H World Group Ltd 6-K, filed May 25, 2021
H World Group Ltd (HTHT)
About this 6-K
H World Group Ltd filed this 6-K on May 25, 2021.
UNITED STATESSECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TORULE 13a-16 OR 15d-16 UNDER THESECURITIES EXCHANGE ACT OF 1934
For the month of May 2021
Commission File Number: 001-34656
Huazhu Group Limited
(Registrant’s name)
No. 699 Wuzhong Road
Minhang District
Shanghai201103People’s Republic of China(86) 21 6195-2011(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F. Form 20-F x Form 40-F ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b) (1): ¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b) (7): ¨
EXHIBIT INDEX
| Exhibit Number | Description |
|---|---|
| Exhibit 99.1 | Huazhu Group Limited Reports First Quarter of 2021 Financial Results |
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| Huazhu Group Limited | ||
|---|---|---|
| (Registrant) | ||
| Date: May 25, 2021 | By: | /s/ Qi Ji |
| Name: | Qi Ji | |
| Title: | Executive Chairman of the Board of Directors, Chief Executive Officer |
3
Exhibit 99.1
Contact Information
Investor Relations
Tel: +86 (21) 6195 9561
Email: ir@huazhu.com
http://ir.huazhu.com
Huazhu Group Limited
Reports First Quarter of 2021 Financial Results
| · | A total of 6,881 hotels or 662,512 hotel rooms in operation as of March 31, 2021. |
|---|---|
| · | Hotel turnover^1^ increased 66.3% year-over-year to RMB8.2 billion for the first quarter. Excluding Steigenberger Hotels AG and its subsidiaries (“DH”), hotel turnover increased 113.4% year-over-year for the first quarter. |
| --- | --- |
| · | Net revenues increased 15.6% year-over-year to RMB2.3 billion (US$355 million)^2^for the first quarter, better than revenue guidance previously announced of 8% to 10%. Excluding DH, net revenues for the first quarter increased 68.8% year-over-year, better than revenue guidance previously announced of 61% to 63%. |
| --- | --- |
| · | Net loss attributable to Huazhu Group Limited was RMB248 million (US$38 million) for the first quarter of 2021, compared with a RMB2.1 billion loss for the first quarter of 2020 and net income attributable to Huazhu Group Limited of RMB703 million in the previous quarter. Net income attributable to Huazhu Group Limited from Legacy-Huazhu was RMB53 million for the first quarter of 2021. |
| --- | --- |
| · | Excluding share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities, adjusted net loss attributable to Huazhu Group Limited (non-GAAP) for the first quarter of 2021 was RMB451 million (US$70 million), compared with RMB1.1 billion for the first quarter of 2020. Adjusted net loss attributable to Huazhu Group Limited (non-GAAP) from Legacy-Huazhu for the first quarter of 2021 was RMB150 million. |
| --- | --- |
| · | EBITDA (non-GAAP) for the first quarter of 2021 was RMB70 million (US$11 million), compared with negative RMB1.7 billion for the first quarter of 2020. EBITDA from Legacy-Huazhu (non-GAAP) was RMB410 million for the first quarter of 2021, compared with negative RMB1.7 billion for the first quarter of 2020. |
| --- | --- |
| · | Excluding share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities, adjusted EBITDA (non-GAAP) was negative RMB133 million (US$21 million) for the first quarter of 2021. Adjusted EBITDA from Legacy-Huazhu (non-GAAP) was RMB207 million for the first quarter of 2021. |
| --- | --- |
| · | In the second quarter of 2021, Huazhu expects net revenues growth to be in the range of 87% -89% compared to the second quarter of 2020, or 90%-92% if excluding DH. To provide a more meaningful guidance excluding the impact of COVID-19, Huazhu expects net revenue growth to be in the range of 27%-29% compared to pre-COVID-19 results in the second quarter of 2019, or 20%-22% if excluding DH. |
| --- | --- |
| ^1^ | Hotel<br> turnover refers to total transaction value of room and non-room revenues from Huazhu hotels<br> (i.e., leased and operated, manachised and franchised hotels). |
| --- | --- |
| ^2^ | The<br> conversion of Renminbi (“RMB”) into United States dollars (“US$”)<br> is based on the exchange rate of US$1.00=RMB6.5518 on March 31, 2021 as set forth in H.10<br> statistical release of the U.S. Federal Reserve Board and available at http://www.federalreserve.gov/releases/h10/hist/dat00_ch.htm. |
| --- | --- |
Page 1 of 23
Shanghai, China, May 25, 2021 – Huazhu Group Limited (NASDAQ: HTHT and HKEX: 1179) (“Huazhu”, “the Company”, “we” or “our”), a world-leading hotel group, today announced its unaudited financial results for the first quarter ended March 31, 2021.
As of March 31, 2021, Huazhu’s worldwide hotel network in operation totaled 6,881 hotels and 662,512 rooms, including 120 hotels from DH. During the first quarter of 2021, our Legacy-Huazhu^3^ business opened 209 hotels, including 2 leased (or leased-and-operated) hotels and 207 manachised (or franchised-and-managed) hotels and franchised hotels, and closed a total of 117 hotels, including 19 leased hotels and 98 manachised and franchised hotels. During the first quarter of 2021, the Legacy-DH^4^ business opened 1 leased hotels and closed 1 manachised and franchised hotel. As of March 31, 2021, Huazhu had a total of 2,649 unopened hotels in the pipeline, including 2,608 hotels from the Legacy-Huazhu business and 41 hotels from the Legacy-DH business.
Legacy-Huazhu Only – First Quarter of 2021 Operational Highlights
As of March 31, 2021, Legacy-Huazhu had 6,761 hotels in operation, including 664 leased and owned hotels, and 6,097 manachised hotels and franchised hotels. In addition, as of the same date, Legacy-Huazhu had 638,619 hotel rooms in operation, including 89,901 under the lease and ownership model, and 548,718 under the manachise and franchise models. Legacy-Huazhu also had 2,608 hotels in the pipeline, including 19 leased and owned hotels and 2,589 manachised and franchised hotels. The following discusses Legacy-Huazhu’s RevPAR, average daily room rate (“ADR”) and occupancy rate for its leased and owned hotels, as well as manachised and franchised hotels (excluding hotels under governmental requisition) for the periods indicated.
| · | The<br> ADR was RMB209 in the first quarter of 2021, compared with RMB189 in the first quarter of<br> 2020, RMB231 in the previous quarter, and RMB221 in the first quarter of 2019. |
|---|---|
| · | The<br> occupancy rate for all Legacy-Huazhu hotels in operation was 66.2% in the first quarter of<br> 2021, compared with 46.7% in the first quarter of 2020, 80.6% in the previous quarter, and<br> 80.6% in the first quarter of 2019. |
| --- | --- |
| · | Blended<br> RevPAR was RMB138 in the first quarter of 2021, compared with RMB88 in the first quarter<br> of 2020, RMB186 in the previous quarter, and RMB178 in the first quarter of 2019. |
| --- | --- |
| · | For<br> all Legacy-Huazhu hotels which had been in operation for at least 18 months, the same-hotel<br> RevPAR was RMB138 for the first quarter of 2021, representing a 50.2% increase from RMB92<br> for the first quarter of 2020, with a 7.6% increase in ADR and a 19.2-percentage-point increase<br> in occupancy rate; comparing the first quarter of 2021 with the pre-COVID-19 first quarter<br> of 2019, RevPAR represented a 29.9% decrease from RMB187 for the first quarter of 2019, with<br> a 12.6% decrease in ADR, and a 16.6-percentage-point decrease in occupancy rate. |
| --- | --- |
| ^3^ | Legacy-Huazhu refers to Huazhu and its subsidiaries,<br> excluding DH. |
| --- | --- |
| ^4^ | Legacy-DH refers to DH. |
| --- | --- |
Page 2 of 23
Legacy-DH Only – First Quarter of 2021 Operational Highlights
As of March 31, 2021, Legacy-DH had 120 hotels in operation, including 73 leased and owned hotels and 47 manachised hotels and franchised hotels. In addition, as of the same date, Legacy-DH had 23,893 hotel rooms in operation, including 13,527 under the lease and ownership model and 10,366 under the manachise and franchise models. Legacy-DH also had 41 hotels in the pipeline, including 27 leased and owned hotels and 14 manachised and franchised hotels. The following discusses Legacy-DH’s RevPAR, ADR and occupancy rate for its leased as well as manachised and franchised hotels (excluding hotels temporarily closed) for the periods indicated.
