SHANGHAI, Nov. 20, 2017 /PRNewswire/ -- ZTO Express (Cayman) Inc. (NYSE: ZTO) ("ZTO" or the "Company"), a leading and fast-growing express delivery company in China, today announced its unaudited financial results for the third quarter ended September 30, 20171.
Third Quarter 2017 Financial Highlights
Third Quarter 2017 Operational Highlights
|
1 An investor relations presentation accompanies this earnings release and can be found at ir.zto.com |
|
2 Adjusted EBITDA is a non-GAAP financial measure, which is defined as net income before depreciation, amortization, interest expenses and income tax expenses, and further adjusted to exclude (i) shared-based compensation expense; and (ii) gain on deemed disposal of equity method investments. |
|
3 Adjusted net income is a non-GAAP financial measure, which is defined as net income before (i) share-based compensation expense and (ii) gain on deemed disposal of equity method investments. |
|
4 One ADS represents one Class A ordinary share. |
"I'm pleased to report that our revenues for the third quarter of 2017 came in at RMB3,143.1 million, exceeding the high end of our guidance for the quarter by 4.8% as we continue to gain growth momentum," commented Mr. Meisong Lai, Founder, Chairman and Chief Executive Officer of ZTO. "Parcel volume growth also accelerated sequentially, increasing 39.4% year-over-year to 1,535.9 million during the quarter. Both our revenues and parcel volume outgrew the industry average as our market share steadily expands when compared to the same period last year. According to data published by the PRC State Post Bureau, ZTO once again received one of the highest scores for customer satisfaction among the major express delivery companies in China during the third quarter. As part of our strategy of aligning the interests of our network partners with ZTO while carefully balancing growth with service quality and profitability, we announced certain increases in the prices of our delivery services last month, which we expect will further enhance service quality, protect the interests of our customers, and offset rising costs for our network partners. I am confident that this increase in price will aid in further improving the stability of our network and enhancing service quality, while helping to create a healthier and more sustainable market environment. We continue to further strengthen our cost leadership position through greater economies of scale and cost cutting initiatives. As part of our efforts to prepare for China's peak e-commerce season, we have been reinvesting in our infrastructure and capacity by installing more automated sorting equipment, expanding our self-owned fleet of high-capacity trucks and increasing the use of digital waybills. According to data from the State Post Bureau, total parcel volume during China's Singles' Day was 331 million, an increase of 31.5% when compared to the same day of last year. Our parcel volume was approximately 65.7 million on the Singles' Day this year, outgrowing the industry average by over 10 percentage points from the same period last year."
Mr. James Guo, Chief Financial Officer of ZTO, added, "Our gross margin during the quarter remained unchanged at 36.2% this quarter compared with the same period last year despite rising labor and fuel costs. Adjusted EBITDA margin also improved to 35.6% from 35.4% in the same period last year as a result of our growing economies of scale and cost cutting initiatives."
Third Quarter 2017 Financial Results
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||
|
2016 |
2017 |
2016 |
2017 |
||||||||||||||||||
|
RMB |
% |
RMB |
US$ |
% |
RMB |
% |
RMB |
US$ |
% |
||||||||||||
|
(in thousands, except percentages) |
|||||||||||||||||||||
|
Express delivery services |
2,254,803 |
95.8 |
2,990,801 |
449,521 |
95.2 |
6,338,210 |
96.1 |
8,339,167 |
1,253,388 |
95.5 |
|||||||||||
|
Sale of accessories |
98,269 |
4.2 |
152,290 |
22,890 |
4.8 |
260,039 |
3.9 |
389,952 |
58,610 |
4.5 |
|||||||||||
|
Total revenues |
2,353,072 |
100.0 |
3,143,091 |
472,411 |
100.0 |
6,598,249 |
100.0 |
8,729,119 |
1,311,998 |
100.0 |
|||||||||||
Revenues were RMB3,143.1 million (US$472.4 million), an increase of 33.6% from RMB2,353.1 million in the same period of 2016. The increase was mainly driven by an increase in parcel volume as a result of overall market growth and an increase in the Company's market share in terms of parcel volume. The Company's parcel volume grew to 1,535.9 million during the third quarter of 2017, an increase of 39.4% from 1,102.0 million in the same period of 2016. Revenue from the sale of accessories were RMB152.3 million, an increase of 55.0% from the same period of 2016, primarily due to increased sales of thermal paper used for digital waybill printing.
