| | |
Per ADS
|
| |
Total
|
|
Initial public offering price
|
| |
US$11.00
|
| |
US$52,250,000
|
|
Underwriting discounts and commissions(1)
|
| |
US$0.77
|
| |
US$3,657,500
|
|
Proceeds, before expenses, to us
|
| |
US$10.23
|
| |
US$48,592,500
|
|
| BofA Securities | | |
Citigroup
|
| |
CICC
|
| |
CMBI
|
|
| Redbridge Securities LLC | | | | | | | | |
Tiger Brokers
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 12 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 17 | | | |
| | | | 20 | | | |
| | | | 25 | | | |
| | | | 73 | | | |
| | | | 74 | | | |
| | | | 75 | | | |
| | | | 76 | | | |
| | | | 77 | | | |
| | | | 79 | | | |
| | | | 81 | | | |
| | | | 87 | | | |
| | | | 120 | | | |
| | | | 129 | | | |
| | | | 155 | | | |
| | | | 169 | | | |
| | | | 177 | | | |
| | | | 180 | | | |
| | | | 182 | | | |
| | | | 194 | | | |
| | | | 202 | | | |
| | | | 204 | | | |
| | | | 210 | | | |
| | | | 218 | | | |
| | | | 219 | | | |
| | | | 220 | | | |
| | | | 221 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||
| | |
(in thousands except percentage)
|
| |||||||||||||||||||||||||||
| | |
(unaudited)
|
| |||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 873,965 | | | | | | 56.2 | | | | | | 995,977 | | | | | | 140,012 | | | | | | 60.8 | | |
Leased hotels
|
| | | | 475,808 | | | | | | 30.6 | | | | | | 414,020 | | | | | | 58,202 | | | | | | 25.3 | | |
Retail revenues and others
|
| | | | 205,686 | | | | | | 13.2 | | | | | | 226,813 | | | | | | 31,885 | | | | | | 13.9 | | |
Net revenues
|
| | | | 1,555,459 | | | | | | 100.0 | | | | | | 1,636,810 | | | | | | 230,099 | | | | | | 100.0 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hotel operating costs
|
| | | | (1,025,141) | | | | | | (65.9) | | | | | | (1,037,383) | | | | | | (145,833) | | | | | | (63.4) | | |
Other operating costs
|
| | | | (111,704) | | | | | | (7.2) | | | | | | (118,550) | | | | | | (16,665) | | | | | | (7.2) | | |
Selling and marketing expenses
|
| | | | (82,913) | | | | | | (5.3) | | | | | | (85,937) | | | | | | (12,081) | | | | | | (5.3) | | |
General and administrative expenses
|
| | | | (134,579) | | | | | | (8.7) | | | | | | (132,968) | | | | | | (18,692) | | | | | | (8.1) | | |
Technology and development expenses
|
| | | | (34,699) | | | | | | (2.2) | | | | | | (50,216) | | | | | | (7,059) | | | | | | (3.1) | | |
Pre-opening expenses
|
| | | | (17,595) | | | | | | (1.1) | | | | | | — | | | | | | — | | | | | | — | | |
Total operating costs and expenses
|
| | | | (1,406,631) | | | | | | (90.4) | | | | | | (1,425,054) | | | | | | (200,330) | | | | | | (87.1) | | |
Other operating income
|
| | | | 12,314 | | | | | | 0.8 | | | | | | 31,583 | | | | | | 4,440 | | | | | | 1.9 | | |
Income from operation
|
| | | | 161,142 | | | | | | 10.4 | | | | | | 243,339 | | | | | | 34,209 | | | | | | 14.9 | | |
Interest income
|
| | | | 3,999 | | | | | | 0.3 | | | | | | 9,485 | | | | | | 1,333 | | | | | | 0.6 | | |
Gain from short-term investments
|
| | | | 6,384 | | | | | | 0.4 | | | | | | 6,537 | | | | | | 919 | | | | | | 0.4 | | |
