Parcel Volume of 8.5 Billion Packages for Full Year 2018, Market Share Increased to 16.8%
2019 Parcel Volume Growth Target Accelerated to Further Expand Market Lead
US$0.24 per Share Dividend Announced for 2018
SHANGHAI, March 12, 2019 /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 fourth quarter and fiscal year ended December 31, 2018[1]. The Company generated parcel volume growth which surpassed the market average by 10.5 percentage points and expanded its market share in terms of parcel volume to 16.8% by the end of 2018. Full year adjusted net income beat consensus and was RMB4.2 billion with RMB4.4billion in cash generated from operating activities.
Fourth Quarter 2018 Financial Highlights
Fiscal Year 2018 Financial Highlights
Operational Highlights for Fourth Quarter 2018
[1] An investor relations presentation accompanies this earnings release and can be found at ir.zto.com. |
[2] Starting from January 1, 2018, the Company adopted a newly enacted revenue accounting standard (ASC 606), which requires its delivery services revenue |
[3] Adjusted EBITDA is a non-GAAP financial measure, which is defined as net income before depreciation, amortization, interest expenses and income tax |
[4] Adjusted net income is a non-GAAP financial measure, which is defined as net income before share-based compensation expense and non-recurring items |
[5] One ADS represents one Class A ordinary share. |
Mr. Meisong Lai, Founder, Chairman and Chief Executive Officer of ZTO, commented "ZTO delivered a strong fourth quarter and closed out 2018 with a 1.3 percentage point increase in market share to 16.8%. We maintained our leadership position in the Chinese express delivery industry in terms of parcel volume, customer satisfaction and profit generation."
Mr. Lai added, "The Chinese express delivery industry continued to demonstrate healthy growth momentum with an increase of over 10 billion parcels in 2018. Fueled by the steady expansion of the Chinese economy, express delivery industry will further improve scale and efficiency allowing consumers to spend less for more with faster delivery, and enabling adjacent industries to innovate in supply chain management. ZTO's consistent strategy is to build a sorting and transit platform with superior scale and efficiency which is also well-integrated with our nationwide outlets with the highest density and best-in-kind profitability. We will accelerate our growth for 2019 with a goal to increase our parcel volume 15 percentage points faster than the industry average to seize market opportunities and further expand our competitive lead. Through increased investments in infrastructure and technology, effective implementation of policies that reach the frontiers of our network, plus strategic placement and development of new product and services, we aim to achieve increase in quality of services, market share and profit generation, and ultimately deliver consistent and sustainable long-term value to our shareholders."
Ms. Huiping Yan, Chief Financial Officer of ZTO, added, "We beat consensus expectations for both parcel volume growth and earnings during the fourth quarter and the full year of 2018. Through sound execution of our corporate initiatives, the impact of intensifying competition on core express delivery ASP was kept in check to stay below 7% for the year, and cost productivity allowed us to drive down combined unit line-haul transportation and sorting hub costs per parcel by RMB0.11 for the year. Gross margin for our core express delivery business was 32.6% in 2018 compared to 33.9% last year. SG&A costs as a percentage of total revenue increased from 6.0% last year to 6.9%, which included the lump sum share-based compensation charge representing 1.1% of total revenue. Our corporate cost structure remains effective and provides healthy leverage. Adjusted net income grew 30.1% to 4.2 billion in 2018 while cash generated from operating activities was 4.4 billion. ZTO is well positioned to deliver stronger growth in 2019."
Fourth Quarter 2018 Financial Results
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||
2017 | 2018 | 2017 | 2018 | ||||||||||||||||||
RMB | % | RMB | US$ | % | RMB | % | RMB | US$ | % | ||||||||||||
(in thousands, except percentages) | |||||||||||||||||||||
Express delivery services | 3,834,522 | 88.5 | 4,960,190 | 721,431 | 88.1 | 12,173,690 | 93.2 | 15,400,080 | 2,239,850 | 87.5 | |||||||||||
Freight forwarding services | 269,557 | 6.2 | 392,525 | 57,090 | 7.0 | 269,557 | 2.1 | 1,278,741 | 185,985 | 7.3 | |||||||||||
Sale of accessories | 201,764 | 4.7 | 252,806 | 36,769 | 4.5 | 591,716 | 4.5 | 812,866 | 118,226 | 4.6 | |||||||||||
Others | 25,110 | 0.6 | 22,011 | 3,201 | 0.4 | 25,110 | 0.2 | 112,764 | 16,400 | 0.6 | |||||||||||
Total revenues | 4,330,953 | 100.0 | 5,627,532 | 818,491 | 100.0 | 13,060,073 | 100.0 | 17,604,451 | 2,560,461 | 100.0 | |||||||||||
Revenues were RMB5,627.5 million (US$818.5 million), an increase of 29.9% from RMB4,331.0 million in the same period of 2017. Revenue from express delivery services increased by 29.4% compared to the same period of 2017, mainly driven by a 34.7% increase in parcel volume and partially offset by a decrease in unit price per parcel resulted from incremental volume incentives in response to competition. Revenue from freight forwarding services, which the Company acquired during the fourth quarter of 2017, increased 45.6% when compared to the same period of 2017. The increase in revenue from sales of accessories was consistent with increase in the sale of thermal paper used for the printing of digital waybills. Other revenues are composed of new service offerings such as financing and advertising services.