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||
|
2016 |
2017 |
2016 |
2017 |
||||||||||||||||||
|
RMB |
% of |
RMB |
US$ |
% of |
RMB |
% of |
RMB |
US$ |
% of |
||||||||||||
|
(in thousands, except percentages) |
|||||||||||||||||||||
|
Line-haul transportation |
880,186 |
37.4 |
1,103,947 |
165,925 |
35.1 |
2,484,403 |
37.7 |
3,286,540 |
493,972 |
37.7 |
|||||||||||
|
Sorting hub cost |
473,118 |
20.1 |
586,060 |
88,086 |
18.6 |
1,358,481 |
20.6 |
1,670,114 |
251,020 |
19.1 |
|||||||||||
|
Cost of accessories sold |
67,846 |
2.9 |
93,008 |
13,979 |
3.0 |
186,385 |
2.8 |
239,141 |
35,943 |
2.7 |
|||||||||||
|
Other costs |
79,446 |
3.4 |
222,308 |
33,413 |
7.1 |
287,237 |
4.4 |
540,998 |
81,313 |
6.2 |
|||||||||||
|
Total cost of revenues |
1,500,596 |
63.8 |
2,005,323 |
301,403 |
63.8 |
4,316,506 |
65.5 |
5,736,793 |
862,248 |
65.7 |
|||||||||||
Total cost of revenues was RMB2,005.3 million (US$301.4 million), an increase of 33.6% from RMB1,500.6 million in the same period last year. The increase was primarily a result of increases in line-haul transportation costs, sorting hub operating costs, cost of accessories sold, and other costs, which were partially offset by a decrease in waybill material cost due to the increased use of digital waybills by the Company's end customers which bear lower costs than paper waybills. The percentage of ZTO's end customers using digital waybills was approximately 88.0% during the third quarter of 2017, an increase from approximately 73.0% during the same period of 2016.
Gross Profit was RMB1,137.8 million (US$171.0 million), an increase of 33.5% from RMB852.5 million in the same period last year. Gross margin remained unchanged at 36.2% compared with the same period last year.
Total Operating Expenses were RMB193.0 million (US$29.0 million), an increase of 66.3% from RMB116.0 million in the same period last year.
Income from operations was RMB944.7 million (US$142.0 million), an increase of 28.3% from RMB736.4 million in the same period last year. Operating margin decreased to 30.1% from 31.3% in the same period last year, primarily due to an increase in employee compensation expenses.
Interest income was RMB45.2 million (US$6.8 million), compared with RMB9.7 million in the same period in 2016, primarily due to the increased amount of cash and bank deposits available for investment since the Company's initial public offering in October 2016.
Interest expense was RMB2.5 million (US$0.4 million), compared with RMB3.8 million in the same period in 2016. The decrease was mainly due to the repayment of bank loans during the previous quarters.
Foreign currency exchange loss, before tax was RMB27.5 million (US$4.1 million), primarily arising from the remeasurement of U.S. dollar denominated bank deposits at the Company's balance sheet date due to the depreciation of the U.S. dollar against the Chinese Renminbi.
Net income was RMB717.2 million (US$107.8 million), compared with RMB547.2 million in the same period last year. Net margin decreased slightly to 22.8% from 23.3% in the same period last year.
Basic and diluted earnings per ADS were RMB1.00 (US$0.15), compared with basic and diluted earnings per ADS of RMB0.78 in the same period last year.
Adjusted net income was RMB730.7 million (US$109.8 million), compared with adjusted net income of RMB547.4 million during the same quarter last year. Adjusted net margin decreased slightly to 23.2% from 23.3% in the same period last year.