Interest expenses
|
| | | | (5,934) | | | | | | (0.4) | | | | | | (4,855) | | | | | | (683) | | | | | | (0.3) | | |
Other loss, net
|
| | | | (1,878) | | | | | | (0.1) | | | | | | (3,059) | | | | | | (430) | | | | | | (0.2) | | |
Income before income tax
|
| | | | 163,713 | | | | | | 10.5 | | | | | | 251,447 | | | | | | 35,348 | | | | | | 15.4 | | |
Income tax expense
|
| | | | (50,924) | | | | | | (3.3) | | | | | | (72,762) | | | | | | (10,229) | | | | | | (4.4) | | |
Net income
|
| | | | 112,789 | | | | | | 7.3 | | | | | | 178,685 | | | | | | 25,119 | | | | | | 10.9 | | |
Less: net loss attributable to non-controlling interests
|
| | | | (3,133) | | | | | | (0.2) | | | | | | (1,692) | | | | | | (238) | | | | | | (0.1) | | |
| | |
Nine Months Ended September 30,
|
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||
| | |
(in thousands except percentage)
|
| |||||||||||||||||||||||||||
| | |
(unaudited)
|
| |||||||||||||||||||||||||||
Net income attributable to the Company
|
| | | | 115,922 | | | | | | 7.5 | | | | | | 180,377 | | | | | | 25,357 | | | | | | 11.0 | | |
Less: accretion of redeemable Class A ordinary shares
|
| | | | (15,115) | | | | | | (1.0) | | | | | | — | | | | | | — | | | | | | — | | |
Net income available to shareholders of the
Company |
| | | | 100,807 | | | | | | 6.5 | | | | | | 180,377 | | | | | | 25,357 | | | | | | 11.0 | | |
Net income
|
| | | | 112,789 | | | | | | 7.3 | | | | | | 178,685 | | | | | | 25,119 | | | | | | 10.9 | | |
Other comprehensive income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments, net of nil income taxes
|
| | | | (3,859) | | | | | | (0.2) | | | | | | 9,404 | | | | | | 1,322 | | | | | | 0.6 | | |
Other comprehensive (loss) income, net of income taxes
|
| | | | (3,859) | | | | | | (0.2) | | | | | | 9,404 | | | | | | 1,322 | | | | | | 0.6 | | |
Total comprehensive income
|
| | | | 108,930 | | | | | | 7.0 | | | | | | 188,089 | | | | | | 26,441 | | | | | | 11.5 | | |
Comprehensive loss attributable to non-controlling interests
|
| | | | (3,133) | | | | | | (0.2) | | | | | | (1,692) | | | | | | (238) | | | | | | (0.1) | | |
Comprehensive income attributable to the Company
|
| | | | 112,063 | | | | | | 7.2 | | | | | | 189,781 | | | | | | 26,679 | | | | | | 11.6 | | |
|
| | |
Years Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Summary Consolidated Statements of Comprehensive Income (loss) Data
|
| | | | | | | | | | | | | | | | | ||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Manachised hotels
|
| | | | 840,400 | | | | | | 926,307 | | | | | | 1,220,301 | | | | | | 560,852 | | | | | | 568,939 | | | | | | 84,940 | | |
Leased hotels
|
| | | | 614,829 | | | | | | 496,470 | | | | | | 630,238 | | | | | | 308,770 | | | | | | 254,455 | | | | | | 37,989 | | |
Retail revenues and others
|
| | | | 111,862 | | | | | | 143,775 | | | | | | 297,038 | | | | | | 120,719 | | | | | | 143,303 | | | | | | 21,395 | | |
Net revenues
|
