Century 21 China Real Estate Reports Fourth Quarter and Fiscal Year 2014 Unaudited Financial Results

Returns to profitability and strong operating cash flow.

BEIJING, March 11, 2015 // PRNewswire // -- IFM Investments Limited (OTCQB: CTCLY) ("Century 21 China Real Estate" or the "Company"), a leading comprehensive real estate services provider and the exclusive franchisor for the CENTURY 21® brand in China, today announced its unaudited financial results for the fourth quarter and fiscal year ended December 31, 2014.

Fourth Quarter and Fiscal Year 2014 Highlights[1]

  • Consolidated net revenue in the fourth quarter of 2014 was RMB150.7 million(US$24.3 million), an increase of 19.1% from the third quarter of 2014, and a decrease of 25.8% from the fourth quarter of 2013.
  • Consolidated net revenue in fiscal year 2014 was RMB534.6 million (US$86.2 million), a decrease of 39.1% from fiscal year 2013.
  • Net income in the fourth quarter of 2014 was RMB4.2 million (US$0.7million), compared to a net loss of RMB25.1 million in the third quarter of 2014, and a net loss of RMB46.3 million in the fourth quarter of 2013.
  • Net loss in fiscal year 2014 was 109.4 million (US$17.6 million), compared to a net loss of 85.9 million in fiscal year 2013.
  • Net income attributable to IFM Investments Limited in the fourth quarter of 2014 was RMB2.4 million (US$0.4 million), compared to a net loss attributable to IFM Investments Limited of RMB25.1 million in the third quarter of 2014, and a net loss attributable to IFM Investments Limited of RMB37.2 million in the fourth quarter of 2013. Net loss attributable to IFM Investments Limited in the fourth quarter of 2014 included restructuring costs, primarily store closure-related costs, of approximately RMB5.7 million (US$0.9 million).
  • Net loss attributable to IFM Investments Limited in fiscal year 2014 wasRMB108.9 million (US$17.6 million), an increase of 48.8% from fiscal year 2013. Net loss attributable to IFM Investments Limited in fiscal year 2014 included restructuring costs, primarily store closure-related costs, of approximatelyRMB17.8 million (US$2.9 million).

[1] This announcement contains translations of certain Renminbi ("RMB") amounts into U.S. dollar ("US$") amounts at specified rates solely for the convenience of readers. Unless otherwise noted, all translations from RMB amounts into US$ as of and for the quarter ended December 31, 2014, were made at a rate of RMB6.2046 to US$1.00 which is the noon buying rate on December 31, 2014 in New York for cable transfers in RMB as certified in the H.10 daily statistical release of the Federal Reserve Board. The Company's functional and reporting currency is the RMB.

Mr. Donald Zhang, chairman and chief executive officer of Century 21 China Real Estate commented: "We returned to profitability in the fourth quarter of 2014. This reflects our commitment to improve our financial performance and solid execution of our strategy to transform into an asset-light business model."

Mr. Harry Lu, vice chairman and president, added: "While the overall brokerage market is still challenging, our continuous efforts to build a leaner and optimized network and robust expansion into higher margin areas such as mortgage management services have delivered strong operating results. In 2015, we will remain focused on the healthy development of our business and will employ a disciplined approach to profitability and operating cash flow."

Fourth Quarter 2014 Results

Consolidated net revenue was RMB150.7 million (US$24.3 million), representing an increase of 19.1% from RMB126.5 million in the third quarter of 2014, and a decrease of 25.8% from RMB203.1 million in the fourth quarter of 2013. The sequential increase was due to increases in revenue from company-owned brokerage services and primary and commercial services, resulting from the market recovery. The year-over-year decrease was primarily due to the nationwide slowdown in transaction volumes in the secondary and primary property markets in China, as well as a reduction in the number of sales offices in operation due to the Company's continued network restructuring and cost reduction efforts.