EBITDA5 was RMB1,104.6 million (US$166.0 million), compared with RMB832.9 million in the same period last year. EBITDA margin decreased slightly to 35.1% from 35.4% in the same period last year.
Adjusted EBITDA was RMB1,118.1 million (US$168.1 million), compared to RMB833.1 million in the same period last year. Adjusted EBITDA margin increased to 35.6% from 35.4% in the same period last year.
Net cash provided by operating activities was RMB1,024.4 million (US$154.0 million), compared with 846.9 million in the same period last year, mainly attributable to growth in net income and increased deposits for last-mile delivery fees.
5 EBITDA is a non-GAAP financial measure, which is defined as net income before depreciation, amortization, interest expenses and income tax expenses.
Business Outlook
Based on current market conditions and current operations, revenues for the fourth quarter of 2017 is expected to be in the range of RMB3.9 billion (US$586.2 million) to RMB4.1 billion (US$616.2 million), representing a 22.2% to 28.5% increase from the same period of 2016. This represents management's current and preliminary view, which is subject to change.
Company Share Purchase
On May 21, 2017, the Company announced a new share repurchase program whereby ZTO is authorized to repurchase its own Class A ordinary shares in the form of ADSs with an aggregate value of up to US$300 million during the 12-month period thereafter. As of September 30, 2017, the Company has purchased an aggregate of 7,240,865 ADSs at an average purchase price of US$13.89, net of repurchase commissions.
The Company believes that the share repurchase program represents ZTO's confidence in its cash flow and the long-term outlook for the express delivery industry in China. ZTO's fast-growing strategy, asset-light business model and solid operation sallow the Company to generate strong cash flow. The Company believes that the share repurchase program is consistent with the goal of increasing shareholders' value.
Exchange Rate
This announcement contains translation of certain Renminbi amounts into U.S. dollars at specified rates solely for the convenience of readers. Unless otherwise noted, all translations from Renminbi to U.S. dollars were made at the exchange rate of RMB6.6533 to US$1.00, the noon buying rate on September 30, 2017 as set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve Systems.
Use of Non-GAAP Financial Measures
The Company uses EBITDA, adjusted EBITDA, adjusted net income, adjusted EBITDA margin and adjusted net margin, each a non-GAAP financial measure, in evaluating ZTO's operating results and for financial and operational decision-making purposes.
Reconciliations of the Company's non-GAAP financial measures to its U.S. GAAP financial measures are shown in tables at the end of this earnings release, which provide more details about the non-GAAP financial measures.
The Company believes that EBITDA, adjusted EBITDA, adjusted net income, adjusted EBITDA margin and net margin help identify underlying trends in ZTO's business that could otherwise be distorted by the effect of the expenses and gains that the Company includes in income from operations and net income. The Company believes that EBITDA, adjusted EBITDA, adjusted net income, adjusted EBITDA margin and adjusted net margin provide useful information about its operating results, enhance the overall understanding of its past performance and future prospects and allow for greater visibility with respect to key metrics used by ZTO's management in its financial and operational decision-making.
EBITDA, adjusted EBITDA, adjusted net income, adjusted EBITDA margin and adjusted net margin should not be considered in isolation or construed as an alternative to net income or any other measure of performance or as an indicator of the Company's operating performance. Investors are encouraged to review the historical non-GAAP financial measures to the most directly comparable GAAP measures. EBITDA, adjusted EBITDA, adjusted net income, adjusted EBITDA margin and adjusted net margin presented here may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting their usefulness as comparative measures to ZTO's data. ZTO encourages investors and others to review the Company's financial information in its entirety and not rely on a single financial measure.
Conference Call Information
ZTO's management team will host an earnings conference call at 8:00 PM U.S. Eastern Time on Monday, November 20 (9:00 AM Beijing Time on November 21, 2017).