| | | | 1,567,091 | | | | | | 1,566,552 | | | | | | 2,147,577 | | | | | | 990,341 | | | | | | 966,697 | | | | | | 144,324 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Hotel operating costs
|
| | | | (1,097,441) | | | | | | (1,150,101) | | | | | | (1,419,578) | | | | | | (661,830) | | | | | | (648,275) | | | | | | (96,785) | | |
Other operating costs
|
| | | | (81,337) | | | | | | (78,746) | | | | | | (163,324) | | | | | | (63,243) | | | | | | (73,605) | | | | | | (10,989) | | |
Selling and marketing expenses
|
| | | | (75,745) | | | | | | (70,972) | | | | | | (124,210) | | | | | | (44,387) | | | | | | (55,532) | | | | | | (8,291) | | |
General and administrative expenses
|
| | | | (138,241) | | | | | | (131,366) | | | | | | (197,064) | | | | | | (90,025) | | | | | | (87,377) | | | | | | (13,045) | | |
Technology and development expenses
|
| | | | (29,363) | | | | | | (33,649) | | | | | | (52,121) | | | | | | (18,623) | | | | | | (33,770) | | | | | | (5,042) | | |
Pre-opening expenses
|
| | | | (68,166) | | | | | | (61,878) | | | | | | (17,595) | | | | | | (17,480) | | | | | | — | | | | | | — | | |
Total operating costs and expenses
|
| | | | (1,490,293) | | | | | | (1,526,712) | | | | | | (1,973,892) | | | | | | (895,588) | | | | | | (898,559) | | | | | | (134,152) | | |
Other operating income
|
| | | | 14,602 | | | | | | 23,429 | | | | | | 22,371 | | | | | | 6,802 | | | | | | 26,767 | | | | | | 3,996 | | |
Income from operations
|
| | | | 91,400 | | | | | | 63,269 | | | | | | 196,056 | | | | | | 101,555 | | | | | | 94,905 | | | | | | 14,168 | | |
Interest income
|
| | | | 240 | | | | | | 707 | | | | | | 6,722 | | | | | | 1,914 | | | | | | 5,598 | | | | | | 836 | | |
Gain from short-term investments
|
| | | | 22,165 | | | | | | 11,046 | | | | | | 8,745 | | | | | | 4,363 | | | | | | 3,764 | | | | | | 562 | | |
Interest expenses
|
| | | | (4,294) | | | | | | (1,481) | | | | | | (7,937) | | | | | | (3,381) | | | | | | (3,321) | | | | | | (496) | | |
Other (expense) income, net
|
| | | | (1,187) | | | | | | 1,883 | | | | | | 301 | | | | | | (171) | | | | | | (1,878) | | | | | | (280) | | |
Income before income tax
|
| | | | 108,324 | | | | | | 75,424 | | | | | | 203,887 | | | | | | 104,280 | | | | | | 99,068 | | | | | | 14,790 | | |
Income tax expense
|
| | | | (47,493) | | | | | | (37,602) | | | | | | (64,217) | | | | | | (33,601) | | | | | | (31,523) | | | | | | (4,706) | | |
Net income
|
| | | | 60,831 | | | | | | 37,822 | | | | | | 139,670 | | | | | | 70,679 | | | | | | 67,545 | | | | | | 10,084 | | |
Less: net loss attributable to non-controlling interests
|
| | | | (4,129) | | | | | | (4,229) | | | | | | (5,384) | | | | | | (3,264) | | | | | | (1,502) | | | | | | (224) | | |
Net income attributable to the Company
|
| | | | 64,960 | | | | | | 42,051 | | | | | | 145,054 | | | | | | 73,943 | | | | | | 69,047 | | | | | | 10,308 | | |
Less: accretion of redeemable Class A ordinary shares
|
| | | | (48,964) | | | | | | (52,881) | | | | | | (15,115) | | | | | | (15,115) | | | | | | — | | | | | | — | | |
Net income (loss) available to shareholders