| · | The<br> ADR was EUR69 in the first quarter of 2021, compared with EUR89 in the first quarter of 2020<br> and EUR76 in the previous quarter. |
|---|---|
| · | The<br> occupancy rate for all Legacy-DH hotels in operation was 18.8% in the first quarter of 2021,<br> compared with 51.7% in the first quarter of 2020 and 22.5% in the previous quarter. |
| --- | --- |
| · | Blended<br> RevPAR was EUR13 in the first quarter of 2021, compared with EUR46 in the first quarter of<br> 2020 and EUR17 in the previous quarter. |
| --- | --- |
Ji Qi, Founder, Executive Chairman and CEO of Huazhu commented: “Despite the COVID-19 resurgence and ‘stay local’ guidance pressuring our RevPAR recovery in January and February, we are very pleased to see the recovery quickly resumed since later March at an even stronger pace. Our April RevPAR recovered to the same pre-COVID-19 level of 2019, and RevPAR over the Labor Day holiday in China recorded an increase of over 25% as compared with the same period of 2019. We believe that both strong business and leisure demand will continue to drive the future recovery. For our European operations, although the business remains under pressure due to COVID-19, we see that the German government is gradually relaxing the travelling restrictions with certain conditions. We expect to see gradual recovery starting from this summer along with the progress of vaccination campaigns.”
First Quarter of 2021 Financial Results
In the first quarter of 2021, both the Legacy-Huazhu business and Legacy-DH businesses were negatively affected by the COVID-19 pandemic.
Page 3 of 23
| (RMB in millions) | Q1 2020 | Q4 2020 | Q1 2021 | |||
|---|---|---|---|---|---|---|
| Revenues: | ||||||
| Leased and owned hotels | 1,516 | 2,024 | 1,398 | |||
| Manachised and franchised hotels | 465 | 999 | 897 | |||
| Others | 32 | 48 | 32 | |||
| Net revenues | 2,013 | 3,071 | 2,327 |
Net revenues for the first quarter of 2021 were RMB2.3 billion (US$355 million), representing a 15.6% year-over-year increase and a 24.2% sequential decrease. Excluding DH, our net revenues for the first quarter of 2021 were RMB2.2 billion, representing a 68.8% year-over-year increase. Both net revenues from our Legacy-Huazhu business and net revenues from the Legacy-DH business were better than our revenue guidance. For the Legacy-Huazhu business, the RevPAR recovery in March was much better than our expectation, with the RevPAR recovering to 95% of the same period in 2019.
Net revenues from leased and owned hotelsfor the first quarter of 2021 were RMB1.4 billion (US$213 million), representing a 7.8% year-over-year decrease and a 30.9% sequential decrease. Excluding DH, our net revenues from leased and owned hotels for the first quarter of 2021 were RMB1.3 billion, representing a 55.5% year-over-year increase.
Net revenues from manachised and franchisedhotels for the first quarter of 2021 were RMB897 million (US$137 million), representing a 92.9% year-over-year increase and a 10.2% sequential decrease. Excluding DH, our net revenues from manachised and franchised hotels for the first quarter of 2021 were RMB892 million, representing a 96.0% year-over-year increase.
Other revenues represent revenues generated from businesses other than our hotel operations, which mainly include revenues from the provision of IT products and services to hotels, and revenues from Huazhu Mall™ and other revenues from the Legacy-DH business, totaling RMB32 million (US$5 million) in the first quarter of 2021, compared to RMB32 million in the first quarter of 2020 and RMB48 million in the previous quarter.
| (RMB in millions) | Q1 2020 | Q4 2020 | Q1 2021 | |||
|---|---|---|---|---|---|---|
| Operating costs and expenses: | ||||||
| Hotel operating costs | 2,377 | 2,748 | 2,463 | |||
| Other operating costs | 8 | 22 | 12 | |||
| Selling and marketing expenses | 146 | 181 | 107 | |||
| General and administrative expenses | 316 | 336 | 328 | |||
| Pre-opening expenses | 111 | 36 | 21 | |||
| Total operating costs and expenses | 2,958 | 3,323 | 2,931 |
Page 4 of 23
Hotel operating costs for the first quarter of 2021 were RMB2.5 billion (US$375 million), compared to RMB2.4 billion in the first quarter of 2020 and RMB2.7 billion in the previous quarter. Excluding DH, hotel operating costs for the first quarter of 2021 were RMB2.0 billion, which represented 92.8% of the quarter’s net revenues, compared to 129.7% for the first quarter in 2020 and 73.4% for the previous quarter.
Selling and marketing expenses for the first quarter of 2021 were RMB107 million (US$16 million), compared to RMB146 million in the first quarter of 2020 and RMB181 million in the previous quarter. Excluding DH, selling and marketing expenses for the first quarter of 2021 were RMB72 million, which represented 3.3% of the quarter’s net revenues, compared to RMB65 million or 5.0% of net revenues for the first quarter in 2020, and RMB149 million or 5.3% of net revenues for the previous quarter.
General and administrative expenses for the first quarter of 2021 were RMB328 million (US$50 million), compared to RMB316 million in the first quarter of 2020 and RMB336 million in the previous quarter. Excluding DH, general and administrative expenses for the first quarter of 2021 were RMB255 million, which represented 11.7% of the quarter’s net revenues, compared to RMB226 million or 17.5% for the first quarter in 2020 and RMB257 million or 9.1% for the previous quarter.
Pre-opening expenses for the first quarter of 2021 were mostly related to Legacy-Huazhu totaling RMB21 million (US$3 million), compared to RMB111 million in the first quarter of 2020 and RMB36 million in the previous quarter.
Other operating income, net for the first quarter of 2021 was RMB29 million (US$4 million), compared to RMB88 million in the first quarter of 2020 and RMB118 million in the previous quarter.
Loss from operations for the first quarter of 2021 was RMB575 million (US$87 million), compared to a loss of RMB857 million in the first quarter of 2020 and a loss of RMB134 million in the previous quarter. Excluding share-based compensation expenses, adjusted loss from operations (non-GAAP) for the first quarter of 2021 was RMB540 million (US$82 million), compared to RMB828 million in the first quarter of 2020 and RMB112 million in the previous quarter. Excluding DH, our loss from operations for the first quarter of 2021 was RMB172 million, compared to RMB731 million in the first quarter of 2020 and income from operations of RMB315 million in the previous quarter.
Operating margin, defined as income from operations as a percentage of net revenues, for the first quarter of 2021, was a negative 24.7%. Excluding DH, the operating margin for the first quarter of 2021 was a negative 7.9%, compared with a negative 56.8% in the first quarter of 2020 and a positive 11.2% in the previous quarter.
Other income, net for the first quarter of 2021 was RMB262 million (US$39 million), compared to a negative RMB102 million for the first quarter of 2020 and a negative RMB8 million for the previous quarter. The increase in other income, net was mainly due to gains from selling AccorHotels shares.
Page 5 of 23
Unrealized gains from fair value changes ofequity securities for the first quarter of 2021 was RMB238 million (US$37 million), compared to a negative RMB1.0 billion in the first quarter of 2020 and a positive RMB733 million in the previous quarter. Unrealized gains (losses) from fair value changes of equity securities mainly represents the unrealized gains (losses) from our investment in equity securities with readily determinable fair values, such as AccorHotels.