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||
2017 | 2018 | 2017 | 2018 | ||||||||||||||||
RMB | % of | RMB | US$ | % of | RMB | % of | RMB | US$ | % of | ||||||||||
(in thousands, except percentages) | |||||||||||||||||||
Line-haul transportation | 1,511,259 | 35.0 | 1,947,587 | 283,264 | 34.6 | 4,797,799 | 36.7 | 5,757,701 | 837,422 | 32.7 | |||||||||
Sorting hub cost | 768,641 | 17.7 | 1,043,404 | 151,757 | 18.5 | 2,438,754 | 18.7 | 3,197,667 | 465,081 | 18.2 | |||||||||
Freight forwarding cost | 260,429 | 6.0 | 385,454 | 56,062 | 6.8 | 260,429 | 2.0 | 1,239,439 | 180,269 | 7.0 | |||||||||
Cost of accessories sold | 127,718 | 3.0 | 158,071 | 22,990 | 2.8 | 366,859 | 2.8 | 491,722 | 71,518 | 2.8 | |||||||||
Other costs | 309,649 | 7.1 | 542,827 | 78,952 | 9.8 | 850,648 | 6.5 | 1,553,039 | 225,881 | 8.8 | |||||||||
Total cost of revenues | 2,977,696 | 68.8 | 4,077,343 | 593,025 | 72.5 | 8,714,489 | 66.7 | 12,239,568 | 1,780,171 | 69.5 | |||||||||
Total cost of revenues was RMB4,077.3 million (US$593.0 million), an increase of 36.9% from RMB2,977.7 million in the same period last year.
Gross Profit was RMB1,550.2 million (US$225.5million), an increase of 14.6% from RMB1,353.3 million in the same period last year. Gross margin decreased to 27.5% from 31.2% in the same period last year. The decrease in gross margin was mainly driven by parcel volume growth but partially offset by (i) a decrease in unit price per parcel due to competition; (ii) an increase in services to large enterprise customers at a relatively lower margin; and (iii) an increase in third-party transportation cost during peak seasons. In addition, the lower-margin freight forwarding business caused minor dilution.
Total Operating Expenses were RMB197.0 million (US$28.6 million), compared to RMB127.5 million in the same period last year.
Income from operations was RMB1,353.2 million (US$196.8 million), an increase of 10.4% from RMB1,225.7 million for the same period last year. Operating margin decreased to 24.0% from 28.3% in the same period last year, mainly driven by the decrease in gross margin by 3.7 percentage points.
Interest income was RMB146.1 million (US$21.3 million), compared with RMB53.0 million in the same period in 2017, resulting from an increase in the amount of cash and interest-bearing bank deposits.
Interest expense was zero compared with RMB2.5 million in the same period in 2017. There was no borrowing during the fourth quarter of 2018.
Impairment of investment in equity investee was zero for the quarter, compared with RMB30.0 million in the same period in 2017.
Foreign currency exchange gain, before tax was RMB1.7million (US$0.2 million) in the fourth quarter of 2018.
Income tax expenses were RMB222.6 million (US$32.4 million) and the effective income tax rate was 14.8% for the fourth quarter of 2018. The income tax expenses of RMB8.8 million in the fourth quarter of 2017 reflected the full year income tax credit of RMB285.9 million as one of the Company's subsidiaries was recognized as a High and New Technology Enterprise ("HNTE") by relevant PRC authorities in December 2017 which can enjoy a reduced income tax rate of 15% from a statutory rate of 25% for a three-year period starting January 1, 2017 through December 31, 2019.
Net income was RMB1,278.9 million (US$186.0 million), an increase of 4.7% from RMB1,221.9 million in the same period last year.