of the Company |
| | | | 15,996 | | | | | | (10,830) | | | | | | 129,939 | | | | | | 58,828 | | | | | | 69,047 | | | | | | 10,308 | | |
| | |
As of December 31,
|
| |
As of June 30,
|
| ||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Summary Consolidated Balance Sheets Data: | | | | | | | | | | | | | | | | ||||||||||
Cash and cash equivalents
|
| | | | 824,546 | | | | | | 1,038,583 | | | | | | 1,262,227 | | | | | | 188,446 | | |
Property and equipment, net
|
| | | | 467,450 | | | | | | 439,015 | | | | | | 395,393 | | | | | | 59,031 | | |
Total assets
|
| | | | 1,985,716 | | | | | | 2,245,147 | | | | | | 4,485,921 | | | | | | 669,730 | | |
Long-term borrowings, non-current portion
|
| | | | 31,165 | | | | | | 43,630 | | | | | | 4,000 | | | | | | 597 | | |
Deferred revenue (current and non-current)
|
| | | | 415,865 | | | | | | 501,644 | | | | | | 488,105 | | | | | | 72,872 | | |
Accrued expenses and other payables
|
| | | | 378,532 | | | | | | 447,380 | | | | | | 463,154 | | | | | | 69,147 | | |
Total liabilities
|
| | | | 1,419,919 | | | | | | 1,680,532 | | | | | | 3,849,085 | | | | | | 574,653 | | |
Mezzanine equity
|
| | | | 881,393 | | | | | | — | | | | | | — | | | | | | — | | |
Total (deficit) equity
|
| | | | (315,596) | | | | | | 564,615 | | | | | | 636,836 | | | | | | 95,077 | | |
| | |
Years Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Summary Consolidated Statements of Cash
Flows Data: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Net cash generated from operating activities
|
| | | | 224,114 | | | | | | 118,670 | | | | | | 417,879 | | | | | | 148,188 | | | | | | 138,982 | | | | | | 20,749 | | |
Net cash generated from (used in) investing
activities |
| | | | 264,859 | | | | | | (105,527) | | | | | | (42,225) | | | | | | (35,318) | | | | | | (13,932) | | | | | | (2,080) | | |
Net cash (used in) generated from financing
activities |
| | | | (10,084) | | | | | | 48,011 | | | | | | (161,080) | | | | | | (5,194) | | | | | | 94,799 | | | | | | 14,153 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |
December 31,
2020 |
| |
March 31,
2021 |
| |
June 30,
2021 |
| |
September 30,
2021 |
| |
December 31,
2021 |
| |
March 31,
2022 |
| |
June 30,
2022 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| |
RMB
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Manachised hotels
|
| | | | 150,953 | | | | | | 203,687 | | | | | | 239,324 | | | | | | 246,436 | | | | | | 130,613 | | | | | | 198,584 | | | | | | 295,762 | | | | | | 301,348 | | | | | | 254,066 | | | | | | 306,786 | | | | | | 313,113 | | | | | | 346,336 | | | | | | 273,805 | | | | | | 295,134 | | |
Leased hotels
|
| | | | 130,756 | | | | | | 154,868 | | | | | | 169,457 | | | | | | 159,748 | | | | | | 52,661 | | | | | | 106,442 | | | | | | 167,241 | | | | | | 170,126 | | | | | | 124,891 | | | | | | 183,879 | | | | | | 167,038 | | | | | | 154,430 | | | | | | 111,581 | | | | | | 142,874 | | |
Retail revenues and others
|