Income tax benefit for the first quarter of 2021 was RMB122 million (US$19 million), compared to RMB30 million in the same period of 2020 and RMB66 million in the previous quarter.
Net loss attributable to Huazhu Group Limitedfor the first quarter of 2021 was RMB248 million (US$38 million), compared to a net loss of RMB2.1 billion in the first quarter of 2020 and net income attributable to Huazhu Group Limited of RMB703 million in the previous quarter. Excluding share-based compensation expenses and the unrealized gains (losses) from fair value changes of equity securities, adjusted net loss attributable to Huazhu Group Limited (non-GAAP) for the first quarter of 2021 was RMB451 million (US$70 million), compared to RMB1.1 billion in the first quarter of 2020 and RMB8 million in the previous quarter. Excluding DH, the net income attributable to Huazhu Group Limited for the first quarter of 2021 was RMB53 million, compared to a net loss attributable to Huazhu Group Limited of RMB2.0 billion in the first quarter of 2020 and net income attributable to Huazhu Group Limited of RMB1.0 billion in the previous quarter. Excluding DH, the adjusted net loss attributable to Huazhu Group Limited (non-GAAP) for the first quarter of 2021 was RMB150 million, compared with RMB981 million in the first quarter of 2020 and an adjusted net income attributable to Huazhu Group Limited (non-GAAP) of RMB300 million in the previous quarter.
Basic and diluted losses per share/Americandepositary share (ADS). For the first quarter of 2021, basic and diluted losses per share were RMB0.80 (US$0.12). Excluding share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities, adjusted basic and diluted losses per share (non-GAAP) were RMB1.45 (US$0.22).
EBITDA (non-GAAP) for the first quarter of 2021 was RMB70 million (US$11 million), compared with a negative RMB1.7 billion in the first quarter of 2020 and a positive RMB1.1 billion in the previous quarter. Excluding DH, the EBITDA (non-GAAP) for the first quarter of 2021 was RMB410 million, compared with a negative RMB1.7 billion in the first quarter of 2020 and RMB1.5 billion in the previous quarter. Excluding share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities, adjusted EBITDA (non-GAAP) for the first quarter of 2021 was a negative RMB133 million (US$21 million), compared with a negative RMB704 million in the first quarter of 2020 and a positive RMB375 million in the previous quarter. Excluding DH, the adjusted EBITDA (non-GAAP) for the first quarter of 2021 was RMB207 million, compared with a negative RMB631 million in the first quarter of 2020 and a positive RMB764 million in the previous quarter.
Page 6 of 23
Cash flow. Operating cash outflow for the first quarter of 2021 was a RMB957 million (US$147 million). Investing cash inflow for the first quarter of 2021 was RMB714 million (US$110 million). Financing cash outflow for the first quarter of 2021 was RMB1.0 billion (US$152 million).
**Cash and cash equivalents and Restricted cash.**As of March 31, 2021, the Company had a total balance of cash and cash equivalents of RMB5.7 billion (US$877 million) and restricted cash of RMB58 million (US$9 million).
Debt financing. As of March 31, 2021, the Company had a total debt balance of RMB11.0 billion (US$1.7 billion) and the unutilized credit facility available to the Company was RMB6.6 billion.
COVID-19 update
Due to a COVID-19 resurgence in Shanghai, Beijing and Hebei Province and the “stay local” guidance prior to the Chinese New Year holiday (CNY), Legacy-Huazhu RevPAR in January and February 2021 recovered to 74% and 56% of 2019 pre-COVID-19 levels, respectively. Our hotel openings were also negatively impacted by the resurgence of COVID-19 during the first quarter of 2021. However, our performance started to recover steadily again post the Chinese New Year holiday. Particularly, after the National People’s Congress and the Chinese People’s Political Consultative Conference during the first week of March, the Chinese government further eased travel restrictions which were eased beginning March 16, 2021. After that date, we saw strong recovery in hotel demand in the Beijing area, followed by other major tier 1 cities. Our Legacy-Huazhu RevPAR in March 2021 recovered to 95% of 2019, mainly driven by the strong recovery of business demand. In April and May, this recovery trend continued. Our Legacy-Huazhu RevPAR during the Tomb Sweeping holiday recovered to 96% of the same period of 2019, and our RevPAR during the Labor holiday in China recovered to 125% of the same period of 2019, which demonstrated a strong recovery of leisure demand.
DH suffered from the lockdown policy in Germany due to the second and third wave of the COVID-19 pandemic in European countries since later last year. The lockdown period in Germany has been extended several times and still continues but with some relaxation in this policy depending on local vaccination processes. European countries began their vaccination process in December 2020. As of May 22^nd^, 2021, about 40% of Germans have received at least one shot of vaccine. DH is continuing to take further cost reduction and cash flow measures, such as negotiating with landlords to reduce rental costs, reducing or eliminating discretionary corporate spending and capital expenditures, etc. However, the impact of the extension of lockdown should be partially offset by extension of the scope and duration of European government subsidy programs.
Acquisition of CitiGO
In May 2021, Huazhu completed the acquisition of CitiGO for a total consideration of RMB750 million enterprise value. Established in China in 2017, CitiCO had a total of 28 hotels in operation as of May 1^st^, 2021. The acquisition of CitiGO, which is known for its boutique design and distinct lodging experiences, is expected to further enrich Huazhu’s leisure and lifestyle brand portfolio.
Page 7 of 23
Guidance
COVID-19 resurgence in January and February 2021 slowed down our hotel opening plan in the first quarter. In addition to that, we further emphasis on our quality hotels expansion strategy with revising down our non-standardized brand opening plan for the year. Therefore, we lowered our total gross opening target in 2021 from 1,800-2,000 hotels to 1,600-1,800 hotels. Moreover, due to the prolonged lockdown period in Germany, we also lowered our full year revenue growth guidance to be in range of 44%-48% compared to 2020, or 31%-35% growth compared to 2019, from previous guidance of 50%-54% growth compared to 2020, or 36%-40% growth compared to 2019. However, our revenue guidance for Legacy-Huazhu remain unchanged at 50-54% growth compared to 2020, or 15-19% growth compared to 2019.
In the second quarter of 2021, Huazhu expects net revenue growth to be in the range of 87%-89% compared to the second quarter of 2020, or 90%-92% if excluding DH. To provide a more meaningful guidance excluding the impact of COVID-19, Huazhu expects net revenue growth to be in the range of 27%-29% compared to the pre-COVID-19 results in the second quarter of 2019,or 20%-22% if excluding DH.
The above forecast reflects the Company’s current and preliminary view, which is subject to change.
Conference Call
The Company’s management will host a conference call beginning at 9:00 a.m. Hong Kong time on Wednesday, May 26, 2021 (or 9:00 p.m. U.S. Eastern time on Tuesday, May 25, 2021) following the announcement of the results. The conference call will be a Direct Event call. All participants must preregister online prior to the call. Please use the link http://apac.directeventreg.com/registration/event/1598819 to complete the online registration at least 15 minutes prior to the commencement of the conference call. Once preregistration has been completed, participants will receive dial-in numbers, an event passcode, and a unique registrant ID. To join the conference, please dial the number you receive, enter the event passcode, followed by your unique registrant ID, and you will be joined to the conference promptly. Please dial in approximately 10 minutes before the scheduled time of the call.
A recording of the conference call will be available after the conclusion of the conference call through June 2, 2021. Please dial +1 (855) 452 5696 (for callers in the US), 400 632 2162 (for callers in mainland China), 800 963 117 (for callers in Hong Kong) or +61 2 8199 0299 (for callers outside the U.S., mainland China and Hong Kong) and enter the passcode 1598819.
