full year of 2015 included a net gain of RMB736.8 million (US$113.7 million) related to sales of investment assets.

 

Non-GAAP adjusted EBITDA for the full year of 2015 was RMB573.7 million (US$88.6 million), up 103.9% compared with the full year of 2014. Non-GAAP adjusted EBITDA margin for the full year of 2015 was 39.5%, compared with 33.1% for the full year of 2014.

 

As of December 31, 2015, the Company’s cash, cash equivalents and restricted cash balance was RMB2.8 billion (US$434.9 million).

 

 

Recent Developments

 

In December 2015, the Company completed the offering of its three-year US$200 million senior unsecured notes (the “Notes”). The Notes were issued with a yield of 7.75%, and bear a fixed interest rate of 7.50% per annum, with interest payable semi-annually in arrears. The Company intends to use the net proceeds for capital expenditures and other general corporate purposes, including refinancing outstanding indebtedness and enhancing its capital structure.

 

As previously announced in July 2015, the Company entered into a five-year framework agreement with China Development Bank, which includes various financing products for an aggregate amount of RMB1.5 billion. In January 2016, the Company drew down an aggregate amount of RMB220 million in bank loans under this framework agreement. The bank loans have a term of three years and are used for the Company’s fleet expansion.

 

In January 2016, the Company entered into agreements with Shanghai Chenghuan Car Rental Company Limited (“Shanghai Chenghuan”), pursuant to which the Company agreed to extend, through entrusted bank loans, an aggregate amount of RMB50 million to Shanghai Chenghuan. The loans have a term of one year and bear an interest rate of 7.75% per annum. Shanghai Chenghuan’s shareholders and affiliated companies provided certain security interests. After one year, the Company has the option to convert its creditor rights into equity interests in Shanghai Chenghuan at a pre-determined valuation. Shanghai Chenghuan is a middle-to-high-end car rentals and car services provider in the local market, and is an independent third party.

 

Commencing with the fourth quarter of 2015, the Company began reporting gross profit as a GAAP measure included in its results of operations.  This measure is defined as net revenues reduced by cost of revenues, which the Company previously reported under the caption “vehicle operating expenses”.  The Company has evaluated its presentation of results of operations and has concluded all relevant costs of revenue are included in “vehicle operating expenses”.  Accordingly, this presentation of an additional profit measure within results of operations, which also reflects a measure relied upon by management, will be reflected for all historical periods in the Company’s forthcoming annual report on Form 20-F.

 

Outlook

 

The Company estimates that net revenues for the full year of 2016 will increase approximately 50% from 2015, and total period-end fleet size will reach approximately 57,000 vehicles as of December 31, 2016. This forecast reflects the Company’s current and preliminary view, which is subject to change.

 

Conference Call Information

 

The Company’s management will host an earnings conference call at 8:00 PM U.S. Eastern Time on March 28, 2016 (8:00 AM Beijing/Hong Kong time on March 29, 2016).

 

Dial-in details for the earnings conference call are as follows:

 

United States (toll free): 1-888-346-8982

International: 1-412-902-4272

Hong Kong (toll free): 800-905-945

Hong Kong: 852-3018-4992

China: 400-120-1203

 

Participants should call in at least 5 minutes before the scheduled start time and ask to be connected to the “eHi Car Services call.”

 

Additionally, a live and archived webcast of the conference call will be available on the investor relations section of eHi’s website at http://ir.ehi.com.cn.