| | | | 21,155 | | | | | | 26,318 | | | | | | 28,087 | | | | | | 36,302 | | | | | | 18,876 | | | | | | 32,821 | | | | | | 40,812 | | | | | | 51,266 | | | | | | 40,901 | | | | | | 79,818 | | | | | | 84,967 | | | | | | 91,352 | | | | | | 66,728 | | | | | | 76,575 | | |
Net revenues
|
| | | | 302,864 | | | | | | 384,873 | | | | | | 436,868 | | | | | | 442,486 | | | | | | 202,150 | | | | | | 337,847 | | | | | | 503,815 | | | | | | 522,740 | | | | | | 419,858 | | | | | | 570,483 | | | | | | 565,118 | | | | | | 592,118 | | | | | | 452,114 | | | | | | 514,583 | | |
Operating costs and expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Hotel operating
costs |
| | | | (226,707) | | | | | | (271,422) | | | | | | (288,449) | | | | | | (310,863) | | | | | | (222,862) | | | | | | (265,698) | | | | | | (331,203) | | | | | | (330,338) | | | | | | (307,402) | | | | | | (354,428) | | | | | | (363,311) | | | | | | (394,437) | | | | | | (323,168) | | | | | | (325,107) | | |
Other operating
costs |
| | | | (14,132) | | | | | | (16,480) | | | | | | (20,493) | | | | | | (30,232) | | | | | | (12,104) | | | | | | (17,670) | | | | | | (22,275) | | | | | | (26,697) | | | | | | (25,223) | | | | | | (38,020) | | | | | | (48,461) | | | | | | (51,620) | | | | | | (31,923) | | | | | | (41,682) | | |
Selling and marketing expenses
|
| | | | (14,467) | | | | | | (18,503) | | | | | | (18,436) | | | | | | (24,339) | | | | | | (11,073) | | | | | | (19,206) | | | | | | (20,370) | | | | | | (20,323) | | | | | | (14,302) | | | | | | (30,085) | | | | | | (38,526) | | | | | | (41,297) | | | | | | (23,776) | | | | | | (31,756) | | |
General and administrative
expenses |
| | | | (29,059) | | | | | | (34,686) | | | | | | (34,445) | | | | | | (40,051) | | | | | | (30,748) | | | | | | (33,379) | | | | | | (31,579) | | | | | | (35,660) | | | | | | (40,617) | | | | | | (49,408) | | | | | | (44,554) | | | | | | (62,485) | | | | | | (45,518) | | | | | | (41,859) | | |
Technology and development
expenses |
| | | | (5,996) | | | | | | (6,470) | | | | | | (7,917) | | | | | | (8,980) | | | | | | (8,122) | | | | | | (8,027) | | | | | | (8,677) | | | | | | (8,823) | | | | | | (8,467) | | | | | | (10,156) | | | | | | (16,076) | | | | | | (17,422) | | | | | | (17,808) | | | | | | (15,962) | | |
Pre-opening
expenses |
| | | | (9,523) | | | | | | (15,309) | | | | | | (18,955) | | | | | | (24,379) | | | | | | (21,286) | | | | | | (24,393) | | | | | | (8,662) | | | | | | (7,537) | | | | | | (6,780) | | | | | | (10,700) | | | | | | (115) | | | | | | — | | | | | | — | | | | | | — | | |
Total operating costs and expenses
|
| | | | (299,884) | | | | | | (362,870) | | | | | | (388,695) | | | | | | (438,844) | | | | | | (306,195) | | | | | | (368,373) | | | | | | (422,766) | | | | | | (429,378) | | | | | | (402,791) | | | | | | (492,797) | | | | | | (511,043) | | | | | | (567,261) | | | | | | (442,193) | | | | | | (456,366) | | |
Other operating
income |
| | | | 1,012 | | | | | | 265 | | | | | | 10,023 | | | | | | 3,302 | | | | | | 8,155 | | | | | | 3,065 | | | | | | 3,463 | | | | | | 8,746 | | | | | | 2,208 | | | | | | 4,594 | | | | | | 5,512 | | | | | | 10,057 | | | | | | 3,099 | | | | | | 23,668 | | |
