EX-99.1 2 a14-24813_1ex99d1.htm EX-99.1

Exhibit 99.1

 

E-House Reports Third Quarter 2014 Results and Declares Leju Share Distribution and Cash Dividend

 

SHANGHAI, China, November 19, 2014 — E-House (China) Holdings Limited (“E-House” or the “Company”) (NYSE: EJ), a leading real estate services company in China, today announced its unaudited financial results for the fiscal quarter ended September 30, 2014, and its plan to distribute certain Leju ordinary shares and American depositary shares (“ADSs”) and a cash dividend to holders of E-House’s ordinary shares and ADSs.

 

Third Quarter 2014 Highlights

 

·                  Total revenues increased by 12% year-on-year to $218.7 million

·                  Revenues from real estate online services increased by 32% year-on-year to $128.2 million, including $84.2 million in revenues from e-commerce services, which grew by 63% year-on-year

·                  Non-GAAP(1) income from operations was $25.5 million

·                  Non-GAAP net income attributable to E-House shareholders was $12.6 million, or $0.09 per diluted ADS

·                  Newly launched community value-added mobile app “Shi Hui,” real estate financial service P2P platform “Fang Jin Suo,” real estate brokerage channel platform “Li Tuo Channels” and CRIC home price rating website have been well received by increasing numbers of users

 

Leju Share Distribution and Cash Dividend

 

·                  E-House will distribute to holders of its ordinary shares and ADSs 0.05 Leju ordinary shares for each E-House ordinary share or 0.05 Leju ADSs for each E-House ADS

·                  E-House will pay a cash dividend of $0.20 per ordinary share (or $0.20 per ADS)

 

Xin Zhou, E-House’s co-chairman and CEO, said, “We continue to benefit from the growth of our real estate online services unit Leju, which helped us maintain double-digit total revenue growth during the third quarter despite continued softness in China’s real estate market. The market has shown signs of recovery during the fourth quarter following the relaxation of the mortgage lending policy announced on September 30th and as a result of enhanced marketing efforts by developers.”

 

Mr. Zhou continued, “Our new business initiatives launched in July have been met with encouraging initial results. Our community value-added services gained over 1.25 million mobile users in Beijing and Shanghai within the first four months of operations, of which 20% to 30% are active daily users. Over $160 million worth of free products and services have been promoted through our Shi Hui app during this period. Our real estate financial service P2P platform Fang Jin Suo has introduced multiple real estate-related financial products since it was launched and has attracted over 4,500 individuals thus far, resulting in over $12 million of transaction flows through the platform. Our CRIC home price rating website now covers 26 cities with home price ratings for more than 5,000 new residential development projects. In addition, our new Li Tuo Channels division focuses on consolidation of various sales channels aimed at providing customer origination tools and overall sales solutions.”

 

Bin Laurence, E-House’s CFO, said, “Our real estate online services business maintained strong growth despite overall market softness in real estate activities during the third quarter, while the performance of our real estate brokerage and information and consulting segments was below previous expectations. Our operating income was also negatively impacted by increased spending on various new initiatives, in particular community value-added services. Nevertheless, we have witnessed market recovery signals in the fourth quarter as a result of policy easing measures

 


(1) E-House uses in this press release the following non-GAAP financial measures: (1) income (loss) from operations, (2) net income (loss), (3) net income (loss) attributable to E-House shareholders, (4) net income (loss) attributable to E-House shareholders per basic ADS, and (5) net income (loss) attributable to E-House shareholders per diluted ADS, each of which excludes share-based compensation expense and amortization of intangible assets resulting from business acquisitions. See “About Non-GAAP Financial Measures” and “Unaudited Reconciliation of GAAP and Non-GAAP Results” below for more information about the non-GAAP financial measures included in this press release.

 

1



 

implemented at the end of the third quarter. We are also pleased to see strong initial results from our investments in the new business initiatives that we launched during the third quarter.”

 

Third Quarter 2014 Results

 

Total revenues were $218.7 million, an increase of 12% from $195.7 million for the same quarter of 2013, primarily driven by growth of revenues from real estate online services.