Basic and diluted earnings per ADS were RMB1.62 (US$0.24), compared with basic and diluted earnings per ADS of RMB1.72 and RMB1.71, respectively, in the same period last year.
Adjusted net income was RMB1,289.7 million (US$187.6 million), compared with adjusted net income of RMB1,265.4 million during the same quarter last year.
EBITDA was RMB1,755.1 million (US$255.3 million), compared with RMB1,380.8 million in the same period last year.
Adjusted EBITDA was RMB1,766.0 million (US$256.8 million), compared to RMB1,424.3 million in the same period last year.
Net cash provided by operating activities was RMB1,802.3 million (US$262.1 million), compared with RMB1,371.5 million in the same period last year.
Fiscal Year 2018 Financial Results
Revenues were RMB17,604.5 million (US$2,560.5 million), an increase of 34.8% from RMB13,060.1 million last year. The increase was mainly driven by a growth in parcel volume to 8,524 million during 2018 from 6,219 million in 2017. The COE Business acquired on October 1, 2017 contributed RMB1,278.7 million (US$186.0 million) full year revenue in 2018, compared with RMB269.6 million for the fourth quarter of 2017.
Total cost of revenues was RMB12,239.6 million (US$1,780.2 million), an increase of 40.5% from RMB8,714.5 million in the same period last year. Combined line-haul transportation cost and sorting hub operating cost per unit express delivery service decreased 11 cents for the year of 2018 driven by cost effective initiatives.
Gross Profit was RMB5,364.9 million (US$780.3 million), an increase of 23.5% from RMB4,345.6 million last year. Gross profit margin decreased to 30.5% from 33.3% in 2017, and was primarily attributable to parcel volume growth and productivity gain partially offset by (i) decrease in unit price; (ii) increase in lower margin full-year consolidated freight forwarding and lower margin enterprise customers business.
Total Operating Expenses were RMB1,032.7 million (US$150.2 million), compared to RMB597.1 million last year.
Income from operations was RMB4,332.2 million (US$630.1 million), an increase of 15.6% from RMB3,748.4 million last year. Operating margin decreased to 24.6% from 28.7% last year, primarily due to the decrease in gross margin by 2.8 percentage points.
Interest income was RMB401.2 million (US$58.3 million), compared with RMB166.3 million in 2017, primarily due to the increased amount of cash and interest-earning bank deposits.
Interest expense was RMB0.8 million (US$0.1 million), compared with RMB15.7 million in 2017. There was no borrowing since the second quarter of 2018.
Impairment of investment in equity investee was zero for this year, compared with RMB30.0 million in 2017 associated with the Company's investment in Wheat Commune Group Inc., a campus-focused delivery and retail service provider in China, as it revamped its business model.
Gain on disposal of equity investees was RMB562.6 million (US$81.8 million) and was mainly composed of the share disposal of the Hive Box investment for a cash consideration of RMB697.9 million (US$105.5 million) in 2018.
Foreign currency exchange net gain was RMB41.2 million (US$6.0 million) was mainly due to the appreciation of the onshore U.S. dollar-denominated bank deposits against the Chinese Renminbi.
Net income increased 38.9% to RMB4,387.9 million (US$638.2 million) from RMB3,158.9 million in 2017. Net income margin increased to 24.9% from 24.2% in 2017.
Basic and diluted earnings per ADS were RMB5.83 (US$0.85) and RMB5.82 (US$0.85), respectively, compared with basic and diluted earnings per ADS of RMB4.41 and RMB4.40 last year.
Adjusted net income was RMB4,201.1 million (US$611.0 million), compared with adjusted net income of RMB3,229.6 million during last year.
EBITDA was RMB6,171.5 million (US$897.6 million), compared with RMB4,381.3 million last year.
Adjusted EBITDA was RMB5,858.4 million (US$852.1 million), compared with RMB4,452.0 million last year.
Net cash provided by operating activities was RMB4,404.1million (US$640.5 million), compared with RMB3,630.7 million last year.
Business Outlook
Based on the current market conditions and current operations, the Company's parcel volume for 2019 is expected to be in the range of 11.51 billion to 11.93 billion, representing a 35% to 40% increase year over year, and the Company's adjusted net income is expected to be in the range of RMB4.8 billion to RMB5.2 billion, representing a 14.3% to 23.8% increase from the same period of 2018. The Company will no longer provide quarterly estimates going forward. Above estimates represent management's current and preliminary view, which are subject to change.