Income (loss) from operation
|
| | | | 3,992 | | | | | | 22,268 | | | | | | 58,196 | | | | | | 6,944 | | | | | | (95,890) | | | | | | (27,461) | | | | | | 84,512 | | | | | | 102,108 | | | | | | 19,275 | | | | | | 82,280 | | | | | | 59,587 | | | | | | 34,914 | | | | | | 13,020 | | | | | | 81,885 | | |
Interest income
|
| | | | 56 | | | | | | 43 | | | | | | 46 | | | | | | 95 | | | | | | 148 | | | | | | 141 | | | | | | 220 | | | | | | 198 | | | | | | 390 | | | | | | 1,524 | | | | | | 2,085 | | | | | | 2,723 | | | | | | 1,917 | | | | | | 3,681 | | |
Gain from short-term investments
|
| | | | 4,585 | | | | | | 5,427 | | | | | | 5,773 | | | | | | 6,380 | | | | | | 3,431 | | | | | | 3,455 | | | | | | 1,891 | | | | | | 2,269 | | | | | | 2,137 | | | | | | 2,226 | | | | | | 2,021 | | | | | | 2,361 | | | | | | 1,760 | | | | | | 2,004 | | |
Interest expenses
|
| | | | (812) | | | | | | (1,372) | | | | | | (1,237) | | | | | | (873) | | | | | | (500) | | | | | | (571) | | | | | | (358) | | | | | | (52) | | | | | | (1,565) | | | | | | (1,816) | | | | | | (2,553) | | | | | | (2,003) | | | | | | (1,490) | | | | | | (1,831) | | |
Other (expense) income,
net |
| | | | (486) | | | | | | 665 | | | | | | (942) | | | | | | (424) | | | | | | 76 | | | | | | 605 | | | | | | 1,101 | | | | | | 101 | | | | | | 1,022 | | | | | | (1,193) | | | | | | (1,707) | | | | | | 2,179 | | | | | | (53) | | | | | | (1,825) | | |
Income (loss) before income tax
|
| | | | 7,335 | | | | | | 27,031 | | | | | | 61,836 | | | | | | 12,122 | | | | | | (92,735) | | | | | | (23,831) | | | | | | 87,366 | | | | | | 104,624 | | | | | | 21,259 | | | | | | 83,021 | | | | | | 59,433 | | | | | | 40,174 | | | | | | 15,154 | | | | | | 83,914 | | |
Income tax (expense) benefit
|
| | | | (5,465) | | | | | | (10,441) | | | | | | (20,795) | | | | | | (10,792) | | | | | | 16,657 | | | | | | (2,545) | | | | | | (24,966) | | | | | | (26,748) | | | | | | (9,790) | | | | | | (23,811) | | | | | | (17,323) | | | | | | (13,293) | | | | | | (7,944) | | | | | | (23,579) | | |
Net income (loss)
|
| | | | 1,870 | | | | | | 16,590 | | | | | | 41,041 | | | | | | 1,330 | | | | | | (76,078) | | | | | | (26,376) | | | | | | 62,400 | | | | | | 77,876 | | | | | | 11,469 | | | | | | 59,210 | | | | | | 42,110 | | | | | | 26,881 | | | | | | 7,210 | | | | | | 60,335 | | |
Less: Net (loss)
income attributable to non-controlling interests |
| | | | (673) | | | | | | (50) | | | | | | (995) | | | | | | (2,411) | | | | | | (2,154) | | | | | | (1,717) | | | | | | (751) | | | | | | 393 | | | | | | (772) | | | | | | (2,492) | | | | | | 131 | | | | | | (2,251) | | | | | | (614) | | | | | | (888) | | |
Net income (loss) attributable to the Company
|
| | | | 2,543 | | | | | | 16,640 | | | | | | 42,036 | | | | | | 3,741 | | | | | | (73,924) | | | | | | (24,659) | | | | | | 63,151 | | | | | | 77,483 | | | | | | 12,241 | | | | | | 61,702 | | | | | | 41,979 | | | | | | 29,132 | | | | | | 7,824 | | | | | | 61,223 | | |