  • Revenue from company-owned brokerage services was RMB97.8 million(US$15.8million), representing an increase of 16.6% from RMB83.9 million in the third quarter of 2014, a decrease of 36.0% from RMB152.7 million in the fourth quarter of 2013, and 64.9% of total net revenue. The sequential increase was primarily due to an increase in sales and purchase transaction volumes, as well as improved per-sales office performance. The year-over-year decrease was mainly due to a decrease in sales and purchase transaction volumes of secondary homes resulting from the nationwide market slowdown and a reduction in the number of the Company's sales offices in operation.
  • Revenue from primary and commercial services was RMB32.4 million(US$5.2 million), representing an increase of 40.9% from RMB23.0 million in the third quarter of 2014, a decrease of 14.1% from RMB37.7 million in the fourth quarter of 2013, and 21.5% of total net revenue. The sequential increase primarily resulted from greater gross floor area ("GFA") of new properties sold in the fourth quarter with higher average commission rate. The year-over-year decrease was primarily due to the lower selling price per square meter as compared to the fourth quarter of 2013.
  • Revenue from mortgage management services was RMB16.2 million (US$2.6 million), almost equal to RMB16.4 million in the third quarter of 2014, representing an increase of 67.0% from RMB9.7 million in the fourth quarter of 2013 and 10.7% of total net revenue. The year-over-year increase resulted from an increase in mortgage credit loans provided by the Company, which was partially offset by a decrease in traditional home mortgage loans brokered by the Company.
  • Revenue from franchise services was RMB4.3 million (US$0.7 million), an increase of 34.4% from RMB3.2 million in the third quarter of 2014, an increase of 43.3% from RMB3.0 million in the fourth quarter of 2013, and 2.9% of total net revenue. The sequential and year over year increases were primarily a result of intensive collection management.

Commissions and other agent-related costs were RMB74.3 million (US$12.0million), representing a decrease of 6.8% from RMB79.7 million in the third quarter of 2014, a decrease of 44.9% from RMB134.9 million in the fourth quarter of 2013, and 49.3% of total net revenue. The sequential decrease resulted from a decrease in payroll expenses due to a reduction in the number of sales offices and sales staff, which was partially offset by an increase in commission expenses as a result of higher revenue from company-owned brokerage services and primary and commercial services. The year-over-year decrease was mainly due to lower commission expenses as a result of lower revenue from company-owned brokerage services, as well as a decrease in payroll expenses due to a reduction in the number of sales offices and sales staff.

Operating costs were RMB31.9 million (US$5.1 million), representing a decrease of 12.1% from RMB36.3 million in the third quarter of 2014, a decrease of 34.6% from RMB48.8 million in the fourth quarter of 2013, and 21.2% of total net revenue. The sequential and year-over-year decreases were primarily due to a reduction in the number of sales offices in operation, which was partially offset by higher operating costs related to property refinancing activities.

Selling, general and administrative expenses were RMB40.8 million (US$6.6million), representing an increase of 8.2% from RMB37.7 million in the third quarter of 2014, a decrease of 44.2% from RMB73.1 million in the fourth quarter of 2013, and 27.1% of total net revenue. The sequential increase was mainly due to an increase in expenses arising from the disposal of fixed assets. The year-over-year decrease was mainly due to a decrease in marketing expenses, payroll expenses for non-sales staff, rental costs of our headquarters and other general and administrative expenses as a result of the continued cost reduction effort.

Income from operations was RMB3.7 million (US$0.6 million), compared to a loss from operations of RMB27.1 million in the third quarter of 2014, and a loss from operations of RMB53.5 million in the fourth quarter of 2013. Non-GAAP[2] income from operations was RMB3.6 million (US$0.6 million), compared to a non-GAAP loss from operations of RMB27.1 million in the third quarter of 2014, and non-GAAP loss from operations of RMB53.6 million in the fourth quarter of 2013.

[2] Explanation of the Company's non-GAAP financial measures and related reconciliations to GAAP financial measures is included in the "Non-GAAP Financial Measures" and "Reconciliations to Unaudited Condensed Consolidated Statements of Operations" in the accompanying condensed financial information included in this press release.