Page 8 of 23
Use of Non-GAAP Financial Measures
To supplement the Company’s unaudited consolidated financial results presented in accordance with U.S. GAAP, the Company uses the following non-GAAP measures defined as non-GAAP financial measures by the SEC: hotel operating costs excluding share-based compensation expenses; general and administrative expenses excluding share-based compensation expenses; selling and marketing expenses excluding share-based compensation expenses; adjusted income from operations excluding share-based compensation expenses; adjusted net income (loss) attributable to Huazhu Group Limited excluding share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities; adjusted basic and diluted earnings per share/ADS excluding share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities; EBITDA; adjusted EBITDA excluding share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities; and adjusted EBITDA margin; adjusted net income (loss) attributable to Huazhu Group Limited excluding share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities from Legacy-Huazhu; EBITDA from Legacy-Huazhu; adjusted EBITDA excluding share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities from Legacy-Huazhu. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP. For more information on these non-GAAP financial measures, please see the table captioned “Reconciliations of GAAP and non-GAAP results” set forth at the end of this release. The Company believes that these non-GAAP financial measures provide meaningful supplemental information regarding Company performance by excluding share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities that may not be indicative of Company operating performance. The Company believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing Company performance and when planning and forecasting future periods. These non-GAAP financial measures also facilitate management’s internal comparisons to the Company’s historical performance. The Company believes these non-GAAP financial measures are also useful to investors in allowing for greater transparency with respect to supplemental information used regularly by Company management in financial and operational decision-making. A limitation of using non-GAAP financial measures excluding share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities is that share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities have been and will continue to be significant and recurring in the Company’s business. 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 reconciliations between GAAP financial measures that are most directly comparable to non-GAAP financial measures.
The Company believes that EBITDA is a useful financial metric to assess the operating and financial performance before the impact of investing and financing transactions and income taxes, given the significant investments that the Company has made in leasehold improvements, depreciation and amortization expense that comprise a significant portion of the Company’s cost structure. In addition, the Company believes that EBITDA is widely used by other companies in the lodging industry and may be used by investors as a measure of financial performance. The Company believes that EBITDA information provides investors with a useful tool for comparability between periods because it eliminates depreciation and amortization expense attributable to capital expenditures. The Company also uses adjusted EBITDA, which is defined as EBITDA before share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities, to assess operating results of its hotels in operation. The Company believes that the exclusion of share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities helps facilitate year-on-year comparisons of the results of operations as the share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities may not be indicative of Company operating performance.
Page 9 of 23
The Company believes that unrealized gains and losses from changes in fair value of equity securities are generally meaningless in understanding its reported results or evaluating its economic performance of its businesses. These gains and losses have caused and will continue to cause significant volatility in reported periodic earnings.
Therefore, the Company believes adjusted EBITDA more closely reflects the performance capability of hotels. The presentation of EBITDA and adjusted EBITDA should not be construed as an indication that the Company’s future results will be unaffected by other charges and gains considered to be outside the ordinary course of business.
The use of EBITDA and adjusted EBITDA has certain limitations. Depreciation and amortization expense for various long-term assets (including land use rights), income tax, interest expense and interest income have been and will be incurred and are not reflected in the presentation of EBITDA. Share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities have been and will be incurred and are not reflected in the presentation of adjusted EBITDA. Each of these items should also be considered in the overall evaluation of the results. The Company compensates for these limitations by providing the relevant disclosure of the depreciation and amortization, interest income, interest expense, income tax expense, share-based compensation expenses, and unrealized gains (losses) from fair value changes of equity securities and other relevant items both in the reconciliations to the U.S. GAAP financial measures and in the consolidated financial statements, all of which should be considered when evaluating the performance of the Company.
The terms EBITDA and adjusted EBITDA are not defined under U.S. GAAP, and neither EBITDA nor adjusted EBITDA is a measure of net income, operating income, operating performance or liquidity presented in accordance with U.S. GAAP. When assessing the operating and financial performance, investors should not consider these data in isolation or as a substitute for the Company’s net income, operating income or any other operating performance measure that is calculated in accordance with U.S. GAAP. In addition, the Company’s EBITDA or adjusted EBITDA may not be comparable to EBITDA or adjusted EBITDA or similarly titled measures utilized by other companies since such other companies may not calculate EBITDA or adjusted EBITDA in the same manner as the Company does.
Page 10 of 23
Reconciliations of the Company’s non-GAAP financial measures, including EBITDA and adjusted EBITDA, to the consolidated statement of operations information are included at the end of this press release.
About Huazhu Group Limited
Originated in China, Huazhu Group Limited is a world-leading hotel group. As of March 31, 2021, Huazhu operated 6,881 hotels with 662,512 rooms in operation in 16 countries. Huazhu’s brands include Hi Inn, Elan Hotel, HanTing Hotel, JI Hotel, Starway Hotel, Orange Hotel, Crystal Orange Hotel, Manxin Hotel, Madison Hotel, Joya Hotel, Blossom House, and Ni Hao Hotel. Upon the completion of the acquisition of DH on January 2, 2020, Huazhu added five brands to its portfolio, including Steigenberger Hotels & Resorts, MAXX by Steigenberger, Jaz in the City, IntercityHotel and Zleep Hotels. In addition, Huazhu also has the rights as master franchisee for Mercure, Ibis and Ibis Styles, and co-development rights for Grand Mercure and Novotel, in the pan-China region.
Huazhu’s business includes leased and owned, manachised and franchised models. Under the lease and ownership model, Huazhu directly operates hotels typically located on leased or owned properties. Under the manachise model, Huazhu manages manachised hotels through the on-site hotel managers that Huazhu appoints, and Huazhu collects fees from franchisees. Under the franchise model, Huazhu provides training, reservations and support services to the franchised hotels, and collects fees from franchisees but does not appoint on-site hotel managers. Huazhu applies a consistent standard and platform across all of its hotels. As of March 31, 2021, Huazhu operates 16 percent of its hotel rooms under lease and ownership model, and 84 percent under manachise and franchise models.
For more information, please visit Huazhu’s website: http://ir.huazhu.com.
Safe Harbor Statement Under the U.S. Private Securities Litigation Reform Act of 1995: The information in this release contains forward-looking statements which involve risks and uncertainties. Such factors and risks include our anticipated growth strategies; our future results of operations and financial condition; economic conditions; the regulatory environment; our ability to attract and retain customers and leverage our brands; trends and competition in the lodging industry; the expected growth of demand for lodging; and other factors and risks detailed in our filings with the U.S. Securities and Exchange Commission. Any statements contained herein that are not statements of historical fact may be deemed to be forward-looking statements, which may be identified by terminology such as “may,” “should,” “will,” “expect,” “plan,” “intend,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “forecast,” “project” or “continue,” the negative of such terms or other comparable terminology. Readers should not rely on forward-looking statements as predictions of future events or results.
Huazhu undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, unless required by applicable law.