| | |
As of
December 31, 2019 |
| |
As of
December 31, 2020 |
| |
As of
December 31, 2021 |
| |
As of
June 30, 2022 |
| |
As of
September 30, 2022 |
| |||||||||||||||
Total hotels(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 391 | | | | | | 537 | | | | | | 712 | | | | | | 801 | | | | | | 847 | | |
Leased hotels
|
| | | | 29 | | | | | | 33 | | | | | | 33 | | | | | | 33 | | | | | | 33 | | |
All hotels
|
| | | | 420 | | | | | | 570 | | | | | | 745 | | | | | | 834 | | | | | | 880 | | |
Hotel rooms(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 44,983 | | | | | | 61,782 | | | | | | 81,594 | | | | | | 91,911 | | | | | | 97,649 | | |
Leased hotels
|
| | | | 4,104 | | | | | | 4,836 | | | | | | 5,060 | | | | | | 5,058 | | | | | | 5,058 | | |
All hotels
|
| | | | 49,087 | | | | | | 66,618 | | | | | | 86,654 | | | | | | 96,969 | | | | | | 102,707 | | |
| | | | | | | | |
Year Ended
December 31, 2020 |
| |
Year Ended
December 31, 2021 |
| |
Six Months Ended
June 30, 2021 |
| |
Six Months Ended
June 30, 2022 |
| ||||||||||||||||||||||||||||||||||||
| | |
Year Ended
December 31, 2019 |
| |
Exclusive of
requisitioned hotels(2) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(2) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(2) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(2) |
| |
Inclusive of
requisitioned hotels |
| |||||||||||||||||||||||||||
Occupancy rate (in percentage)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
Manachised hotels
|
| | | | 72.3% | | | | | | 66.9% | | | | | | 63.2% | | | | | | 67.4% | | | | | | 66.8% | | | | | | 68.6% | | | | | | 68.0% | | | | | | 57.2% | | | | | | 56.0% | | |
Leased hotels
|
| | | | 83.0% | | | | | | 68.6% | | | | | | 67.6% | | | | | | 70.8% | | | | | | 71.1% | | | | | | 73.2% | | | | | | 73.2% | | | | | | 61.8% | | | | | | 64.1% | | |
All hotels
|
| | | | 73.4% | | | | | | 67.1% | | | | | | 63.5% | | | | | | 67.7% | | | | | | 67.0% | | | | | | 69.0% | | | | | | 68.4% | | | | | | 57.5% | | | | | | 56.5% | | |
ADR (in RMB) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised
hotels |
| | | | 415.9 | | | | | | 382.2 | | | | | | 379.2 | | | | | | 407.4 | | | | | | 405.2 | | | | | | 405.7 | | | | | | 404.2 | | | | | | 363.0 | | | | | | 360.9 | | |
Leased hotels
|
| | | | 530.1 | | | | | | 467.7 | | | | | | 467.4 | | | | | | 517.0 | | | | | | 513.3 | | | | | | 506.9 | | | | | | 506.9 | | | | | | 436.4 | | | | | | 445.1 | | |
All hotels
|
| | | | 429.5 | | | | | | 389.8 | | | | | | 386.8 | | | | | | 415.2 | | | | | | 412.7 | | | | | | 413.3 | | | | | | 411.8 | | | | | | 367.9 | | | | | | 366.3 | | |
RevPAR (in RMB) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised
hotels |
| | | | 313.7 | | | | | | 268.9 | | | | | | 251.6 | | | | | | 288.1 | | | | | | 283.7 | | | | | | 291.2 | | | | | | 287.5 | | | | | | 219.7 | | | | | | 215.2 | | |
Leased hotels
|
| | | | 463.7 | | | | | | 339.4 | | | | | | 334.1 | | | | | | 388.1 | | | | | | 387.5 | | | | | | 391.9 | | | | | | 391.9 | | | | | | 295.1 | | | | | | 311.5 | | |