Net income attributable to IFM Investments Limited was RMB2.4 million (US$0.4 million), compared to a net loss of RMB25.1 million attributable to IFM Investments Limited in the third quarter of 2014, and a net loss attributable to IFM Investments Limited of RMB37.2 million in the fourth quarter of 2013. Non-GAAP net loss attributable to IFM Investments Limited was RMB2.4 million (US$0.4 million), compared to a non-GAAP net loss attributable to IFM Investments Limited of RMB25.0 million in the third quarter of 2014, and a non-GAAP net loss attributable to IFM Investments Limited of RMB37.3 million in the fourth quarter of 2013.

Basic and diluted net income per American depositary share ("ADS") were RMB0.16 (US$0.03) and RMB0.16 (US$0.03), respectively. Non-GAAP basic and diluted net income per ADS were RMB0.16 (US$0.03) and RMB0.16 (US$0.03), respectively. Each of the Company's ADSs represents 45 Class A ordinary shares of the Company.

Fiscal Year 2014 Results

Consolidated net revenue was RMB534.6 million (US$86.2 million), representing a 39.1% decrease from RMB877.5 million in fiscal year 2013. This decrease was a result of lower revenue from company-owned brokerage services and primary and commercial services in 2014? due to the nationwide slowdown in transaction volumes in the secondary and primary property markets in China.

  • Revenue from company-owned brokerage services was RMB363.9 million(US$58.7 million), representing 68.1% of total net revenue, and a 47.4% decrease from RMB691.3 million in fiscal year 2013. This decrease was mainly due to a decrease in transaction volumes and lower commission income per secondary home transaction.
  • Revenue from primary and commercial services was RMB96.2 million(US$15.5 million), representing 18.0% of total net revenue, and a decrease of 29.9% from RMB137.3 million in fiscal year 2013. This decrease was primarily a result of the depressed market. In 2014, the Company sold a total GFA of approximately 258,548 square meters of new properties.
  • Revenue from mortgage management services reached a record high ofRMB56.5 million (US$9.1 million), representing 10.6% of total net revenue, and a 53.5% increase from RMB36.8 million in fiscal year 2013. This increase was primarily due to an increase in revenue earned from mortgage credit loans provided by the Company.
  • Revenue from franchise services was RMB18.0 million (US$2.9 million), representing 3.3% of total net revenue, and a 48.8% increase fromRMB12.1million in fiscal year 2013. This increase was primarily attributable to the initial franchisee fee received from the sale of franchise rights in Lanzhou.

Commissions and other agent-related costs were RMB342.0 million (US$55.1 million), representing 64.0% of total net revenue, and a 39.2% decrease from RMB562.4 million in fiscal year 2013. This decrease was mainly due to lower commission expenses in 2014 as a result of the decrease in commission revenues from company-owned brokerage services and primary and commercial services, as well as a decrease in salary and benefits for sales staff resulting from store closure during fiscal year 2014.

Operating costs were RMB148.9 million (US$24.0 million), representing 27.9% of total net revenue, and a decrease of 19.3% from RMB184.4 million in fiscal year 2013. This decrease was primarily due to a decrease in sales offices rental costs resulting from a reduction in the number of sales offices in operation, and was partially offset by increases in operating costs related to property refinancing activities and store closure-related costs.

Selling, general and administrative expenses were RMB172.1 million (US$27.7 million), representing 32.2% of total net revenue, and a decrease of 26.5% from RMB234.1 million in fiscal year 2013. This decrease was largely due to decreases in marketing expenses, other general and administrative expenses and salary and benefits for non-sales staff as a result of the cost reduction effort in 2014.

Loss from operations was RMB128.4 million (US$20.7 million), compared to a loss from operations of RMB101.8 million in fiscal year 2013. Non-GAAP loss from operations was RMB128.3 million (US$20.7 million), compared to a non-GAAP loss from operations of RMB103.2 million in fiscal year 2013.

Net loss attributable to IFM Investments Limited was RMB108.9 million (US$17.6 million), compared to a net loss attributable to IFM Investments Limited of RMB73.2 million in fiscal year 2013. Non-GAAP net loss attributable to IFM Investments Limited was RMB108.8 million (US$17.5 million), compared to a non-GAAP net loss attributable to IFM Investments Limited of RMB74.6 million in fiscal year 2013.