Page 11 of 23
—Financial Tables and Operational Data Follow—
Page 12 of 23
| Huazhu Group Limited | |||||
|---|---|---|---|---|---|
| Unaudited Condensed Consolidated Balance<br> Sheets | |||||
| December<br> 31, 2020 | March 31,<br> 2021 | ||||
| RMB | RMB | US | |||
| (in millions) | |||||
| ASSETS | |||||
| Current assets: | |||||
| Cash<br> and cash equivalents | 7,026 | 5,745 | |||
| Restricted cash | 64 | 58 | |||
| Short-term investments<br> measured at fair value | 3,903 | 2,972 | |||
| Accounts receivable,<br> net | 404 | 426 | |||
| Loan receivables,<br> net | 304 | 287 | |||
| Amounts due from<br> related parties | 178 | 163 | |||
| Inventories | 89 | 86 | |||
| Other<br> current assets, net | 914 | 851 | |||
| Total current assets | 12,882 | 10,588 | |||
| Property and equipment, net | 6,682 | 6,659 | |||
| Intangible assets, net | 5,945 | 5,770 | |||
| Operating lease right-of-use assets | 28,980 | 28,631 | |||
| Finance lease right-of-use assets | 2,041 | 1,940 | |||
| Land use rights, net | 213 | 211 | |||
| Long-term investments | 1,923 | 1,932 | |||
| Goodwill | 4,988 | 4,900 | |||
| Loan receivables, net | 135 | 115 | |||
| Other assets, net | 743 | 748 | |||
| Deferred tax assets | 623 | 711 | |||
| Total assets | 65,155 | 62,205 | |||
| LIABILITIES AND EQUITY | |||||
| Current liabilities: | |||||
| Short-term debt | 1,142 | 921 | |||
| Accounts payable | 1,241 | 901 | |||
| Amounts due to related<br> parties | 132 | 119 | |||
| Salary and welfare<br> payables | 526 | 403 | |||
| Deferred revenue | 1,272 | 1,310 | |||
| Operating lease<br> liabilities, current | 3,406 | 3,362 | |||
| Finance lease liabilities,<br> current | 31 | 33 | |||
| Accrued expenses<br> and other current liabilities | 2,440 | 1,905 | |||
| Income<br> tax payable | 339 | 222 | |||
| Total current liabilities | 10,529 | 9,176 | |||
| Long-term debt | 10,856 | 10,043 | |||
| Operating lease liabilities, noncurrent | 27,048 | 26,703 |
All values are in US Dollars.
Page 13 of 23
| Huazhu Group Limited | ||||||||
|---|---|---|---|---|---|---|---|---|
| Unaudited Condensed Consolidated Balance<br> Sheets | ||||||||
| December<br> 31, 2020 | March 31,<br> 2021 | |||||||
| RMB | RMB | US | ||||||
| (in millions) | ||||||||
| Finance lease liabilities,<br> noncurrent | 2,497 | 2,388 | ||||||
| Deferred revenue | 662 | 663 | ||||||
| Other long-term liabilities | 771 | 791 | ||||||
| Deferred tax liabilities | 1,181 | 1,124 | ||||||
| Retirement benefit<br> obligations | 179 | 172 | ||||||
| Total liabilities | 53,723 | 51,060 | ||||||
| Equity: | ||||||||
| Ordinary shares | 0 | 0 | ||||||
| Treasury shares | (107 | ) | (107 | ) | ) | |||
| Additional paid-in capital | 9,808 | 9,841 | ||||||
| Retained earnings | 1,502 | 1,254 | ||||||
| Accumulated<br> other comprehensive income (loss) | 127 | 72 | ||||||
| Total Huazhu Group Limited shareholders'<br> equity | 11,330 | 11,060 | ||||||
| Noncontrolling<br> interest | 102 | 85 | ||||||
| Total equity | 11,432 | 11,145 | ||||||
| Total liabilities<br> and equity | 65,155 | 62,205 |
All values are in US Dollars.
Page 14 of 23
| Huazhu Group Limited | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Unaudited Condensed Consolidated Statements<br> of Comprehensive Income | |||||||||||
| Quarter<br> Ended | |||||||||||
| March<br> 31, 2020 | December<br> 31, 2020 | March 31,<br> 2021 | |||||||||
| RMB | RMB | RMB | US | ||||||||
| (in millions, except share, per share<br> and per ADS data) | |||||||||||
| Revenues: | |||||||||||
| Leased<br> and owned hotels | 1,516 | 2,024 | 1,398 | ||||||||
| Manachised and franchised<br> hotels | 465 | 999 | 897 | ||||||||
| Others | 32 | 48 | 32 | ||||||||
| Net revenues | 2,013 | 3,071 | 2,327 | ||||||||
| Operating costs and expenses: | |||||||||||
| Hotel operating costs: | |||||||||||
| Rents | (866 | ) | (929 | ) | (945 | ) | ) | ||||
| Utilities | (132 | ) | (120 | ) | (140 | ) | ) | ||||
| Personnel costs | (643 | ) | (738 | ) | (630 | ) | ) | ||||
| Depreciation and<br> amortization | (311 | ) | (348 | ) | (340 | ) | ) | ||||
| Consumables, food<br> and beverage | (191 | ) | (257 | ) | (180 | ) | ) | ||||
| Others | (234 | ) | (356 | ) | (228 | ) | ) | ||||
| Total hotel operating<br> costs | (2,377 | ) | (2,748 | ) | (2,463 | ) | ) | ||||
| Other operating costs | (8 | ) | (22 | ) | (12 | ) | ) | ||||
| Selling and marketing<br> expenses | (146 | ) | (181 | ) | (107 | ) | ) | ||||
| General and administrative<br> expenses | (316 | ) | (336 | ) | (328 | ) | ) | ||||
| Pre-opening<br> expenses | (111 | ) | (36 | ) | (21 | ) | ) | ||||
| Total operating costs<br> and expenses | (2,958 | ) | (3,323 | ) | (2,931 | ) | ) | ||||
| Other operating income<br> (expense), net | 88 | 118 | 29 | ||||||||
| Income (Losses) from operations | (857 | ) | (134 | ) | (575 | ) | ) | ||||
| Interest income | 29 | 33 | 22 | ||||||||
| Interest expense | (137 | ) | (118 | ) | (110 | ) | ) | ||||
| Other (expense) income, net | (102 | ) | (8 | ) | 262 | ||||||
| Unrealized gains (losses) from fair value<br> changes of equity securities | (1,003 | ) | 733 | 238 | |||||||
| Foreign exchange gain<br> (loss) | (58 | ) | 151 | (197 | ) | ) | |||||
| Income (Loss) before income taxes | (2,128 | ) | 657 | (360 | ) | ) | |||||
| Income tax (expense) benefit | 30 | 66 | 122 | ||||||||
| Gain (Loss) from equity<br> method investments | (60 | ) | (11 | ) | (20 | ) | ) | ||||
| Net income (loss) | (2,158 | ) | 712 | (258 | ) | ) | |||||
| Net (income) loss<br> attributable to noncontrolling interest | 23 | (9 | ) | 10 | |||||||
| Net income (loss)<br> attributable to Huazhu Group Limited | (2,135 | ) | 703 | (248 | ) | ) | |||||
| Other comprehensive income | |||||||||||
| Gain arising from defined benefit plan,<br> net of tax | 3 | (27 | ) | - | |||||||
| Foreign currency translation<br> adjustments, net of tax | (67 | ) | (8 | ) | (55 | ) | ) | ||||
| Comprehensive income (loss) | (2,222 | ) | 677 | (313 | ) | ) | |||||
| Comprehensive (income)<br> loss attributable to noncontrolling interest | 23 | (9 | ) | 10 | |||||||
| Comprehensive income<br> (loss) attributable to Huazhu Group Limited | (2,199 | ) | 668 | (303 | ) | ) | |||||
| Earnings (Losses) per share/ADS: | |||||||||||
| Basic | (7.46 | ) | 2.27 | (0.80 | ) | ) | |||||
| Diluted | (7.46 | ) | 2.16 | (0.80 | ) | ) | |||||
| Weighted average number of shares used<br> in computation: | |||||||||||
| Basic | 286,013,704 | 309,752,462 | 310,943,247 | ||||||||
| Diluted | 286,013,704 | 326,326,640 | 310,943,247 |
All values are in US Dollars.