 

Revenues from real estate online services were $128.2 million, an increase of 32% from $97.4 million for the same quarter of 2013, contributed by growth of revenues from e-commerce and online advertising services. Revenues from e-commerce services were $84.2 million, an increase of 63% from $51.7 million for the same quarter of 2013, primarily due to a 51% increase in discount coupons redeemed (see “Selected Operating Data” below for more details on the discount coupons sold and redeemed). Revenues from online advertising services were $41.8 million, an increase of 4% from $40.0 million for the same quarter of 2013, primarily due to growth in both the Company’s new home and home furnishing channels. Revenues from listing services were $2.2 million, compared to $5.7 million for the same quarter of 2013, primarily due to the slowdown in secondary home sales.

 

Revenues from real estate brokerage services were $59.0 million, a decrease of 8% from $63.8 million for the same quarter of 2013. Real estate brokerage services include primary real estate agency services and secondary real estate brokerage services. Revenues from primary real estate agency services were $56.3 million, a decrease of 8% from $61.4 million for the same quarter of 2013. Total gross floor area (“GFA”) of new properties sold increased by 2% while total transaction value of new properties sold decreased by 9% compared to the same quarter of 2013. (See “Selected Operating Data” below for more details on the total GFA and transaction value of new properties sold.) Revenues from secondary real estate brokerage services were $2.7 million, which was relatively flat compared to $2.4 million for the same quarter of 2013.

 

Revenues from real estate information and consulting services were $15.4 million, a decrease of 37% compared to $24.3 million for the same quarter of 2013, due to decreased revenues in consulting services, particularly in land transaction-related consulting services.

 

Revenues from other services were $16.1 million, an increase of 58% from $10.2 million for the same quarter of 2013. Other services include offline real estate advertising services, promotional events services, and real estate fund management services. The revenue increase from other services in the third quarter was primarily due to carried interest recognized from real estate fund management services of $5.4 million during the third quarter of 2014.

 

Cost of revenues was $77.9 million, an increase of 13% from $69.1 million for the same quarter of 2013, primarily due to increased staff costs from primary real estate agency services, partially offset by the decrease of the fees paid to third parties for services in connection with the Company’s online listing business, and the decrease of the amortization expenses of intangible assets.

 

Selling, general and administrative expenses were $128.3 million, an increase of 27% from $101.1 million for the same quarter of 2013, primarily due to the higher marketing expenses and higher staff-related costs for real estate online services, and expenses related to community value-added services commenced in the third quarter of 2014.

 

Income from operations was $16.2 million, a decrease of 40% from $27.0 million for the same quarter of 2013. Non-GAAP income from operations was $25.5 million, a decrease of 31% from $36.9 million for the same quarter of 2013.

 

Net income was $13.1 million, a decrease of 37% from $20.6 million for the same quarter of 2013. Non-GAAP net income was $21.9 million, a decrease of 25% from $29.1 million for the same quarter of 2013.

 

2



 

Net income attributable to E-House shareholders was $5.1 million, or $0.03 per diluted ADS, a decrease of 74% from $19.2 million, or $0.14 per diluted ADS, for the same quarter of 2013. Non-GAAP net income attributable to E-House shareholders was $12.6 million, or $0.09 per diluted ADS, a decrease of 54% from $27.6 million, or $0.20 per diluted ADS, for the same quarter of 2013.

 

First Nine Months 2014 Results

 

Total revenues were $592.2 million, an increase of 24% from $475.7 million for the same period of 2013, primarily driven by growth of revenues from real estate online services.

 

Revenues from real estate online services were $324.1 million, an increase of 55% from $209.1 million for the same period of 2013, contributed by growth of revenues from e-commerce and online advertising services. Revenues from e-commerce services were $202.2 million, an increase of 118% from $92.7 million for the same period of 2013, primarily due to an 88% increase in discount coupons redeemed (see “Selected Operating Data” below for more details on the discount coupons sold and redeemed). Revenues from online advertising services were $111.2 million, an increase of 9% from $102.2 million for the same period of 2013, primarily due to growth in both the Company’s new home and home furnishing channels. Revenues from listing services were $10.7 million, compared to $14.1 million for the same period of 2013, primarily due to the slowdown in secondary home sales.