Special Dividend
The board of directors has approved a special dividend of US$0.24 per ADS for 2018, which is expected to be paid on April 8, 2019 to shareholders of record as of the close of business on April 1, 2019.
Company Share Purchase
On November 15, 2018, 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$500 million during an 18-month period thereafter. The Company expects to fund the repurchase out of its existing cash balance. During the fourth quarter of 2018, the Company has purchased an aggregate of 1,700,000 ADSs at an average purchase price of US$15.85 per ADS, including repurchase commissions.
The Company believes that the share repurchase program represents ZTO's confidence in the overall market opportunities as well as ZTO's solid operating fundamentals and financial strength for sustained profitable growth and value creation for its shareholders.
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 RMB6.8755 to US$1.00, the noon buying rate on December 28, 2018 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 adjusted EBITDA and adjusted net income, 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 adjusted EBITDA and adjusted net income 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 adjusted EBITDA and adjusted net income 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.
Adjusted EBITDA and adjusted net income 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. Adjusted EBITDA and adjusted net income 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 9:00 PM U.S. Eastern Time on Tuesday, March 12, 2019 (9:00 AM Beijing Time on March 13, 2019).
Dial-in details for the earnings conference call are as follows:
United States: | 1-888-317-6003 |
Hong Kong: | 852-5808-1995 |
China: | 4001-201203 |
International: | 1-412-317-6061 |
Passcode: | 1062029 |
Please dial in 15 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 March 19, 2019:
United States: | 1-877-344-7529 |
International: | 1-412-317-0088 |
Passcode: | 10128825 |
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 the Company's unaudited results for the fourth quarter of 2018, 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 fourth quarter and fiscal year of 2018 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.
For investor and media inquiries, please contact:
ZTO
Investor Relations Department
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
UNAUDITED CONSOLIDATED FINANCIAL DATA | |||||||||||||
Summary of Unaudited Consolidated Comprehensive Income Data: | |||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||
2017 | 2018 | 2017 | 2018 | ||||||||||
RMB | RMB | US$ | RMB | RMB | US$ | ||||||||
(in thousands, except for share and per share data) | |||||||||||||
Revenues | 4,330,953 | 5,627,532 | 818,491 | 13,060,073 | 17,604,451 | 2,560,461 | |||||||
Cost of revenues | (2,977,696) | (4,077,343) | (593,025) | (8,714,489) | (12,239,568) | (1,780,171) | |||||||
Gross profit | 1,353,257 | 1,550,189 | 225,466 | 4,345,584 | 5,364,883 | 780,290 | |||||||
Operating income (expenses): | |||||||||||||
Selling, general and administrative | (222,459) | (276,424) | (40,204) | (780,517) | (1,210,717) | (176,091) | |||||||
Other operating income, net | 94,913 | 79,458 | 11,557 | 183,368 | 178,057 | 25,897 | |||||||
Total operating expenses | (127,546) | (196,966) | (28,647) | (597,149) | (1,032,660) | (150,194) | |||||||
Income from operations | 1,225,711 | 1,353,223 | 196,819 | 3,748,435 | 4,332,223 | 630,096 | |||||||
Other income (expenses): | |||||||||||||
Interest income | 52,950 | 146,139 | 21,255 | 166,325 | 401,162 | 58,347 | |||||||
Interest expense | (2,452) | — | — | (15,668) | (780) | (113) | |||||||
Gain on disposal of equity investees and | — | — | — | — | 562,637 | 81,832 | |||||||
Impairment of investment in equity investee | (30,000) | — | — | (30,000) | — | — | |||||||