Page 15 of 23
| Huazhu Group Limited | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Unaudited Condensed Consolidated Statements<br> of Cash Flows | |||||||||||
| Quarter<br> Ended | |||||||||||
| March<br> 31, 2020 | December<br> 31, 2020 | March 31,<br> 2021 | |||||||||
| RMB | RMB | RMB | US | ||||||||
| (in millions) | |||||||||||
| Operating activities: | |||||||||||
| Net income (loss) | (2,158 | ) | 712 | (258 | ) | ) | |||||
| Adjustments to reconcile<br> net income (loss) to net cash provided by operating activities: | |||||||||||
| Share-based compensation | 29 | 22 | 35 | ||||||||
| Depreciation and amortization,<br> and other | 336 | 384 | 366 | ||||||||
| Impairment loss | 102 | 138 | - | ||||||||
| Loss from equity method investments,<br> net of dividends | 60 | 38 | 20 | ||||||||
| Investment (income)<br> loss | 1,088 | (881 | ) | (264 | ) | ) | |||||
| Changes in operating<br> assets and liabilities | (1,275 | ) | 380 | (717 | ) | ) | |||||
| Other | 472 | (489 | ) | (139 | ) | ) | |||||
| Net cash provided<br> by (used in) operating activities | (1,346 | ) | 304 | (957 | ) | ) | |||||
| Investing activities: | |||||||||||
| Capital expenditures | (484 | ) | (501 | ) | (550 | ) | ) | ||||
| Acquisitions, net<br> of cash received | (5,056 | ) | (1 | ) | - | ||||||
| Purchase of investments | - | (71 | ) | (35 | ) | ) | |||||
| Proceeds from maturity/sale<br> of investments | 336 | 12 | 1,256 | ||||||||
| Loan advances | (58 | ) | (15 | ) | (22 | ) | ) | ||||
| Loan collections | 24 | 60 | 63 | ||||||||
| Other | 3 | 1 | 2 | ||||||||
| Net cash provided<br> by (used in) investing activities | (5,235 | ) | (515 | ) | 714 | ||||||
| Financing activities: | |||||||||||
| Net proceeds from issuance of ordinary<br> shares upon exercise of options | 0 | 774 | 1 | ||||||||
| Proceeds from debt | 836 | 311 | 1,519 | ||||||||
| Repayment of debt | (4,023 | ) | (1,410 | ) | (2,472 | ) | ) | ||||
| Dividend paid | (677 | ) | - | - | |||||||
| Other | (29 | ) | (85 | ) | (48 | ) | ) | ||||
| Net cash provided<br> by (used in) financing activities | (3,893 | ) | (410 | ) | (1,000 | ) | ) | ||||
| Effect<br> of exchange rate changes on cash, cash equivalents and restricted cash | (50 | ) | (189 | ) | (44 | ) | ) | ||||
| Net increase (decrease) in cash, cash equivalents<br> and restricted cash | (10,524 | ) | (810 | ) | (1,287 | ) | ) | ||||
| Cash, cash equivalents<br> and restricted cash at the beginning of the period | 13,999 | 7,900 | 7,090 | ||||||||
| Cash, cash equivalents<br> and restricted cash at the end of the period | 3,475 | 7,090 | 5,803 |
All values are in US Dollars.
| Huazhu Group Limited | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unaudited Reconciliation of GAAP and Non-GAAP<br> Results | |||||||||||||||||
| Quarter<br> Ended March 31, 2021 | |||||||||||||||||
| GAAP Result | % of Net<br> Revenues | Share-based<br> Compensation | % of Net<br> Revenues | Non-GAAP<br> Result | % of Net<br> Revenues | ||||||||||||
| RMB | RMB | RMB | |||||||||||||||
| (in millions) | |||||||||||||||||
| Hotel operating costs | 2,463 | 105.8 | % | 10 | 0.4 | % | 2,453 | 105.4 | % | ||||||||
| Other operating costs | 12 | 0.5 | % | - | 0.0 | % | 12 | 0.5 | % | ||||||||
| Selling and marketing expenses | 107 | 4.6 | % | 1 | 0.0 | % | 106 | 4.6 | % | ||||||||
| General and administrative expenses | 328 | 14.1 | % | 24 | 1.0 | % | 304 | 13.1 | % | ||||||||
| Pre-opening expenses | 21 | 0.9 | % | - | 0.0 | % | 21 | 0.9 | % | ||||||||
| Total operating costs and expenses | 2,931 | 125.9 | % | 35 | 1.4 | % | 2,896 | 124.5 | % | ||||||||
| Income (Loss) from operations | (575 | ) | -24.7 | % | 35 | 1.4 | % | (540 | ) | -23.3 | % |
Page 16 of 23
Huazhu Group Limited Unaudited Reconciliation of GAAP and Non-GAAP Results
| Quarter<br> Ended March 31, 2021 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GAAP Result | % of Net<br> Revenues | Share-based<br> Compensation | % of Net<br> Revenues | Non-GAAP<br> Result | % of Net<br> Revenues | |||||||||
| US | US | US | ||||||||||||
| (in millions) | ||||||||||||||
| Hotel operating costs | 105.8 | % | 0.4 | % | 105.4 | % | ||||||||
| Other operating costs | 0.5 | % | 0.0 | % | 0.5 | % | ||||||||
| Selling and marketing expenses | 4.6 | % | 0.0 | % | 4.6 | % | ||||||||
| General and administrative expenses | 14.1 | % | 1.0 | % | 13.1 | % | ||||||||
| Pre-opening expenses | 0.9 | % | 0.0 | % | 0.9 | % | ||||||||
| Total operating costs and expenses | 125.9 | % | 1.4 | % | 124.5 | % | ||||||||
| Income (Loss) from operations | ) | -24.7 | % | 1.4 | % | ) | -23.3 | % |
All values are in US Dollars.
| Quarter<br> Ended December 31, 2020 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GAAP Result | % of Net<br> Revenues | Share-based<br> Compensation | % of Net<br> Revenues | Non-GAAP<br> Result | % of Net<br> Revenues | ||||||||||||
| RMB | RMB | RMB | |||||||||||||||
| (in millions) | |||||||||||||||||
| Hotel operating costs | 2,748 | 89.5 | % | 10 | 0.3 | % | 2,738 | 89.2 | % | ||||||||
| Other operating costs | 22 | 0.7 | % | - | 0.0 | % | 22 | 0.7 | % | ||||||||
| Selling and marketing expenses | 181 | 5.9 | % | 1 | 0.0 | % | 180 | 5.9 | % | ||||||||
| General and administrative expenses | 336 | 10.9 | % | 11 | 0.4 | % | 325 | 10.5 | % | ||||||||
| Pre-opening expenses | 36 | 1.2 | % | - | 0.0 | % | 36 | 1.2 | % | ||||||||
| Total operating costs and expenses | 3,323 | 108.2 | % | 22 | 0.7 | % | 3,301 | 107.5 | % | ||||||||
| Income (Loss) from operations | (134 | ) | -4.4 | % | 22 | 0.7 | % | (112 | ) | -3.7 | % | ||||||
| Quarter<br> Ended March 31, 2020 | |||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| GAAP Result | % of Net<br> Revenues | Share-based<br> Compensation | % of Net<br> Revenues | Non-GAAP<br> Result | % of Net<br> Revenues | ||||||||||||
| RMB | RMB | RMB | |||||||||||||||
| (in millions) | |||||||||||||||||
| Hotel operating costs | 2,377 | 118.1 | % | 10 | 0.5 | % | 2,367 | 117.6 | % | ||||||||
| Other operating costs | 8 | 0.4 | % | - | 0.0 | % | 8 | 0.4 | % | ||||||||
| Selling and marketing expenses | 146 | 7.3 | % | 1 | 0.0 | % | 145 | 7.3 | % | ||||||||
| General and administrative expenses | 316 | 15.7 | % | 18 | 0.9 | % | 298 | 14.8 | % | ||||||||
| Pre-opening expenses | 111 | 5.5 | % | - | 0.0 | % | 111 | 5.5 | % | ||||||||
| Total operating costs and expenses | 2,958 | 147.0 | % | 29 | 1.4 | % | 2,929 | 145.6 | % | ||||||||
| Income (Loss) from operations | (857 | ) | -42.6 | % | 29 | 1.4 | % | (828 | ) | -41.2 | % |
Page 17 of 23
| Huazhu Group Limited | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Unaudited Reconciliation of GAAP and Non-GAAP Results | |||||||||||
| Quarter<br> Ended | |||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| March<br> 31, 2020 | December<br> 31, 2020 | March<br> 31, 2021 | |||||||||
| RMB | RMB | RMB | US | ||||||||
| (in millions, except shares,<br> per share and per ADS data) | |||||||||||
| Net income (loss) attributable<br> to Huazhu Group Limited (GAAP) | (2,135 | ) | 703 | (248 | ) | ) | |||||
| Share-based compensation expenses | 29 | 22 | 35 | ||||||||
| Unrealized (gains) losses<br> from fair value changes of equity securities | 1,003 | (733 | ) | (238 | ) | ) | |||||
| Adjusted net income<br> (loss) attributable to Huazhu Group Limited <br>(non-GAAP) | (1,103 | ) | (8 | ) | (451 | ) | ) | ||||
| Adjusted earnings (losses) per<br> share/ADS (non-GAAP) | |||||||||||
| Basic | (3.85 | ) | (0.02 | ) | (1.45 | ) | ) | ||||
| Diluted | (3.85 | ) | (0.02 | ) | (1.45 | ) | ) | ||||
| Weighted average number of shares<br> used in computation | |||||||||||
| Basic | 286,013,704 | 309,752,462 | 310,943,247 | ||||||||
| Diluted | 286,013,704 | 309,752,462 | 310,943,247 |
All values are in US Dollars.