Dial-in details for the earnings conference call are as follows:
|
United States: |
1-888-317-6003 |
|
Hong Kong: |
852-5808-1995 |
|
China: |
4001-206115 |
|
International: |
1-412-317-6061 |
|
Passcode: |
4787417 |
Please dial in ten minutes before the call is scheduled to begin and provide the passcode to join the call.
A replay of the conference call may be accessed by phone at the following numbers until November 27, 2017:
|
United States: |
1-877-344-7529 |
|
International: |
1-412-317-0088 |
|
Passcode: |
10114011 |
Additionally, a live and archived webcast of the conference call will be available at http://zto.investorroom.com.
About ZTO Express (Cayman) Inc.
ZTO Express (Cayman) Inc. (NYSE: ZTO) ("ZTO" or the "Company") is a leading and fast-growing express delivery company in China. ZTO provides express delivery service as well as other value-added logistics services through its extensive and reliable nationwide network coverage in China.
ZTO operates a highly scalable network partner model, which the Company believes is best suited to support the significant growth of e-commerce in China. The Company leverages its network partners to provide pickup and last-mile delivery services, while controlling the mission-critical line-haul transportation and sorting network within the express delivery service value chain.
For more information, please visit http://zto.investorroom.com.
Safe Harbor Statement
This news release contains "forward-looking" statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements include but are not limited to ZTO management quotes and the Company's financial outlook.
These forward-looking statements are not historical facts but instead represent only the Company's belief regarding expected results and events, many of which, by their nature, are inherently uncertain and outside of its control. The Company's actual results and other circumstances may differ, possibly materially, from the anticipated results and events indicated in these forward-looking statements. Announced results for the third quarter of 2017 are preliminary, unaudited and subject to audit adjustment. In addition, the Company may not meet its financial outlook included in this news release and may be unable to grow its business in the manner planned. The Company may also modify its strategy for growth. In addition, there are other risks and uncertainties that could cause the Company's actual results to differ from what it currently anticipates, including those relating to the development of the e-commerce industry in China, its significant reliance on the Alibaba ecosystem, risks associated with its network partners and their employees and personnel, intense competition which could adversely affect the Company's results of operations and market share, any service disruption of the Company's sorting hubs or the outlets operated by its network partners or its technology system. For additional information on these and other important factors that could adversely affect the Company's business, financial condition, results of operations, and prospects, please see its filings with the U.S. Securities and Exchange Commission.
All information provided in this press release and in the attachments is as of the date of the press release. The Company undertakes no obligation to update any forward-looking statement, whether as a result of new information, future events or otherwise, after the date of this release, except as required by law. Such information speaks only as of the date of this release.