 

Revenues from real estate brokerage services were $185.6 million, a decrease of 2% from $188.7 million for the same period of 2013. Revenues from primary real estate agency services were $178.9 million, relatively flat compared to $180.4 million for the same period of 2013. Revenues from secondary real estate brokerage services were $6.7 million, a decrease of 19% from $8.3 million for the same period of 2013, due to the Company’s decision to reduce the number of physical stores.

 

Revenues from real estate information and consulting services were $51.0 million, a decrease of 2% from $52.3 million for the same period of 2013, due to revenue decreases from consulting services, particularly land transaction-related consulting services.

 

Revenues from other services were $31.5 million, an increase of 23% from $25.6 million for the same period of 2013, due mostly to carried interest recognized from real estate fund management services of $5.4 million during the third quarter of 2014.

 

Cost of revenues was $209.6 million, an increase of 10% from $190.8 million for the same period of 2013, mostly due to increased staff costs from primary real estate agency services, partially offset by the decrease of the fees paid to third parties for services in connection with the Company’s online listing business, and the decrease of the amortization expenses of intangible assets.

 

Selling, general and administrative expenses were $359.5 million, an increase of 36% from $264.6 million for the same period of 2013, primarily due to the higher marketing expenses and higher staff-related costs for real estate online services, and increased expenses related to new business lines in 2014.

 

Income from operations was $31.2 million, an increase of 36% from $23.0 million for the same period of 2013. Non-GAAP income from operations was $59.4 million, an increase of 9% from $54.5 million for the same period of 2013.

 

Net income was $30.7 million, an increase of 45% from $21.2 million for the same period of 2013. Non-GAAP net income was $56.8 million, an increase of 17% from $48.4 million for the same period of 2013.

 

Net income attributable to E-House shareholders was $21.4 million, or $0.14 per diluted ADS, an increase of 6% from $20.2 million, or $0.15 per diluted ADS, for the same period of 2013. Non-GAAP net income attributable to E-House shareholders was $45.0 million, or $0.30 per

 

3



 

diluted ADS, a decrease of 5% from $47.2 million, or $0.36 per diluted ADS, for the same period of 2013.

 

Cash Flow

 

As of September 30, 2014, the Company’s cash and cash equivalents balance was $586.5 million.

 

Third quarter 2014 net cash used in operating activities was $36.5 million, mainly attributable to non-GAAP net income of $21.9 million, which was offset by an increase in customer deposits of $46.0 million and an increase in accounts receivable of $16.6 million. Net cash used in investing activities was $5.5 million, mainly comprised of $10.8 million in capital expenditures, partially offset by $3.0 million in proceeds from disposal of property and equipment, and $2.9 million from sale of investment in affiliates and return of capital from investment in affiliates. Net cash provided by financing activities was $20.6 million, mainly comprised of a $19.5 million capital contribution from minority shareholders of the community value-added services for their shares of the registered capital.

 

Distribution of Leju Shares and Cash Dividend to E-House Shareholders

 

E-House announced today that its board of directors has authorized and approved the Company’s distribution of Leju shares and ADSs and a cash dividend to holders of E-House’s ordinary shares and ADSs. Leju is a majority-owned subsidiary of E-House, and its ADSs are currently traded on the New York Stock Exchange (NYSE: LEJU). E-House will distribute 0.05 Leju ordinary shares to the holder of each E-House ordinary share (or 0.05 Leju ADSs for each E-House ADS), together with a cash dividend of $0.20 per ordinary share (or $0.20 per ADS). The Leju share distribution and cash dividend will be payable on or about January 15, 2015 to shareholders of record as of the close of business on December 3, 2014. The Leju ADSs and cash dividend to be distributed or paid to the Company’s ADS holders through the depositary bank will be subject to the terms of the deposit agreement, including the fees and expenses payable thereunder. Following the distribution of Leju shares, E-House’s equity stake in Leju will decrease from approximately 75% currently to approximately 70%.