Basic and diluted net loss per ADS in fiscal year 2014 were RMB7.33 (US$1.18) and RMB7.33 (US$1.18), respectively. Non-GAAP basic and diluted net loss per ADS in fiscal year 2014 were RMB7.32 (US$1.18) and RMB7.32 (US$1.18), respectively.

Cash Flow

As of December 31, 2014, the Company had cash and cash equivalents of RMB47.6 million (US$7.7 million), a decrease of RMB2.2 million from September 30, 2014. Net cash provided by operating activities in the fourth quarter of 2014 was RMB6.0 million (US$1.0 million), compared to net cash used in operating activities of RMB1.6 million in the third quarter of 2014, and net cash provided by operating activities of RMB6.2 million in the fourth quarter of 2013. The sequential improvement in cash flow from operating activities was mainly due to an achievement of profitability in the fourth quarter of 2014. Net cash used in investing activities in the fourth quarter of 2014 was RMB5.8 million (US$0.9 million). This was mainly the result of the net effect of providing and receiving repayment on mortgage credit loans of RMB2.1 million (US$0.3 million), as well as the purchase of property, plant and equipment of RMB3.7 million (US$0.6 million).

Net cash used in operating activities in fiscal year 2014 was RMB106.0 million (US$17.1 million), compared with net cash used in operating activities of RMB34.6 million in fiscal year 2013. This increase was mainly due to an increase in operating loss incurred in fiscal year 2014, as well as an increase in payment of accrued expenses and other current liabilities and a decrease in receipts in advance. Net cash provided by investing activities in fiscal year 2014 was RMB23.0 million (US$3.7 million), which was primarily the result of the net effect of providing and receiving repayment on mortgage credit loans of RMB35.4 million (US$5.7 million) in 2014, and the purchase of property, plant and equipment of RMB12.4 million (US$2.0 million).

Network Update

During the fourth quarter of 2014, the Company's CENTURY 21® China Real Estate network covered 23 major cities with an average of more than 831 sales offices, including an average of 97 company-owned sales offices in operation. As of December 31, 2014, the Company's CENTURY 21® China Real Estate network employed more than 10700 sales professionals and maintained more than 7.7 million property listings.

Notes to Unaudited Financial Information

The unaudited financial information disclosed in this press release is preliminary. The audited financial statements and related notes to be included in the Company's annual report on Form 20-F for the year ended December 31, 2014 are still in progress.

Adjustments to the financial statements may be identified when the audit work is completed, which could result in significant differences between the Company's audited financial statements and this preliminary unaudited financial information.

Business Outlook

The Company currently estimates that its total net revenue for the first quarter of 2015 will be in the range of RMB90 million to RMB100 million. This forecast reflects the Company's current and preliminary view, which is subject to change.

About Century 21 China Real Estate

IFM Investments Limited ("Century 21 China Real Estate" or "CTCLY") is a leading comprehensive real estate services provider and the exclusive franchisor for the CENTURY 21® brand in China. CTCLY primarily focuses on China's fast-growing and highly fragmented secondary real estate market, providing company-owned brokerage services, franchise services, mortgage management services, primary services, commercial services and fund management services. CTCLY has experienced substantial growth since it commenced operations in 2000, and received numerous awards and recognition as franchisor and real estate services provider for its service quality and business achievements. Century 21 China Real Estate became a public company in January 2010 and its ADSs, each of which represents 45 Class A ordinary shares of CTCLY, currently trade on the OTCQB marketplace under the symbol "CTCLY." For more information about CTCLY, please visit http://www.century21cn.com/english.

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 "aim," "anticipate," "believe," "confident," "continue," "estimate," "expect," "future," "intend," "is currently reviewing," "it is possible," "likely," "may," "plan," "potential," "will" or other similar expressions or the negative of these words or expressions. The Company has based these forward-looking statements largely on its current expectations and projections about future events and financial trends that it believes may affect its financial condition, results of operations, business strategy and financial needs. Among other things, the Business Outlook section and quotations from management in this press release, as well as the Company's strategic and operational plans, contain forward-looking statements. The Company may also make written or oral forward-looking statements in its reports filed or furnished with the U.S. Securities and Exchange Commission, 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 the Company's beliefs and expectations, are forward-looking statements and are subject to change, and such change may be material and may have a material adverse effect on the Company's financial condition and results of operations for one or more periods. 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, the risks outlined in the Company's Annual Report on Form 20-F and other documents filed with the U.S. Securities and Exchange Commission. Unless otherwise specified, all information provided in this press release and in the attachments is as of the date of this press release, and the Company does not undertake any obligation to update any such information, except as required under applicable law.