|
UNAUDITED CONSOLIDATED FINANCIAL DATA | ||||||||||||
|
Summary of Unaudited Consolidated Comprehensive Income Data: | ||||||||||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, | |||||||||||
|
2016 |
2017 |
2016 |
2017 | |||||||||
|
RMB |
RMB |
US$ |
RMB |
RMB |
US$ | |||||||
|
(in thousands, except for share and per share data) | ||||||||||||
|
Revenues |
2,353,072 |
3,143,091 |
472,411 |
6,598,249 |
8,729,119 |
1,311,998 | ||||||
|
Cost of revenues |
(1,500,596) |
(2,005,323) |
(301,403) |
(4,316,506) |
(5,736,793) |
(862,248) | ||||||
|
Gross profit |
852,476 |
1,137,768 |
171,008 |
2,281,743 |
2,992,326 |
449,750 | ||||||
|
Operating income (expenses): |
||||||||||||
|
Selling, general and administrative |
(128,396) |
(193,422) |
(29,072) |
(509,124) |
(558,060) |
(83,877) | ||||||
|
Other operating income, net |
12,354 |
398 |
60 |
20,377 |
88,455 |
13,295 | ||||||
|
Total operating expenses |
(116,042) |
(193,024) |
(29,012) |
(488,747) |
(469,605) |
(70,582) | ||||||
|
Income from operations |
736,434 |
944,744 |
141,996 |
1,792,996 |
2,522,721 |
379,168 | ||||||
|
Other income (expenses): |
||||||||||||
|
Interest income |
9,717 |
45,177 |
6,790 |
30,528 |
113,374 |
17,040 | ||||||
|
Interest expense |
(3,766) |
(2,479) |
(373) |
(12,152) |
(13,216) |
(1,986) | ||||||
|
Gain on deemed disposal of equity method |
— |
— |
— |
9,551 |
— |
— | ||||||
|
Foreign currency exchange loss, before tax |
5,021 |
(27,542) |
(4,139) |
5,021 |
(33,386) |
(5,018) | ||||||
|
Income before income tax, and share of loss in |
747,406 |
959,900 |
144,274 |
1,825,944 |
2,589,493 |
389,204 | ||||||
|
Income tax expense |
(186,468) |
(237,670) |
(35,722) |
(480,440) |
(637,602) |
(95,832) | ||||||
|
Share of loss in equity method investments |
(13,761) |
(5,000) |
(751) |
(33,711) |
(14,868) |
(2,235) | ||||||
|
Net income |
547,177 |
717,230 |
107,801 |
1,311,793 |
1,937,023 |
291,137 | ||||||
|
Net loss (income) attributable to |
(115) |
(260) |
(39) |
1,863 |
333 |
50 | ||||||
|
Net income attributable to ZTO Express |
547,062 |
716,970 |
107,762 |
1,313,656 |
1,937,356 |
291,187 | ||||||
|
Change in redemption value of convertible |
(40,269) |
— |
— |
(119,992) |
— |
— | ||||||
|
Net income attributable to ordinary |
506,793 |
716,970 |
107,762 |
1,193,664 |
1,937,356 |
291,187 | ||||||
|
Net earnings per share/ADS attributable to |
||||||||||||
|
Basic |
0.78 |
1.00 |
0.15 |
1.85 |
2.70 |
0.40 | ||||||
|
Diluted |
0.78 |
1.00 |
0.15 |
1.85 |
2.69 |
0.40 | ||||||
|
Weighted average shares used in calculating |
||||||||||||
|
Basic |
618,384,686 |
716,138,386 |
716,138,386 |
615,406,907 |
718,790,306 |
718,790,306 | ||||||
|
Diluted |
618,384,686 |
716,478,593 |
716,478,593 |
615,406,907 |
719,221,212 |
719,221,212 | ||||||
|
Other comprehensive income, net of tax of nil: |
||||||||||||
|
Foreign currency translation adjustment |
3,701 |
(179,986) |
(27,052) |
29,530 |
(413,408) |
(62,136) | ||||||
|
Comprehensive income |
550,878 |
537,244 |
80,749 |
1,341,323 |
1,523,615 |
229,001 | ||||||
|
Comprehensive loss (income) attributable to |
(115) |
(260) |
(39) |
1,863 |
333 |
50 | ||||||
|
Comprehensive income attributable to ZTO |
550,763 |
536,984 |
80,710 |
1,343,186 |
1,523,948 |
229,051 | ||||||
|