 

Business Outlook

 

The Company revised its fiscal year 2014 revenue guidance to $870 million to $890 million, from its previously guided range of $910 million to $930 million, due to lower than expected revenues in real estate brokerage, real estate information and consulting, and Leju’s secondary listing businesses. The revised revenue guidance represents an increase of approximately 19% to 22% from $731.1 million in 2013. This forecast reflects the Company’s current and preliminary view, which is subject to change.

 

Conference Call Information

 

E-House’s management will host an earnings conference call on November 19, 2014 at 8:15 a.m. U.S. Eastern Time (9:15 p.m. Beijing/Hong Kong time).

 

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

 

U.S./International:

+1-845-507-1610

Hong Kong:

+852-3051-2792

Mainland China:

+86-10-800-870-0210

 

Please dial in 10 minutes before the call is scheduled to begin and provide the passcode to join the call. The passcode is “E-House earnings call.”

 

A replay of the conference call may be accessed by phone at the following number until November 27, 2014:

 

International:  +1-646-254-3697

 

4



 

Passcode:  30491684

 

Additionally, a live and archived webcast will be available at http://ir.ehousechina.com.

 

About E-House

 

E-House (China) Holdings Limited (“E-House”) (NYSE: EJ) is China’s leading real estate services company with a nationwide network covering more than 250 cities. E-House offers a wide range of services to the real estate industry, including real estate online services, primary sales agency, secondary brokerage, information and consulting, offline advertising and promotion and real estate investment management services. E-House has received numerous awards for its innovative and high-quality services, including “China’s Best Company” from the National Association of Real Estate Brokerage and Appraisal Companies and “China Enterprises with the Best Potential” from Forbes. For more information about E-House, please visit http://www.ehousechina.com.

 

Safe Harbor: Forward-Looking Statements

 

This announcement contains forward-looking statements. These statements are made under the “safe harbor” provisions of Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements can be identified by terminology such as “will,” “expects,” “anticipates,” “future,” “intends,” “plans,” “believes,” “estimates,” “may,” “intend,” “confident,” “is currently reviewing,” “it is possible,” “subject to” and similar statements. Among other things, the Business Outlook section and quotations from management in this press release, as well as E-House’s strategic and operational plans, contain forward-looking statements. E-House may also make written or oral forward-looking statements in its reports filed or furnished with the U.S. Securities and Exchange Commission, including Forms 20-F and 6-K, 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. Statements that are not historical facts, including statements about E-House’s beliefs and expectations, are forward-looking statements and are subject to change. Forward-looking statements involve inherent risks and uncertainties. A number of important factors could cause actual results to differ materially from those contained, either expressly or impliedly, in any of the forward-looking statements in this press release. Potential risks and uncertainties include, but are not limited to, a severe or prolonged downturn in the global economy, E-House’s susceptibility to fluctuations in the real estate market of China, government measures aimed at China’s real estate industry, failure of the real estate services industry in China to develop or mature as quickly as expected, diminution of the value of E-House’s brand or image, E-House’s inability to successfully execute its strategy of expanding into new geographical markets in China, E-House’s failure to manage its growth effectively and efficiently, E-House’s failure to successfully execute the business plans for its strategic alliances and other new business initiatives, E-House’s loss of its competitive advantage if it fails to maintain and improve its proprietary CRIC system or to prevent disruptions or failure in the system’s performance, E-House’s failure to compete successfully, fluctuations in E-House’s results of operations and cash flows, E-House’s reliance on a concentrated number of real estate developers, natural disasters or outbreaks of health epidemics and other risks outlined in E-House’s filings with the U.S. Securities and Exchange Commission. All information provided in this press release is current as of the date of this press release, and E-House does not undertake any obligation to update any such information, except as required under applicable law.