 

A replay of the conference call will be accessible by phone at the following numbers until April 4, 2016:

 

United States (toll free): 1-877-344-7529

International: 1-412-317-0088

Replay Access Code: 10082901

 

 

About eHi Car Services Limited

 

eHi Car Services Limited (NYSE: EHIC) is China’s No. 1 car services provider and No. 2 car rentals provider in terms of market share by revenues in 2013, according to Frost & Sullivan. The Company’s mission is to provide comprehensive mobility solutions as an alternative to car ownership by best utilizing existing resources and sharing economy to create optimal value. eHi distinguishes itself in China’s fast-growing car rental and car services market through its complementary business model, customer-centric corporate culture, broad geographic coverage, efficient fleet management, leading brand name, and commitment to technological innovation. eHi is the exclusive strategic partner in China of Enterprise, the largest car rental company in the world, and is the designated and preferred business partner of Ctrip, a leader in the online travel agency industry in China. For more information regarding eHi, please visit http://en.1hai.cn.

 

About Non-GAAP Financial Measures

 

To supplement its unaudited condensed consolidated financial statements which are presented in accordance with U.S. GAAP, the Company uses adjusted EBITDA as a non-GAAP financial measure. Adjusted EBITDA represents net income or loss before depreciation and amortization, share-based compensation, interest expenses, interest income, provision for income taxes, gains from waiver of warrants and gains from sale of cost method investment. The Company’s management believes that adjusted EBITDA facilitates a better understanding of operating results from quarter to quarter and provide management with a better capability to plan and forecast future periods. For more information on the non-GAAP financial measures, please see the table captioned “Reconciliation of GAAP and Non-GAAP Results” set forth at the end of this press release.

 

Non-GAAP information is not prepared in accordance with 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 adjusted EBITDA is that adjusted EBITDA excludes depreciation and amortization, share-based compensation, interest expenses, interest income and provision for income taxes that have been and will continue to be significant recurring portions of the Company’s business for the foreseeable future.

 

 

Safe Harbor Statement

 

This press release contains forward-looking statements made under the “safe harbor” provisions of Section 21E of the Securities Exchange Act of 1934, as amended, and the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “estimates,” “confident” and similar statements. eHi may also make written or oral forward-looking statements in its reports filed with or furnished to the SEC, in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Any statements that are not historical facts, including statements about eHi’s beliefs and expectations, are forward-looking statements that involve factors, risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Such factors and risks include, but not limited to the following: eHi’s goals and strategies; its future business development, financial condition and results of operations; its ability to achieve and sustain profitability; its heavy reliance on its proprietary technology platform; its ability to compete successfully against current and future competitors; the expected growth of China’s car rentals and car services market; its ability to sustain its growth rates and manage its expansion plan; its ability to dispose used vehicles at desirable prices or timing or through appropriate channels; its ability to raise sufficient capital to fund and expand its operations at a reasonable cost; various government policies on automobile control and purchase restrictions in certain Chinese cities; its ability to enhance its brand recognition and maintain a high level of customer satisfaction; its ability to control the losses resulting from customer violation of traffic rules; and its ability to obtain all of the requisite permits, licenses or making all of the requisite filings or registrations or meeting other regulatory requirements for operating car rentals and car services business in China. Further information regarding these and other risks, uncertainties or factors is included in the Company’s filings with the SEC. All information provided in this press release is current as of the date of the press release, and eHi does not undertake any obligation to update such information, except as required under applicable law.

 

For investor and media inquiries, please contact:

 

eHi Car Services Limited

Tel: +86 (21) 6468-7000 ext. 8742

E-Mail: [email protected]

 

The Piacente Group, Inc.

Mr. Don Markley

Tel: +1-212-481-2050

E-Mail: [email protected]

 

 

eHi Car Services Limited
Unaudited Condensed Consolidated Balance Sheets

 