Foreign currency exchange gain/(loss), | (14,763) | 1,659 | 241 | (48,149) | 41,189 | 5,991 | |||||||
Income before income tax, and share of loss in | 1,231,446 | 1,501,021 | 218,315 | 3,820,943 | 5,336,431 | 776,153 | |||||||
Income tax expense | (8,759) | (222,639) | (32,381) | (646,361) | (929,133) | (135,137) | |||||||
Share of gain/(loss) in equity method | (813) | 472 | 69 | (15,682) | (19,386) | (2,820) | |||||||
Net income | 1,221,874 | 1,278,854 | 186,003 | 3,158,900 | 4,387,912 | 638,196 | |||||||
Net loss (income) attributable to | 431 | (3,312) | (482) | 763 | (4,887) | (711) | |||||||
Net income attributable to ZTO Express | 1,222,305 | 1,275,542 | 185,521 | 3,159,663 | 4,383,025 | 637,485 | |||||||
Net income attributable to ordinary | 1,222,305 | 1,275,542 | 185,521 | 3,159,663 | 4,383,025 | 637,485 | |||||||
Net earnings per share/ADS attributable to | |||||||||||||
Basic | 1.72 | 1.62 | 0.24 | 4.41 | 5.83 | 0.85 | |||||||
Diluted | 1.71 | 1.62 | 0.24 | 4.40 | 5.82 | 0.85 | |||||||
Weighted average shares used in calculating | |||||||||||||
Basic | 712,237,048 | 786,966,574 | 786,966,574 | 717,138,526 | 751,814,077 | 751,814,077 | |||||||
Diluted | 712,788,475 | 787,966,142 | 787,966,142 | 717,599,562 | 752,672,956 | 752,672,956 | |||||||
Other comprehensive income, net of tax of nil: | |||||||||||||
Foreign currency translation adjustment | (177,137) | 23,488 | 3,416 | (590,545) | 867,612 | 126,189 | |||||||
Comprehensive income | 1,044,737 | 1,302,342 | 189,419 | 2,568,355 | 5,255,524 | 764,385 | |||||||
Comprehensive loss (income) attributable to | 431 | (3,312) | (482) | 763 | (4,887) | (711) | |||||||
Comprehensive income attributable to ZTO | 1,045,168 | 1,299,030 | 188,937 | 2,569,118 | 5,250,637 | 763,674 |
Unaudited Consolidated Balance Sheets Data: | |||||||
As of | |||||||
December 31, | December 31, 2018 | ||||||
RMB | RMB | US$ | |||||
(in thousands, except for share and per share data) | |||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | 5,425,024 | 4,622,554 | 672,323 | ||||
Restricted cash | 348,710 | 400 | 58 | ||||
Accounts receivable, net of allowance for doubtful accounts of | 287,835 | 596,995 | 86,829 | ||||
Financing receivables | 64,030 | 517,983 | 75,339 | ||||
Short-term investment | 5,224,559 | 13,599,852 | 1,978,017 | ||||
Inventories | 34,231 | 43,813 | 6,372 | ||||
Advances to suppliers | 263,574 | 337,874 | 49,142 | ||||
Prepayments and other current assets | 719,983 | 1,507,996 | 219,329 | ||||
Amounts due from related parties | 9,900 | 6,600 | 960 | ||||
Total current assets | 12,377,846 | 21,234,067 | 3,088,369 | ||||
Investments in equity investees | 610,160 | 2,207,410 | 321,054 | ||||
Property and equipment, net | 6,473,010 | 9,035,704 | 1,314,190 | ||||
Land use rights, net | 1,602,908 | 1,969,176 | 286,405 | ||||
Intangible assets, net | 60,424 | 54,227 | 7,887 | ||||
Goodwill | 4,241,541 | 4,241,541 | 616,907 | ||||
Deferred tax assets | 152,763 | 318,063 | 46,260 | ||||
Other non-current assets | 308,986 | 622,669 | 90,563 | ||||
TOTAL ASSETS | 25,827,638 | 39,682,857 | 5,771,635 | ||||
LIABILITIES AND EQUITY | |||||||
Current liabilities | |||||||
Short-term bank borrowing | 250,000 | — | — | ||||
Accounts payable | 889,139 | 1,311,807 | 190,794 | ||||
Advances from customers | 258,965 | 436,710 | 63,517 | ||||
Income tax payable | 221,926 | 405,683 | 59,004 | ||||
Amounts due to related parties | 114,913 | 132,216 | 19,230 | ||||
Acquisition consideration payable | 130,004 | 19,581 | 2,848 | ||||
Dividends payable | — | 1,699 | 247 | ||||
Other current liabilities | 2,281,067 | 2,833,769 | 412,157 | ||||
Total current liabilities | 4,146,014 | 5,141,465 | 747,797 | ||||
Deferred tax liabilities | 157,320 | 157,940 | 22,971 | ||||
Acquisition consideration payable | 22,942 | 22,942 | 3,337 | ||||