 

About Non-GAAP Financial Measures

 

To supplement E-House’s consolidated financial results presented in accordance with United States Generally Accepted Accounting Principles (“GAAP”), E-House uses in this press release the following non-GAAP financial measures: (1) income (loss) from operations, (2) net income (loss), (3) net income (loss) attributable to E-House shareholders, (4) net income (loss) attributable to E-House shareholders per basic ADS, and (5) net income (loss) attributable to E-House shareholders per diluted ADS, each of which excludes share-based compensation expense and amortization of intangible assets resulting from business acquisitions. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for

 

5



 

the financial information prepared and presented in accordance with GAAP. For more information on these non-GAAP financial measures, please see the table captioned “Unaudited Reconciliation of GAAP and Non-GAAP Results” set forth at the end of this press release.

 

E-House believes that these non-GAAP financial measures provide meaningful supplemental information to investors regarding its operating performance by excluding share-based compensation expense and amortization of intangible assets resulting from business acquisitions, , which may not be indicative of E-House’s operating performance. These non-GAAP financial measures also facilitate management’s internal comparisons to E-House’s historical performance and assist its financial and operational decision making. A limitation of using these non-GAAP financial measures is that share-based compensation expense and amortization of intangible assets resulting from business acquisitions that may continue to exist in E-House’s business for the foreseeable future. Management compensates for these limitations by providing specific information regarding the GAAP amounts excluded from each non-GAAP measure. The accompanying tables have more details on the reconciliation between non-GAAP financial measures and their most comparable GAAP financial measures.

 

For investor and media inquiries please contact:

 

In China:

 

Ms. Michelle Yuan

Director of Investor Relations

E-House (China) Holdings Limited

Phone: +86 (21) 6133-0754

E-mail: michelleyuan@ehousechina.com

 

Mr. Derek Mitchell

Ogilvy Financial, Beijing

Phone: +86 (10) 8520-6139

E-mail: ej@ogilvy.com

 

In the United States:

 

Mr. Justin Knapp

Ogilvy Financial, U.S.

Phone: +1 (616) 551-9714

E-mail: ej@ogilvy.com

 

6



 

E-HOUSE (CHINA) HOLDINGS LIMITED

UNAUDITED CONSOLIDATED BALANCE SHEET

(In thousands of U.S. dollars)

 

 

 

December 31,

 

September 30,

 

 

 

2013

 

2014

 

ASSETS

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

 

413,319

 

586,493

 

Restricted cash

 

2,310

 

1,784

 

Customer deposits, net

 

67,602

 

67,652

 

Accounts receivable, net

 

357,442

 

384,933

 

Advance payment for properties, current

 

60,076

 

46,134

 

Properties held for sale

 

15,305

 

33,771

 

Short-term investment

 

1,279

 

1,512

 

Deferred tax assets, net

 

66,332

 

65,723

 

Prepaid expenses and other current assets

 

44,235

 

40,892

 

Amounts due from related parties

 

1,263

 

6,947

 

Total current assets

 

1,029,163

 

1,235,841

 

Property and equipment, net

 

50,077

 

49,225

 

Intangible assets, net

 

141,232

 

125,872

 

Investment in affiliates

 

39,052

 

47,127

 

Goodwill

 

51,600

 

51,449

 

Customer deposits, non-current, net

 

652

 

48,074

 

Investment in preferred shares of a private entity

 

 

30,349

 

Other non-current assets

 

43,744

 

65,891

 

Total assets

 

1,355,520

 

1,653,828

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable

 

11,265

 

6,421

 

Accrued payroll and welfare expenses

 

102,632

 

76,743

 

Income tax payable

 

98,686

 

96,803

 

Other tax payable

 

40,001

 

43,768

 

Amounts due to related parties

 

5,536

 

6,305

 

Advance from property buyers

 

2,453

 

1,784

 

Advance from customers and deferred revenue

 

24,617

 

21,669

 

Liability for exclusive rights, current

 

8,968

 

3,251

 

Other current liabilities

 

62,467

 

81,856

 

Total current liabilities

 

356,625

 

338,600

 

Deferred tax liabilities

 