Non-GAAP Financial Measures

To supplement the financial measures prepared in accordance with generally accepted accounting principles in the United States, or GAAP, this press release includes non-GAAP financial measures of adjusted income (loss) from operations, adjusted net income (loss) attributable to IFM Investments Limited and adjusted earnings per ADS, each of which is adjusted to exclude share-based compensation, impairment of goodwill and net change in fair value. The Company believes these non-GAAP financial measures are important to help investors understand the Company's current financial performance and future prospects, compare business trends among different reporting periods on a consistent basis and assess the Company's core operating results. For a reconciliation of each of these non-GAAP financial measures to the most directly comparable GAAP financial measure, please see the accompanying condensed financial information included with this press release. One limitation of using non-GAAP financial measures as described above is that these expense charges have been and will continue to be significant recurring expenses in the Company's business for the foreseeable future. Readers are cautioned not to view non-GAAP results on a stand-alone basis or as a substitute for results under GAAP, or as being comparable to results reported or forecasted by other companies. Management compensates for this limitation by providing specific information regarding the GAAP amount excluded from the non-GAAP measure.

SOURCE Century 21 China Real Estate

Contact:

In China

Steve Ye
CFO
IFM Investments Limited
O: +86-10-6561-7788
E: ir@century21cn.com

IFM Investments Limited

 Condensed Consolidated Balance Sheets

(in thousands)

 

As of December 31,

 

2013

 

2014

 

2014

 

RMB

 

RMB

 

US$

 

Revised*

 

Unaudited

 

Unaudited

ASSETS

         

Current assets:

         

Cash and cash equivalents

145,610

 

47,616

 

7,674

Restricted cash

13,235

 

8,903

 

1,435

Accounts receivable, net

168,872

 

156,786

 

25,269

Amounts due from related parties

142

 

237

 

38

Loans receivable

121,133

 

259,738

 

41,862

Prepaid expenses and other current assets

44,479

 

20,998

 

3,384

Deferred tax assets

9,630

 

14,437

 

2,327

Total current assets

503,101

 

508,715

 

81,989

Non-current assets:

         

Investment in associates

15,215

 

17,062

 

2,750

Property and equipment, net

33,434

 

18,129

 

2,922

Intangible assets, net

84,747

 

79,877

 

12,874

Goodwill

83,559

 

83,559

 

13,467

Other non-current assets

18,207

 

15,379

 

2,479

Deferred tax assets

   

3,566

 

575

Total assets

738,263

 

726,287

 

117,056

LIABILITIES, REDEEMABLE NON-CONTROLLING INTREST AND SHAREHOLDERS' EQUITY

         

Current liabilities:

         

Accounts payable

10,491

 

8,821

 

1,422

Accrued expenses and other current liabilities

328,034

 

429,376

 

69,201

Amounts due to related parties

282

 

11,782

 

1,899

Deferred revenue

19,909

 

7,815

 

1,260

Short term loan

-

 

4,900

 

790

    Contingent consideration payable

5,623

 

5,623

 

906

Total current liabilities

364,339

 

468,317

 

75,478

Long-term deposits payable

10,582

 

10,430

 

1,681

Deferred tax liabilities

15,781

 

15,008

 

2,419

Total liabilities

390,702

 

493,755

 

79,578

Redeemable non-controlling interest

42,779

 

-

 

-

Shareholders' equity:

         

Class A ordinary shares (US$0.001 par value, 3,133,000 and 3,133,000 shares authorized as of December 31, 2013 and December 31, 2014, respectively; 668,759 and 669,233 shares issued and outstanding as of December 31, 2013 and December 31, 2014, respectively)