| Quarter<br> Ended | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| March<br> 31, 2020 | December<br> 31, 2020 | March<br> 31, 2021 | |||||||||
| RMB | RMB | RMB | US | ||||||||
| (in millions, except per<br> share and per ADS data) | |||||||||||
| Net income (loss) attributable<br> to Huazhu Group Limited (GAAP) | (2,135 | ) | 703 | (248 | ) | ) | |||||
| Interest income | (29 | ) | (33 | ) | (22 | ) | ) | ||||
| Interest expense | 137 | 118 | 110 | ||||||||
| Income tax expense (benefit) | (30 | ) | (66 | ) | (122 | ) | ) | ||||
| Depreciation and amortization | 321 | 364 | 352 | ||||||||
| EBITDA (non-GAAP) | (1,736 | ) | 1,086 | 70 | |||||||
| Share-based compensation | 29 | 22 | 35 | ||||||||
| Unrealized (gains) losses<br> from fair value changes of equity securities | 1,003 | (733 | ) | (238 | ) | ) | |||||
| Adjusted EBITDA<br> (non-GAAP) | (704 | ) | 375 | (133 | ) | ) |
All values are in US Dollars.
Page 18 of 23
Operating Results: Legacy-Huazhu^(1)^
| Number of hotels | Number of rooms | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Opened<br> <br>in Q1 2021 | Closed ^(2)^<br> <br>in Q1 2021 | Net added<br> <br>in Q1 2021 | As of<br> <br>March 31, 2021 ^(3)^ | As of<br> <br>March 31, 2021 | ||||||||
| Leased and owned hotels | 2 | (19 | ) | (17 | ) | 664 | 89,901 | |||||
| Manachised and franchised hotels | 207 | (98 | ) | 109 | 6,097 | 548,718 | ||||||
| Total | 209 | (117 | ) | 92 | 6,761 | 638,619 | ||||||
| (1) Legacy-Huazhu refers to Huazhu and its subsidiaries, excluding DH.<br><br> <br>(2) The reasons for hotel closures mainly include non-compliance with our brand standards, operating losses, and property-related issues. In Q1 2021,<br><br> <br>we temporarily closed 16 hotels for brand upgrade and business model change purposes.<br><br> <br>(3) As of March 31, 2021, 43 hotels were requisitioned by governmental authorities. | ||||||||||||
| --- | ||||||||||||
| As of March 31, 2021 | ||||||||||||
| --- | --- | --- | --- | --- | ||||||||
| Number<br> of hotels | Unopened<br> hotels in pipeline | |||||||||||
| Economy hotels | 4,383 | 1,269 | ||||||||||
| Leased and owned hotels | 422 | 5 | ||||||||||
| Manachised and franchised hotels | 3,961 | 1,264 | ||||||||||
| Midscale and upscale hotels | 2,378 | 1,339 | ||||||||||
| Leased and owned hotels | 242 | 14 | ||||||||||
| Manachised and franchised hotels | 2,136 | 1,325 | ||||||||||
| Total | 6,761 | 2,608 |
Page 19 of 23
| Operational hotels excluding hotels under requisition | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| For the quarter ended | ||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| March 31, | December 31, | March 31, | yoy | |||||||||
| 2020 | 2020 | 2021 | change | |||||||||
| Average daily room rate (in RMB) | ||||||||||||
| Leased and owned hotels | 211 | 272 | 243 | 15.6 | % | |||||||
| Manachised and franchised hotels | 184 | 224 | 203 | 10.2 | % | |||||||
| Blended | 189 | 231 | 209 | 10.6 | % | |||||||
| Occupancy rate (as a percentage) | ||||||||||||
| Leased and owned hotels | 43.8 | % | 79.6 | % | 64.0 | % | 20.2 | p.p. | ||||
| Manachised and franchised hotels | 47.4 | % | 80.8 | % | 66.6 | % | 19.2 | p.p. | ||||
| Blended | 46.7 | % | 80.6 | % | 66.2 | % | 19.5 | p.p. | ||||
| RevPAR (in RMB) | ||||||||||||
| Leased and owned hotels | 92 | 217 | 156 | 68.9 | % | |||||||
| Manachised and franchised hotels | 87 | 181 | 135 | 54.9 | % | |||||||
| Blended | 88 | 186 | 138 | 56.7 | % | |||||||
| For the quarter ended | ||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | |||
| March 31, | March 31, | yoy | ||||||||||
| 2019 | 2021 | change | ||||||||||
| Average daily room rate (in RMB) | ||||||||||||
| Leased and owned hotels | 258 | 243 | -5.6 | % | ||||||||
| Manachised and franchised hotels | 211 | 203 | -3.9 | % | ||||||||
| Blended | 221 | 209 | -5.6 | % | ||||||||
| Occupancy rate (as a percentage) | ||||||||||||
| Leased and owned hotels | 83.6 | % | 64.0 | % | -19.6 | p.p. | ||||||
| Manachised and franchised hotels | 79.8 | % | 66.6 | % | -13.3 | p.p. | ||||||
| Blended | 80.6 | % | 66.2 | % | -14.4 | p.p. | ||||||
| RevPAR (in RMB) | ||||||||||||
| Leased and owned hotels | 216 | 156 | -27.8 | % | ||||||||
| Manachised and franchised hotels | 169 | 135 | -19.9 | % | ||||||||
| Blended | 178 | 138 | -22.5 | % |
Page 20 of 23
| Same-hotel operational data by class | ||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Mature hotels in operation for more than 18 months (excluding hotels under requisition) | ||||||||||||||||||||||||||
| **** | Number of hotels | Same-hotel RevPAR | **** | Same-hotel ADR | **** | Same-hotel Occupancy | ||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| For the quarter | For the quarter | For the quarter | ||||||||||||||||||||||||
| **** | As of March 31, | ended<br> <br>March 31, | yoy change | **** | ended<br> <br>March 31, | yoy change | **** | ended<br> <br>March 31, | **** | yoy change | ||||||||||||||||
| 2020 | 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | 2021 | (p.p.) | ||||||||||||||||||
| Economy hotels | 2,832 | 2,832 | 80 | 113 | 42.1 | % | 153 | 160 | 4.9 | % | 52.0 | % | 70.5 | % | 18.4 | |||||||||||
| Leased and owned hotels | 417 | 417 | 79 | 120 | 50.8 | % | 164 | 175 | 7.3 | % | 48.5 | % | 68.2 | % | 19.7 | |||||||||||