Other non-current liabilities | 60,045 | 90,961 | 13,231 | ||||
TOTAL LIABILITIES | 4,386,321 | 5,413,308 | 787,336 |
As of | |||||||
December 31, | December 31, 2018 | ||||||
RMB | RMB | US$ | |||||
Shareholders' equity | |||||||
Ordinary shares (US$0.0001 par value; 10,000,000,000 shares authorized, | 471 | 523 | 76 | ||||
Additional paid-in capital | 15,975,979 | 24,137,681 | 3,510,680 | ||||
Treasury shares, at cost | (914,611) | (1,545,077) | (224,722) | ||||
Retained earnings | 6,669,370 | 11,052,395 | 1,607,504 | ||||
Accumulated other comprehensive (loss) income | (295,896) | 571,716 | 83,153 | ||||
ZTO Express (Cayman) Inc. shareholders' equity | 21,435,313 | 34,217,238 | 4,976,691 | ||||
Noncontrolling interests | 6,004 | 52,311 | 7,608 | ||||
Total Equity | 21,441,317 | 34,269,549 | 4,984,299 | ||||
TOTAL LIABILITIES AND EQUITY | 25,827,638 | 39,682,857 | 5,771,635 |
Summary of Unaudited Consolidated Cash Flow Data: | |||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||
2017 | 2018 | 2017 | 2018 | ||||||||||
RMB | RMB | US$ | RMB | RMB | US$ | ||||||||
(in thousands) | |||||||||||||
Net cash provided by operating | 1,371,547 | 1,802,342 | 262,140 | 3,630,684 | 4,404,051 | 640,543 | |||||||
Net cash used in investing | (722,335) | (3,330,041) | (484,334) | (8,294,547) | (12,872,633) | (1,872,247) | |||||||
Net cash provided by/(used in) | (201,873) | (153,225) | (22,286) | (1,061,558) | 7,042,122 | 1,024,234 | |||||||
Effect of exchange rate changes | (111,894) | 32,519 | 4,730 | (424,000) | 275,680 | 40,096 | |||||||
Net increase/(decrease) in cash, | 335,445 | (1,648,405) | (239,750) | (6,149,421) | (1,150,780) | (167,374) | |||||||
Cash, cash equivalents and | 5,438,289 | 6,271,359 | 912,131 | 11,923,155 | 5,773,734 | 839,755 | |||||||
Cash, cash equivalents and | 5,773,734 | 4,622,954 | 672,381 | 5,773,734 | 4,622,954 | 672,381 |
[6] The amount of cash used in investing activities mainly includes purchases of the fixed term bank deposits with an original maturity of three |
[7] The amount of cash provided by/(used in) financing activities mainly includes the proceeds from Alibaba's investment, which are |
Reconciliations of GAAP and Non-GAAP Results | |||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||
2017 | 2018 | 2017 | 2018 | ||||||||||
RMB | RMB | US$ | RMB | RMB | US$ | ||||||||
(in thousands, except for share and per share data) | |||||||||||||
Net income | 1,221,874 | 1,278,854 | 186,003 | 3,158,900 | 4,387,912 | 638,196 | |||||||
Add: | |||||||||||||
Share-based compensation expense | 13,492 | 10,876 | 1,582 | 40,727 | 249,478 | 36,285 | |||||||
Impairment of investment in equity | 30,000 | — | — | 30,000 | — | — | |||||||
Less: | |||||||||||||
Gain on disposal of equity | — | — | — | — | (436,277) | (63,454) | |||||||
Adjusted net income | 1,265,366 | 1,289,730 | 187,585 | 3,229,627 | 4,201,113 | 611,027 | |||||||
Net income | 1,221,874 | 1,278,854 | 186,003 | 3,158,900 | 4,387,912 | 638,196 | |||||||
Add: | |||||||||||||
Depreciation | 135,002 | 243,940 | 35,480 | 522,853 | 809,005 | 117,665 | |||||||
Amortization | 12,760 | 9,641 | 1,402 | 37,512 | 44,713 | 6,503 | |||||||
Interest expenses | 2,452 | — | — | 15,668 | 780 | 113 | |||||||
Income tax expenses | 8,759 | 222,639 | 32,381 | 646,361 | 929,133 | 135,137 | |||||||
EBITDA | 1,380,847 | 1,755,074 | 255,266 | 4,381,294 | 6,171,543 | 897,614 | |||||||
Add: | |||||||||||||
Share-based compensation expense | 13,492 | 10,876 | 1,582 | 40,727 | 249,478 | 36,285 | |||||||
Impairment of investment in equity | 30,000 | — | — | 30,000 | — | — | |||||||
Less: | |||||||||||||
Gain on disposal of equity | — | — | — | — | (562,637) | (81,832) | |||||||
Adjusted EBITDA | 1,424,339 | 1,765,950 | 256,848 | 4,452,021 | 5,858,384 | 852,067 |
SOURCE ZTO Express (Cayman) Inc.