4,946

 

4,949

 

798

Additional paid-in capital

1,036,120

 

1,036,336

 

167,027

Statutory reserves

5,595

 

5,595

 

902

Accumulated deficit

(747,285)

 

(856,209)

 

(137,996)

Total IFM Investments Limited

  shareholders' equity

299,376

 

190,671

 

30,731

Non-controlling interest

5,406

 

41,861

 

6,747

Total shareholders' equity

304,782

 

232,532

 

37,478

TOTAL LIABILITIES, REDEEMABLE NON-CONTROLLING INTEREST AND SHAREHOLDERS' EQUITY

738,263

 

726,287

 

117,056

           

* The information as of December 31, 2013 has been revised to reflect the effect of a revision disclosed in the press release announcing the Company's unaudited financial statements for the second quarter of 2014.

 

IFM Investments Limited
Condensed Consolidated Statements of Operations
(in thousands, except per share and per ADS data)

 
 

              For the three months ended

 

For the year ended

 
 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 
 

2013

 

2014

 

2014

 

2014

 

2013

 

2014

 

2014

 
 

RMB

 

RMB

 

RMB

 

US$

 

RMB

 

RMB

 

US$

 
 

Revised*

 

Unaudited

 

Unaudited

 

Unaudited

 

Revised*

 

Unaudited

 

Unaudited

 
                             

Net revenue

203,127

 

126,534

 

150,682

 

24,286

 

877,451

 

534,634

 

86,167

 

Costs and expenses:

                           

Commissions and other agent-related costs

(134,929)

 

(79,653)

 

(74,337)

 

(11,981)

 

(562,436)

 

(341,982)

 

(55,117)

 

Operating costs

(48,754)

 

(36,281)

 

(31,934)

 

(5,147)

 

(184,393)

 

(148,938)

 

(24,004)

 

Selling, general and administrative expenses

(73,053)

 

(37,732)

 

(40,811)

 

(6,578)

 

(234,065)

 

(172,118)

 

(27,740)

 

  Goodwill impairment losses

-

 

-

 

-

 

-

 

(20,384)

 

-

 

-

 

   Net change in fair value

78

 

-

 

52

 

8

 

22,069

 

52

 

8

 

Total costs and expenses

(256,658)

 

(153,666)

 

(147,030)

 

(23,698)

 

(979,209)

 

(662,986)

 

(106,853)

 

(Loss)/income from operations

(53,531)

 

(27,132)

 

3,652

 

588

 

(101,758)

 

(128,352)

 

(20,686)

 

Interest income

736

 

76

 

2

 

-

 

4,162

 

1,032

 

166

 

Other income

333

 

1,334

 

187

 

30

 

7,360

 

10,435

 

1,682

 

Foreign currency exchange loss

(43)

 

-

 

(20)

 

(3)

 

(113)

 

(37)

 

(6)

 

(Loss)/income before income tax and share of associates' income (losses)

(52,505)

 

(25,722)

 

3,821

 

615

 

(90,349)

 

(116,922)

 

(18,844)

 

Income tax

5,932

 

248

 

(635)

 

(102)

 

2,332

 

5,677

 

915

 

Share of associates' income

257

 

343

 

1,030

 

166

 

2,074

 

1,847

 

298

 

Net (Loss)/income

(46,316)

 

(25,131)

 

4,216

 

679

 

(85,943)

 

(109,398)

 

(17,631)

 

 Net loss (income) attributable to non-controlling interest

9,077

 

 38

 

(1,795)

 

(289)

 

 12,792

 

 474

 

76

 

 Net (loss)/income attributable to IFM Investments Limited

(37,239)

 

 (25,093)

 

2,421

 

 390

 

 (73,151)

 

 (108,924)

 

(17,555)

 

 Net (loss)/income attributable to ordinary shareholders

(37,239)

 

 (25,093)

 

2,421

 

 390

 

 (73,151)

 

 (108,924)

 

(17,555)

 
                             

Net (loss)/income per share, basic

(0.06)

 

(0.04)

 

0.00

 

0.00

 

(0.11)

 