29,901

 

29,895

 

Convertible senior notes

 

131,651

 

132,478

 

Other non-current liabilities

 

1,472

 

6,657

 

Total liabilities

 

519,649

 

507,630

 

Equity

 

 

 

 

 

Ordinary shares ($0.001 par value): 1,000,000,000 and 1,000,000,000 shares authorized, 137,816,482 and 141,072,308 shares issued and outstanding, as of December 31, 2013 and September 30, 2014, respectively

 

138

 

141

 

Additional paid-in capital

 

859,468

 

1,058,196

 

Subscription receivables

 

(2,148

)

(539

)

Accumulated deficit

 

(107,705

)

(86,299

)

Accumulated other comprehensive income

 

72,185

 

71,707

 

Total E-House equity

 

821,938

 

1,043,206

 

Non-controlling interests

 

13,933

 

102,992

 

Total equity

 

835,871

 

1,146,198

 

TOTAL LIABILITIES AND EQUITY

 

1,355,520

 

1,653,828

 

 

7



 

E-HOUSE (CHINA) HOLDINGS LIMITED

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of U.S. dollars, except share data and per share data)

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,

 

September 30,

 

 

 

2013

 

2014

 

2013

 

2014

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

195,681

 

218,718

 

475,703

 

592,174

 

Cost of revenues

 

(69,067

)

(77,890

)

(190,793

)

(209,618

)

Selling, general and administrative expenses

 

(101,098

)

(128,332

)

(264,607

)

(359,517

)

Other operating income

 

1,446

 

3,674

 

2,683

 

8,134

 

Income from operations

 

26,962

 

16,170

 

22,986

 

31,173

 

 

 

 

 

 

 

 

 

 

 

Interest expenses

 

 

(1,326

)

 

(3,991

)

Interest income

 

661

 

805

 

1,586

 

2,180

 

Other income (expenses), net

 

(236

)

117

 

(862

)

3,180

 

 

 

 

 

 

 

 

 

 

 

Income before taxes and equity in affiliates

 

27,387

 

15,766

 

23,710

 

32,542

 

Income tax expense

 

(6,539

)

(3,132

)

(5,987

)

(5,379

)

Income before equity in affiliates

 

20,848

 

12,634

 

17,723

 

27,163

 

Income (loss) from equity in affiliates

 

(205

)

424

 

3,482

 

3,553

 

Net income

 

20,643

 

13,058

 

21,205

 

30,716

 

 

 

 

 

 

 

 

 

 

 

Less: net income attributable to non-controlling interests

 

1,409

 

7,968

 

1,000

 

9,310

 

Net income attributable to E-House shareholders

 

19,234

 

5,090

 

20,205

 

21,406

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

Basic

 

0.14

 

0.04

 

0.16

 

0.15

 

Diluted

 

0.14

 

0.03

 

0.15

 

0.14

 

Shares used in computation:

 

 

 

 

 

 

 

 

 

Basic

 

133,343,905

 

139,374,967

 

128,274,432

 

138,472,922

 

Diluted

 

138,922,900

 

146,962,092

 

132,151,974

 

146,680,245

 

 

Note 1                                                            The conversion of Renminbi (“RMB”) amounts into USD amounts is based on the rate of USD1 = RMB6.1525 on September 30, 2014 and USD1 = RMB6.1594 for the three months ended September 30, 2014

 

8



 

E-HOUSE (CHINA) HOLDINGS LIMITED

UNAUDITED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

(In thousands of U.S. dollars)

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,

 

September 30,

 

 

 

2013

 

2014

 

2013

 

2014

 

 

 

 

 

 

 

 

 

 

 

Net income

 

20,643

 

13,058

 

21,205

 

30,716

 

Other comprehensive income, net of tax of nil:

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

3,195

 

300

 

12,491

 

(5,441

)

Unrealized holding gains for investment in preferred shares of a private entity

 

 

4,629

 

 

4,629

 

Comprehensive income

 

23,838

 

17,987

 

33,696

 

29,904

 

 

 