Unaudited Consolidated Balance Sheets Data: | ||||||
|
As of | ||||||
|
December 31, |
September 30, 2017 | |||||
|
RMB |
RMB |
US$ | ||||
|
(in thousands, except for share and per share data) | ||||||
|
ASSETS |
||||||
|
Current assets: |
||||||
|
Cash and cash equivalents |
11,287,789 |
5,180,344 |
778,613 | |||
|
Restricted cash |
635,366 |
257,945 |
38,769 | |||
|
Accounts receivable, net of allowance for doubtful accounts of |
197,803 |
198,908 |
29,896 | |||
|
Short-term investment |
— |
5,522,239 |
830,000 | |||
|
Inventories |
33,959 |
28,549 |
4,291 | |||
|
Advances to suppliers |
646,666 |
245,556 |
36,907 | |||
|
Prepayments and other current assets |
379,055 |
655,658 |
98,547 | |||
|
Amounts due from related parties |
5,400 |
9,900 |
1,488 | |||
|
Total current assets |
13,186,038 |
12,099,099 |
1,818,511 | |||
|
Investments in equity investees |
537,175 |
556,556 |
83,651 | |||
|
Property and equipment, net |
4,065,562 |
5,839,191 |
877,638 | |||
|
Land use rights, net |
1,302,869 |
1,512,024 |
227,259 | |||
|
Goodwill |
4,157,111 |
4,157,111 |
624,819 | |||
|
Deferred tax assets |
109,030 |
185,197 |
27,835 | |||
|
Other non-current assets |
45,953 |
123,550 |
18,571 | |||
|
TOTAL ASSETS |
23,403,738 |
24,472,728 |
3,678,284 | |||
|
LIABILITIES AND EQUITY |
||||||
|
Current liabilities |
||||||
|
Short-term bank borrowing |
450,000 |
250,000 |
37,575 | |||
|
Accounts payable |
636,422 |
572,145 |
85,994 | |||
|
Advances from customers |
229,724 |
247,824 |
37,248 | |||
|
Income tax payable |
418,310 |
290,269 |
43,628 | |||
|
Amounts due to related parties |
131,425 |
94,219 |
14,161 | |||
|
Other current liabilities |
1,656,590 |
2,191,011 |
329,313 | |||
|
Total current liabilities |
3,522,471 |
3,645,468 |
547,919 | |||
|
Deferred tax liabilities |
130,520 |
128,315 |
19,286 | |||
|
Other non-current liabilities |
— |
73,980 |
11,119 | |||
|
TOTAL LIABILITIES |
3,652,991 |
3,847,763 |
578,324 | |||
|
As of | ||||||
|
December 31, |
September 30, 2017 | |||||
|
RMB |
RMB |
US$ | ||||
|
Shareholders' equity |
||||||
|
Ordinary shares (US$0.0001 par value; 10,000,000,000 shares authorized, |
471 |
471 |
71 | |||
|
Additional paid-in capital |
15,940,206 |
15,963,031 |
2,399,265 | |||
|
Treasury shares, at cost |
— |
(671,733) |
(100,962) | |||
|
Retained earnings |
3,509,707 |
5,447,063 |
818,701 | |||
|
Accumulated other comprehensive (loss) income |
294,649 |
(118,759) |
(17,850) | |||
|
ZTO Express (Cayman) Inc. shareholders' equity |
19,745,033 |
20,620,073 |
3,099,225 | |||
|
Noncontrolling interests |
5,714 |
4,892 |
735 | |||
|
Total Equity |
19,750,747 |
20,624,965 |
3,099,960 | |||
|
TOTAL LIABILITIES AND EQUITY |
23,403,738 |
24,472,728 |
3,678,284 | |||
|
Summary of Unaudited Consolidated Cash Flow Data: | ||||||||||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, | |||||||||||
|
2016 |
2017 |
2016 |
2017 | |||||||||
|
RMB |
RMB |
US$ |
RMB |
RMB |
US$ | |||||||
|
(in thousands) | ||||||||||||
|
Net cash provided by operating |
846,932 |
1,024,381 |
153,966 |
1,388,992 |
2,259,137 |
339,551 | ||||||
|
Net cash used in investing |
(888,202) |
(1,128,970) |
(169,686) |
(1,996,929) |
(7,572,212) |
(1,138,114) | ||||||
|
Net cash provided by financing |
(26,754) |
(403,295) |
(60,616) |
71,246 |
(859,685) |
(129,211) | ||||||
|
Effect of exchange rate changes |
2,732 |
(117,917) |
(17,723) |
22,417 |
(312,106) |
(46,910) | ||||||
|