All hotels
|
| | | | 329.5 | | | | | | 275.1 | | | | | | 258.3 | | | | | | 294.9 | | | | | | 290.5 | | | | | | 298.3 | | | | | | 294.7 | | | | | | 224.4 | | | | | | 220.6 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |
December 31,
2020 |
| |
March 31,
2021 |
| |
June 30,
2021 |
| |
September 30,
2021 |
| |
December 31,
2021 |
| |
March 31,
2022 |
| |
June 30,
2022 |
| |
September 30,
2022 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| |
Exclusive of
requisitioned hotels(1) |
| |
Inclusive of
requisitioned hotels |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Occupancy rate (in percentage)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manachised hotels
|
| | | | 64.4% | | | | | | 73.2% | | | | | | 76.4% | | | | | | 73.1% | | | | | | 37.5% | | | | | | 30.7% | | | | | | 66.5% | | | | | | 65.2% | | | | | | 77.5% | | | | | | 76.8% | | | | | | 75.4% | | | | | | 74.8% | | | | | | 59.6% | | | | | | 58.9% | | | | | | 76.7% | | | | | | 76.4% | | | | | | 67.8% | | | | | | 67.5% | | | | | | 65.0% | | | | | | 63.9% | | | | | | 49.9% | | | | | | 48.0% | | | | | | 65.0% | | | | | | 63.6% | | | | | | 72.0% | | | | | | 69.8% | | |
Leased hotels
|
| | | | 78.6% | | | | | | 84.0% | | | | | | 85.8% | | | | | | 83.3% | | | | | | 34.6% | | | | | | 32.6% | | | | | | 73.4% | | | | | | 73.1% | | | | | | 81.7% | | | | | | 81.7% | | | | | | 79.1% | | | | | | 79.1% | | | | | | 66.1% | | | | | | 66.1% | | | | | | 80.3% | | | | | | 80.3% | | | | | | 71.0% | | | | | | 71.6% | | | | | | 65.9% | | | | | | 66.7% | | | | | | 50.9% | | | | | | 54.0% | | | | | | 72.4% | | | | | | 74.0% | | | | | | 71.6% | | | | | | 71.7% | | |
All hotels
|
| | | | 66.2% | | | | | | 74.4% | | | | | | 77.3% | | | | | | 74.0% | | | | | | 37.2% | | | | | | 30.8% | | | | | | 67.1% | | | | | | 65.8% | | | | | | 77.9% | | | | | | 77.2% | | | | | | 75.7% | | | | | | 75.1% | | | | | | 60.0% | | | | | | 59.4% | | | | | | 76.9% | | | | | | 76.6% | | | | | | 68.0% | | | | | | 67.8% | | | | | | 65.1% | | | | | | 64.1% | | | | | | 50.0% | | | | | | 48.3% | | | | | | 65.5% | | | | | | 64.2% | | | | | | 72.0% | | | | | | 69.9% | | |
ADR(2) (in RMB) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Manachised hotels
|
| | | | 397.4 | | | | | | 417.6 | | | | | | 432.1 | | | | | | 410.4 | | | | | | 364.0 | | | | | | 355.7 | | | | | | 336.4 | | | | | | 333.0 | | | | | | 397.4 | | | | | | 395.4 | | | | | | 405.4 | | | | | | 404.6 | | | | | | 370.5 | | | | | | 369.2 | | | | | | 430.1 | | | | | | 428.9 | | | | | | 416.6 | | | | | | 413.4 | | | | | | 401.5 | | | | | | 398.8 | | | | | | 369.9 | | | | | | 369.6 | | | | | | 357.4 | | | | | | 354.7 | | | | | | 419.5 | | | | | | 413.4 | | |
Leased hotels
|
| | | | 499.4 | | | | | | 534.0 | | | | | | 550.5 | | | | | | 532.8 | | | | | | 444.3 | | | | | | 443.8 | | | | | | 391.9 | | | | | | 391.3 | | | | | | 494.0 | | | | | | 494.0 | | | | | | 511.3 | | | | | | 511.3 | | | | | | 458.6 | | | | | | 458.6 | | | | | |