(0.16)

 

(0.03)

 

Net (loss)/income per share, diluted

(0.06)

 

(0.04)

 

0.00

 

0.00

 

(0.11)

 

(0.16)

 

(0.03)

 
                             

Net (loss)/income per ADS, basic

(2.51)

 

(1.69)

 

0.16

 

0.03

 

(4.93)

 

(7.33)

 

(1.18)

 

Net (loss)/income per ADS, diluted

(2.51)

 

(1.69)

 

0.16

 

0.03

 

(4.93)

 

(7.33)

 

(1.18)

 
                             

Number of shares used in calculating net (loss)/income per share, basic

668,626

 

 669,233

 

669,233

 

669,233

 

668,198

 

669,132

 

669,132

 

Number of shares used in calculating net (loss)/income per share, diluted

668,626

 

 669,233

 

670,001

 

670,001

 

668,198

 

669,132

 

669,132

 
                             

Number of ADSs used in calculating net (loss)/income per ADS, basic

14,858

 

14,872

 

14,872

 

14,872

 

14,849

 

14,870

 

14,870

 

Number of ADSs used in calculating net (loss)/income per ADS, diluted

14,858

 

14,872

 

14,889

 

14,889

 

14,849

 

14,870

 

14,870

 
 
 

 

IFM Investments Limited

Reconciliations to Condensed Consolidated Statements of Operations

(in thousands, except per ADS data)

 
 

For the three months ended

 

For the year ended

 

December 31,

 

September 30,

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 
 

2013

 

2014

 

2014

 

2014

 

2013

 

2014

 

2014

 
 

RMB

 

RMB

 

RMB

 

US$

 

RMB

 

RMB

 

US$

 
 

Revised*

 

Unaudited

 

Unaudited

 

Unaudited

 

Revised*

 

Unaudited

 

Unaudited

 
                             

GAAP (Loss)/income from operations

(53,531)

 

(27,132)

 

3,652

 

588

 

(101,758)

 

(128,352)

 

(20,686)

 

Plus:

                           

Share-based compensation

12

 

54

 

37

 

6

 

242

 

142

 

23

 

Goodwill impairment losses

-

 

-

 

-

 

-

 

20,384

 

-

 

-

 

Net change in fair value

(78)

 

-

 

(52)

 

(8)

 

(22,069)

 

(52)

 

(8)

 

Non-GAAP (Loss)/income from operations

(53,597)

 

(27,078)

 

3,637

 

586

 

(103,201)

 

(128,262)

 

(20,671)

 
                             
                             

GAAP net (loss)/income attributable to IFM Investments Limited

(37,239)

 

(25,093)

 

2,421

 

390

 

(73,151)

 

(108,924)

 

(17,555)

 

Plus:

                           

Share-based compensation

12

 

54

 

37

 

6

 

242

 

142

 

23

 

Goodwill impairment losses

-

 

-

 

-

 

-

 

20,384

 

-

 

-

 

Net change in fair value

(78)

 

-

 

(52)

 

(8)

 

(22,069)

 

(52)

 

(8)

 

Non-GAAP net (loss)/income attributable to IFM Investments Limited

(37,305)

 

(25,039)

 

2,406

 

388

 

(74,594)

 

(108,834)

 

(17,540)

 
                             
                             

GAAP net (loss)/income attributable to ordinary shareholders

(37,239)

 

(25,093)

 

2,421

 

390

 

(73,151)

 

(108,924)

 

(17,555)

 

Plus:

                           

Share-based compensation

12

 

54

 

37

 

6

 

242

 

142

 

23

 

Goodwill impairment losses

-

 

-

 

-

 

-

 

20,384

 

-

 

-

 

Net change in fair value

(78)

 

-

 

(52)

 

(8)

 

(22,069)

 

(52)

 

(8)

 

Non-GAAP net (loss)/income attributable to ordinary shareholders

(37,305)

 

(25,039)

 

2,406

 

388

 

(74,594)

 

(108,834)

 

(17,540)

 
                             

GAAP net (loss)/income per ADS, basic

(2.51)

 

(1.69)

 

0.16

 

0.03

 