		December 31,		December 31,		December 31,
		2014		2015		2015
		RMB		RMB		USD
		Unaudited		Unaudited		Unaudited
ASSETS
Current assets:
Cash and cash equivalents		926,207,744		2,610,088,382		402,928,214
Restricted cash		192,758,072		206,944,000		31,946,649
Accounts receivable, net		111,885,971		185,418,831		28,623,735
Prepayments and other current assets		195,605,733		379,344,970		58,560,773
Assets held for sale		—		45,467,038		7,018,901
Total current assets		1,426,457,520		3,427,263,221		529,078,272
Cost method investment		152,975,000		—		—
Property and equipment, net		1,940,047,599		4,096,617,720		632,408,799
Intangible assets		38,246,326		45,367,164		7,003,483
Vehicle purchase deposits		174,184,628		216,727,900		33,457,022
Other non-current assets		23,728,439		14,943,879		2,306,937
Total assets		3,755,639,512		7,800,919,884		1,204,254,513
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Accounts payable		5,487,316		785,898,613		121,321,840
Accrued expenses and other current liabilities		127,913,033		203,742,878		31,452,480
Income tax payable		2,095,273		89,220,792		13,773,317
Short-term debt		540,519,348		803,131,683		123,982,167
Total current liabilities		676,014,970		1,881,993,966		290,529,804
Long-term debt		713,232,869		1,969,452,640		304,031,097
Other non-current liabilities		—		1,400,000		216,123
Total liabilities		1,389,247,839		3,852,846,606		594,777,024
Shareholders’ equity:
Common shares		727,825		867,001		133,842
Additional paid-in capital		3,621,645,725		4,433,439,156		684,405,069
Accumulated other comprehensive income		1,144,629		74,554,822		11,509,281
Accumulated deficits		(1,257,126,506	)	(560,787,701	)	(86,570,703	)
Total shareholders’ equity		2,366,391,673		3,948,073,278		609,477,489
Total liabilities and shareholders’ equity		3,755,639,512		7,800,919,884		1,204,254,513

 

 

eHi Car Services Limited
Unaudited Condensed Consolidated Statements of Comprehensive Income/(Loss)

 