Net decrease in cash and cash |
(65,292) |
(625,801) |
(94,059) |
(514,274) |
(6,484,866) |
(974,684) | ||||||
|
Cash and cash equivalents at |
2,269,780 |
6,064,090 |
911,441 |
2,718,762 |
11,923,155 |
1,792,066 | ||||||
|
Cash and cash equivalents at end |
2,204,488 |
5,438,289 |
817,382 |
2,204,488 |
5,438,289 |
817,382 | ||||||
|
6 The amount of cash used in investing activities mainly includes purchases of the fixed term bank deposits with an original maturity of six to nine months. For the third quarter of 2017, the Company purchased approximately RMB2.4 billion (US$365.0 million) of such deposits. |
|
7 In November 2016, the FASB issued ASU No. 2016-18 ("ASU 2016-18"), Statement of Cash Flows (Topic 230) - Restricted Cash. This ASU requires amounts generally described as restricted cash and restricted cash equivalents to be included with cash and cash equivalents when reconciling beginning-of-period and end-of-period total amounts shown on the statement of cash flows. The provisions of ASU 2016-18 are effective for reporting periods beginning after December 15, 2017 and are to be applied retrospectively; early adoption is permitted. We elected, as permitted by the standards, to early adopt ASU 2016-18 in the first quarter of 2017.In connection with the adoption of this update, we have reclassified RMB15.2 million and RMB39.6 million of restricted cash from operating activities to the cash, cash equivalents, and restricted cash balance in the three-month and nine-month periods ended September 30, 2016, respectively, to be consistent with the 2017 presentation. |
|
Reconciliations of GAAP and Non-GAAP Results | ||||||||||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, | |||||||||||
|
2016 |
2017 |
2016 |
2017 | |||||||||
|
RMB |
RMB |
US$ |
RMB |
RMB |
US$ | |||||||
|
(in thousands, except for share and per share data) | ||||||||||||
|
Net income |
547,177 |
717,230 |
107,801 |
1,311,793 |
1,937,023 |
291,137 | ||||||
|
Add: |
||||||||||||
|
Share-based compensation expense |
251 |
13,492 |
2,028 |
122,251 |
27,235 |
4,093 | ||||||
|
Less: |
||||||||||||
|
Gain on deemed disposal of equity |
— |
— |
— |
(9,551) |
— |
— | ||||||
|
Adjusted net income |
547,428 |
730,722 |
109,829 |
1,424,493 |
1,964,258 |
295,230 | ||||||
|
Net income |
547,177 |
717,230 |
107,801 |
1,311,793 |
1,937,023 |
291,137 | ||||||
|
Add: |
||||||||||||
|
Depreciation |
89,174 |
138,757 |
20,855 |
202,635 |
387,851 |
58,295 | ||||||
|
Amortization |
6,310 |
8,455 |
1,271 |
16,347 |
24,752 |
3,720 | ||||||
|
Interest expenses |
3,766 |
2,479 |
373 |
12,152 |
13,216 |
1,986 | ||||||
|
Income tax expenses |
186,468 |
237,670 |
35,722 |
480,440 |
637,602 |
95,832 | ||||||
|
EBITDA |
832,895 |
1,104,591 |
166,022 |
2,023,367 |
3,000,444 |
450,970 | ||||||
|
Add: |
||||||||||||
|
Share-based compensation expense |
251 |
13,492 |
2,028 |
122,251 |
27,235 |
4,093 | ||||||
|
Less: |
||||||||||||
|
Gain on deemed disposal of equity |
— |
— |
— |
(9,551) |
— |
— | ||||||
|
Adjusted EBITDA |
833,146 |
1,118,083 |
168,050 |
2,136,067 |
3,027,679 |
455,063 | ||||||
For investor and media inquiries, please contact:
ZTO
Ms. Sophie Li
Investor Relations Director
E-mail: ir@zto.com
Christensen
In China
Mr. Christian Arnell
Phone: +86-10-5900-1548
E-mail: carnell@christensenir.com
In US
Mr. Tip Fleming
Phone: +1-917-412-3333
Email: tfleming@Christensenir.com
SOURCE ZTO Express (Cayman) Inc.