| Manachised and franchised hotels | 2,415 | 2,415 | 80 | 111 | 40.0 | % | 150 | 157 | 4.4 | % | 53.0 | % | 71.0 | % | 18.1 | |||||||||||
| Midscale and upscale hotels | 1,377 | 1,377 | 111 | 176 | 58.2 | % | 260 | 278 | 7.0 | % | 42.7 | % | 63.1 | % | 20.4 | |||||||||||
| Leased and owned hotels | 198 | 198 | 113 | 191 | 68.6 | % | 297 | 326 | 9.5 | % | 38.1 | % | 58.7 | % | 20.6 | |||||||||||
| Manachised and franchised hotels | 1,179 | 1,179 | 110 | 172 | 55.6 | % | 251 | 268 | 6.6 | % | 44.0 | % | 64.2 | % | 20.2 | |||||||||||
| Total | 4,209 | 4,209 | 92 | 138 | 50.2 | % | 190 | 204 | 7.6 | % | 48.4 | % | 67.5 | % | 19.2 | |||||||||||
| **** | Number of hotels | Same-hotel RevPAR | **** | Same-hotel ADR | **** | Same-hotel Occupancy | ||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| For<br> the quarter | For<br> the quarter | For<br> the quarter | ||||||||||||||||||||||||
| **** | As of March 31, | ended<br> <br>March 31, | yoy change | **** | ended<br> <br>March 31, | yoy change | **** | ended<br> <br>March 31, | **** | yoy change | ||||||||||||||||
| 2019 | 2021 | 2019 | 2021 | 2019 | 2021 | 2019 | 2021 | (p.p.) | ||||||||||||||||||
| Economy<br> hotels | 2,290 | 2,290 | 158 | 110 | -30.0 | % | 181 | 158 | -12.7 | % | 87.1 | % | 69.8 | % | -17.3 | |||||||||||
| Leased<br> and owned hotels | 396 | 396 | 175 | 117 | -33.1 | % | 199 | 173 | -13.1 | % | 88.1 | % | 67.9 | % | -20.2 | |||||||||||
| Manachised<br> and franchised hotels | 1,894 | 1,894 | 153 | 109 | -29.1 | % | 176 | 154 | -12.4 | % | 86.9 | % | 70.4 | % | -16.5 | |||||||||||
| Midscale<br> and upscale hotels | 842 | 842 | 248 | 174 | -30.0 | % | 321 | 279 | -13.0 | % | 77.2 | % | 62.2 | % | -15.0 | |||||||||||
| Leased<br> and owned hotels | 173 | 173 | 302 | 189 | -37.4 | % | 381 | 319 | -16.4 | % | 79.1 | % | 59.2 | % | -19.9 | |||||||||||
| Manachised<br> and franchised hotels | 669 | 669 | 229 | 168 | -26.5 | % | 299 | 266 | -11.0 | % | 76.5 | % | 63.2 | % | -13.3 | |||||||||||
| Total | 3,132 | 3,132 | 187 | 131 | -29.9 | % | 224 | 195 | -12.6 | % | 83.9 | % | 67.3 | % | -16.6 |
Page 21 of 23
Operating Results: Legacy-DH^(4)^
| Number<br> of hotels | Number<br> of rooms | Unopened<br> hotels <br><br> in pipeline | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| As<br> of | As<br> of | As<br> of | ||||||||||||
| Opened in Q1 2021 | Closed in Q1 2021 | Net added in Q1 2021 | March 31, 2021^(5)^ | March<br> 31,<br><br> 2021 | March<br> 31, <br> 2021 | |||||||||
| Leased<br> hotels | 1 | - | 1 | 73 | 13,527 | 27 | ||||||||
| Manachised<br> and franchised hotels | - | (1 | ) | (1 | ) | 47 | 10,366 | 14 | ||||||
| Total | 1 | (1 | ) | - | 120 | 23,893 | 41 | |||||||
| (4) Legacy-DH refers to DH. (5) As of March 31, 2021, a total of 20 DH brand hotels were temporarily closed due to COVID-19. | ||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | |||
| December 31, | March 31, | yoy | ||||||||||||
| 2020 | 2021 | change | ||||||||||||
| Average daily room rate (in ) | ||||||||||||||
| Leased hotels | 96.8 | 78.4 | 77.9 | -19.6 | % | |||||||||
| Manachised and franchised hotels | 79.5 | 73.3 | 59.0 | -25.8 | % | |||||||||
| Blended | 89.3 | 76.3 | 68.5 | -23.3 | % | |||||||||
| Occupancy rate (as a percentage) | ||||||||||||||
| Leased hotels | 52.6 | % | 20.9 | % | 14.6 | % | -38.0 | p.p. | ||||||
| Managed and franchised hotels | 50.4 | % | 25.4 | % | 26.5 | % | -24.0 | p.p. | ||||||
| Blended | 51.7 | % | 22.5 | % | 18.8 | % | -32.8 | p.p. | ||||||
| RevPAR (in ) | ||||||||||||||
| Leased hotels | 51.0 | 16.4 | 11.4 | -77.7 | % | |||||||||
| Managed and franchised hotels | 40.1 | 18.6 | 15.6 | -61.0 | % | |||||||||
| Blended | 46.1 | 17.2 | 12.9 | -72.1 | % |
All values are in Euros.
Page 22 of 23
Hotel Portfolio by Brand
| As of<br> March 31, 2021 | ||||||
|---|---|---|---|---|---|---|
| Hotels | Rooms | Unopened hotels | ||||
| in operation | in pipeline | |||||
| Economy hotels | 4,397 | 363,494 | 1,280 | |||
| HanTing Hotel | 2,767 | 255,385 | 659 | |||
| Hi Inn | 436 | 25,228 | 99 | |||
| Elan<br> Hotel^(6)^ | 972 | 59,319 | 468 | |||
| Ibis Hotel | 208 | 21,901 | 43 | |||
| Zleep Hotels | 14 | 1,661 | 11 | |||
| Midscale and upscale hotels | 2,484 | 299,018 | 1,369 | |||
| Ibis Styles Hotel | 70 | 8,119 | 26 | |||
| Starway Hotel | 453 | 38,110 | 272 | |||
| JI Hotel | 1,137 | 139,943 | 577 | |||
| Orange Hotel | 345 | 38,537 | 181 | |||
| Crystal Orange Hotel | 121 | 16,240 | 69 | |||
| Manxin Hotel | 63 | 6,155 | 54 | |||
| Madison Hotel | 25 | 3,850 | 43 | |||
| Mercure Hotel | 108 | 17,846 | 64 | |||
| Novotel Hotel | 12 | 3,387 | 14 | |||
| Joya Hotel | 10 | 1,842 | 0 | |||
| Blossom House | 27 | 1,272 | 26 | |||
| Grand Mercure Hotel | 7 | 1,485 | 6 | |||
| Steigenberger Hotels & Resorts | 49 | 11,574 | 9 | |||
| IntercityHotel^(7)^ | 45 | 7,931 | 21 | |||
| MAXX<br> by Steigenberger^(8)^ | 5 | 777 | 4 | |||
| Jaz in the City | 2 | 424 | 2 | |||
| Other partner hotels | 5 | 1,526 | 1 | |||
| Total | 6,881 | 662,512 | 2,649 | |||
| (6) As of March 31, 2021, 9 Ni Hao Hotels were included in the operational hotel total for Elan Hotels and 96 Ni Hao hotels were included in the pipeline total for Elan Hotels. (7) As of March 31, 2021, 4 pipeline hotels of IntercityHotel were in China. (8) As of March 31, 2021, 3 pipeline hotels of MAXX by Steigenberger were in China. |
Page 23 of 23