		For the Three Months Ended						For the Year Ended
		December 31,						December 31,
		2014		2015		2015		2014		2015		2015
		RMB		RMB		USD		RMB		RMB		USD
		Unaudited		Unaudited		Unaudited		Unaudited		Unaudited		Unaudited
Net revenues:
Car rentals		175,728,385		321,507,816		49,632,254		598,792,396		1,100,578,473		169,900,039
Car services		70,783,600		99,963,434		15,431,695		252,372,790		350,051,279		54,038,606
Total net revenues		246,511,985		421,471,250		65,063,949		851,165,186		1,450,629,752		223,938,645
Cost of revenues		(219,695,738	)	(319,421,553	)	(49,310,191	)	(718,699,414	)	(1,137,978,490	)	(175,673,607	)
Gross profit		26,816,247		102,049,697		15,753,758		132,465,772		312,651,262		48,265,038
Selling and marketing expenses		(11,184,322	)	(25,204,922	)	(3,890,969	)	(35,315,980	)	(65,058,917	)	(10,043,366	)
General and administrative expenses		(41,924,320	)	(56,227,900	)	(8,680,092	)	(132,125,421	)	(183,548,522	)	(28,335,009	)
Other operating income		4,247,356		2,901,849		447,968		17,122,772		10,763,962		1,661,669
Total operating expenses		(48,861,286	)	(78,530,973	)	(12,123,093	)	(150,318,629	)	(237,843,477	)	(36,716,706	)
Profit/(loss) from operations		(22,045,039	)	23,518,724		3,630,665		(17,852,857	)	74,807,785		11,548,332
Interest income		1,364,220		808,671		124,837		4,397,029		2,652,636		409,496
Interest expense		(24,559,008	)	(36,782,903	)	(5,678,302	)	(76,937,649	)	(123,768,564	)	(19,106,574	)
Gains from waiver of warrants		—		—		—		—		16,869,935		2,604,269
Gains from sale of cost method investment		—		—		—		—		803,059,728		123,971,059
Other income/(expense), net		(297,832	)	925,067		142,807		(840,303	)	10,205,275		1,575,424
Income/(loss) before income taxes		(45,537,659	)	(11,530,441	)	(1,779,993	)	(91,233,780	)	783,826,795		121,002,006
Benefit from/(Provision for) income taxes		17,712		(815,475	)	(125,888	)	(1,911,657	)	(87,487,990	)	(13,505,818	)
Net income/(loss)		(45,519,947	)	(12,345,916	)	(1,905,881	)	(93,145,437	)	696,338,805		107,496,188
Accretion on Series A convertible redeemable preferred shares to redemption value		(10,510	)	—		—		(69,598	)	—		—
Accretion on Series B convertible redeemable preferred shares to redemption value		(523,584	)	—		—		(3,451,997	)	—		—
Accretion on Series C convertible redeemable preferred shares to redemption value		(12,006,629	)	—		—		(75,476,317	)	—		—
Accretion on Series D convertible redeemable preferred shares to redemption value		(8,204,575	)	—		—		(51,479,102	)	—		—
Accretion on Series E convertible redeemable preferred shares to redemption value		(16,639,646	)	—		—		(97,696,064	)	—		—
Accretion on Class A convertible redeemable preferred shares to redemption value		(3,520,886	)	—		—		(22,601,694	)	—		—
Net income/(loss) attributable to common shareholders		(86,425,777	)	(12,345,916	)	(1,905,881	)	(343,920,209	)	696,338,805		107,496,188
Net income/(loss)		(45,519,947	)	(12,345,916	)	(1,905,881	)	(93,145,437	)	696,338,805		107,496,188
Changes in cumulative foreign currency translation adjustment, net of tax of nil		(5,577,863	)	19,987,770		3,085,580		(5,437,415	)	73,410,193		11,332,581
Comprehensive income/(loss)		(51,097,810	)	7,641,854		1,179,699		(98,582,852	)	769,748,998		118,828,769
Weighted average number of common shares used in computing net income/(loss) per share
Basic		58,074,838		136,817,619		136,817,619		19,198,145		126,758,363		126,758,363
Diluted		58,074,838		136,817,619		136,817,619		19,198,145		128,403,877		128,403,877
Net income/(loss) per share attributable to common shareholders
Basic		(1.49	)	(0.09	)	(0.01	)	(17.91	)	5.49		0.85
Diluted		(1.49	)	(0.09	)	(0.01	)	(17.91	)	5.42		0.84
Earnings/(loss) per ADS*
Basic		(2.98	)	(0.18	)	(0.03	)	(35.82	)	10.99		1.70
Diluted		(2.98	)	(0.18	)	(0.03	)	(35.82	)	10.85		1.67

 

* Each ADS represents two Class A common shares

 

 

eHi Car Services Limited
Reconciliation of GAAP and Non-GAAP Results

 

		For the Three Months Ended						For the Year Ended
		December 31,						December 31,
		2014		2015		2015		2014		2015		2015
		RMB		RMB		USD		RMB		RMB		USD
		Unaudited		Unaudited		Unaudited		Unaudited		Unaudited		Unaudited
Net Income/(Loss)		(45,519,947	)	(12,345,916	)	(1,905,881	)	(93,145,437	)	696,338,805		107,496,188
Add/(Subtract):
Depreciation and amortization		90,827,154		137,959,429		21,297,266		287,443,066		474,721,487		73,284,369
Share-based compensation		3,519,868		4,318,091		666,598		12,681,141		13,983,246		2,158,641
Interest income		(1,364,220	)	(808,671	)	(124,837	)	(4,397,029	)	(2,652,636	)	(409,496	)
Interest expense		24,559,008		36,782,903		5,678,302		76,937,649		123,768,564		19,106,574
Provision for/(Benefit from) income taxes		(17,712	)	815,475		125,888		1,911,657		87,487,990		13,505,818
Gains from waiver of warrants		—		—		—		—		(16,869,935	)	(2,604,269	)
Gains from sale of cost method investment		—		—		—		—		(803,059,728	)	(123,971,059	)
Adjusted EBITDA		72,004,151		166,721,311		25,737,336		281,431,047		573,717,793		88,566,766