 

 

 

 

 

 

 

 

Less: Comprehensive income attributable to non-controlling interests

 

1,666

 

7,931

 

1,374

 

8,980

 

Comprehensive income attributable to E-House shareholders

 

22,172

 

10,056

 

32,322

 

20,924

 

 

9



 

E-HOUSE (CHINA) HOLDINGS LIMITED

Unaudited Reconciliation of GAAP and Non-GAAP Results

(In thousands of U.S. dollars, except share data and per ADS data)

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,

 

September 30,

 

 

 

2013

 

2014

 

2013

 

2014

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

GAAP income from operations

 

26,962

 

16,170

 

22,986

 

31,173

 

Share-based compensation expense

 

4,250

 

5,919

 

14,520

 

16,369

 

Amortization of intangible assets resulting from business acquisitions

 

5,672

 

3,448

 

16,946

 

11,819

 

Non-GAAP income from operations

 

36,884

 

25,537

 

54,452

 

59,361

 

 

 

 

 

 

 

 

 

 

 

GAAP net income

 

20,643

 

13,058

 

21,205

 

30,716

 

Share-based compensation expense (net of tax)

 

4,250

 

5,919

 

14,520

 

16,369

 

Amortization of intangible assets resulting from business acquisitions (net of tax)

 

4,254

 

2,894

 

12,709

 

9,707

 

Non-GAAP net income

 

29,147

 

21,871

 

48,434

 

56,792

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to E-House shareholders

 

19,234

 

5,090

 

20,205

 

21,406

 

Share-based compensation expense (net of tax and non-controlling interests)

 

4,250

 

5,329

 

14,520

 

15,367

 

Amortization of intangible assets resulting from business acquisitions (net of tax and non-controlling interests)

 

4,166

 

2,179

 

12,445

 

8,263

 

Non-GAAP net income attributable to E-House shareholders

 

27,650

 

12,598

 

47,170

 

45,036

 

 

 

 

 

 

 

 

 

 

 

GAAP earnings per ADS — basic

 

0.14

 

0.04

 

0.16

 

0.15

 

 

 

 

 

 

 

 

 

 

 

GAAP earnings per ADS — diluted

 

0.14

 

0.03

 

0.15

 

0.14

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP earnings per ADS — basic

 

0.21

 

0.09

 

0.37

 

0.33

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP earnings per ADS — diluted

 

0.20

 

0.09

 

0.36

 

0.30

 

 

 

 

 

 

 

 

 

 

 

Shares used in calculating basic GAAP / non-GAAP net income attributable to shareholders per ADS

 

133,343,905

 

139,374,967

 

128,274,432

 

138,472,922

 

 

 

 

 

 

 

 

 

 

 

Shares used in calculating diluted GAAP net income attributable to shareholders per ADS

 

138,922,900

 

146,962,092

 

132,151,974

 

146,680,245

 

 

10



 

CONFIDENTIAL DRAFT

 

E-HOUSE (CHINA) HOLDINGS LIMITED

SELECTED OPERATING DATA

 

 

 

Three months ended

 

Nine months ended

 

 

 

September 30,

 

September 30,

 

 

 

2013

 

2014

 

2013

 

2014

 

 

 

 

 

 

 

 

 

 

 

Primary real estate agency services

 

 

 

 

 

 

 

 

 

Total Gross Floor Area (“GFA”) of new properties sold (thousands of square meters)

 

4,902

 

4,991

 

14,423

 

14,824

 

Total value of new properties sold (millions of RMB)

 

47,178

 

42,986

 

132,197

 

131,615

 

Total value of new properties sold (millions of $)

 

7,624

 

7,019

 

21,267

 

21,490

 

 

 

 

 

 

 

 

 

 

 

E-commerce services

 

 

 

 

 

 

 

 

 

Number of discount coupons issued to prospective purchasers (number of transactions)

 

75,082

 

85,843

 

138,481

 

223,807

 

Number of discount coupons redeemed (number of transactions)

 

39,654

 

59,811

 

76,422

 

143,407