(4.93)

 

(7.33)

 

(1.18)

 

GAAP net (loss)/income per ADS, diluted

(2.51)

 

(1.69)

 

0.16

 

0.03

 

(4.93)

 

(7.33)

 

(1.18)

 
                             

Non-GAAP net (loss)/ income per ADS, basic

(2.51)

 

(1.68)

 

0.16

 

0.03

 

(5.02)

 

(7.32)

 

(1.18)

 

Non-GAAP net (loss)/ income per ADS, diluted

(2.51)

 

(1.68)

 

0.16

 

0.03

 

(5.02)

 

(7.32)

 

(1.18)

 
                             

Number of ADSs used in calculating GAAP / non-GAAP net (loss)/ income per ADS, basic

 14,858

 

 14,872

 

 14,872

 

 14,872

 

14,849

 

14,870

 

14,870

 

Number of ADSs used in calculating GAAP / non-GAAP net (loss)/ income per ADS, diluted

 14,858

 

 14,872

 

 14,889

 

 14,889

 

14,849

 

14,870

 

14,870

 
                             

 

* The information as of December 31, 2013 has been revised to reflect the effect of a revision disclosed in the press release announcing the Company's unaudited financial statements for the second quarter of 2014

 

 

IFM Investments Limited
Other Financial and Operating Data

 
   
   
   

For the Three Months Ended

For the Year Ended

   

December 31, 
2013

 

September 30, 
2014

 

December 31,
2014

 

December 31, 
2013

 

 December 312014

                           

Company-owned brokerage services

                         

Net revenues (in thousands of RMB)

   

152,735

   

83,914

   

97,753

 

691,343

 

 363,881

Average number of operating sales offices(1)

   

260

   

135

   

97

 

300

 

 162

Average monthly net revenues per operating sales office
(in thousands of RMB)

   

196

   

207

   

390

 

192

 

 187

Primary and Commercial Services

                         

Net revenues (in thousands of RMB)

   

37,705

   

23,024

   

32,405

 

137,333

 

96,193

Aggregate gross floor area of properties sold (in thousand square meters)

   

109

   

98

   

106

 

545

 

 259

Mortgage management services

                         

Net revenues (in thousands of RMB)

   

9,730

   

16,370

   

16,186

 

36,788

 

 56,548

Amount of referred mortgages and home equity loans
(in thousands of RMB)

   

784,997

   

439,051

   

391,970

 

3,851,138

 

 2,055,749

Average entrusted and mortgage credit loan balance outstanding
(in thousands of RMB)

   

107,430

   

212,793

   

258,955

 

72,131

 

 189,432

Franchise services

                         

Net revenues (in thousands of RMB)

   

2,957

   

3,226

   

4,338

 

11,987

 

18,012

Number of regional sub-franchisors as of year-end

   

23

   

22

   

22

 

23

 

 22

   

 

(1) Equals the sum of the number of sales offices in operation that existed at the end of each month in the applicable quarter, divided by the number of months in such quarter.

###

Share this Story:

Comments:

comments powered by Disqus

Franchise News Room »


News By Industry »


Featured Opportunities

Nestle Toll House Cafe by Chip
Nestlé Toll House Café by Chip is the only major, national dessert café that features top-quality branded cookies, baked goods, coffee, ice cream...
Dental Fix
Dental Fix franchise owners repair dental handpieces (drills) and equipment on-site. We are revolutionizing the dental service industry by delivering...
BirthdayPak
BirthdayPak is an award-winning marketing platform that brings local upscale businesses together with their best customers.
Capriotti's Sandwich Shop
Capriotti's has mastered the art of sandwich making since 1976, achieving over 250 awards & counting. Our fans & franchise community agree,...
Firehouse Subs
We are currently looking for hard-working, dedicated people to become Area Representatives in markets throughout the United States.

Subscribe to Franchising.com Express

A Franchise Update Media Production
Franchise Update Media | P.O. Box 20547 // San Jose, CA 95160 // PH. (408) 402-5681
Copyright © 2001 - 2017. All Rights Reserved.

In Loving Memory Of Timothy Gardner (1987-2014)