H World Group Limited Reports Third Quarter of 2022 Unaudited Financial Results


  • A total of 8,402 hotels or 797,489 hotel rooms in operation as of September 30, 2022.
  • Hotel turnover1 increased 24.4% year-over-year to RMB15.2 billion in the third quarter of 2022. Excluding Steigenberger Hotels AG and its subsidiaries (“DH”, or “Legacy-DH”), hotel turnover increased 21.6% year-over-year in the third quarter of 2022.
  • Revenue increased 16.2% year-over-year to RMB4.1 billion (US$575 million)2 in the third quarter of 2022, in line with the revenue guidance previously announced of a 13% to 17% increase compared to the third quarter of 2021. Revenue from the Legacy-Huazhu segment in the third quarter of 2022 increased 7.7% year-over-year, in line with revenue guidance previously announced of a 5% to 9% increase.
  • Net loss attributable to H World Group Limited was RMB717 million (US$101 million) in the third quarter of 2022, compared with RMB137 million in the third quarter of 2021 and RMB350 million in the previous quarter. Net loss attributable to H World Group Limited from the Legacy-Huazhu segment was RMB731 million in the third quarter of 2022, compared with net income attributable to H World Group Limited from the Legacy-Huazhu segment of RMB27 million in the third quarter of 2021 and net loss attributable to H World Group Limited from the Legacy-Huazhu segment of RMB298 million in the previous quarter.
  • EBITDA (non-GAAP) in the third quarter of 2022 was RMB149 million (US$21 million), compared with RMB294 million in the third quarter of 2021 and negative RMB213 million in the previous quarter. EBITDA from the Legacy-Huazhu segment, which is a segment measure, was RMB55 million in the third quarter of 2022, compared with RMB409 million in the third quarter of 2021 and negative RMB243 million in the previous quarter.
  • Adjusted EBITDA (non-GAAP), which excluded share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities, was RMB491 million (US$69 million) in the third quarter of 2022, compared with RMB385 million in the third quarter of 2021 and RMB53 million in the previous quarter. Adjusted EBITDA from the Legacy-Huazhu segment (non-GAAP) was RMB397 million in the third quarter of 2022, compared with RMB500 million in the third quarter of 2021 and RMB23 million in the previous quarter.
  • In the fourth quarter of 2022, H World expects revenue to increase 7% to 11% compared to the fourth quarter of 2021, or to decrease 1% to 5% if excluding DH.

SHANGHAI, China, Nov. 28, 2022 (GLOBE NEWSWIRE) -- H World Group Limited (NASDAQ: HTHT and HKEX: 1179) (“H World”, the Company”, “we” or “our”), a key player in the global hotel industry, today announced its unaudited financial results in the third quarter ended September 30, 2022.

As of September 30, 2022, H World’s worldwide hotel network in operation totaled 8,402 hotels and 797,489 rooms, including 126 hotels from DH. During the third quarter of 2022, our Legacy-Huazhu business opened 429 hotels, including 4 leased (or leased-and-operated) hotels and 425 manachised (or franchised-and-managed) hotels and franchised hotels, and closed a total of 204 hotels, including 19 leased hotels and 185 manachised and franchised hotels. During the third quarter of 2022, the Legacy-DH business opened 1 manachised and franchised hotel. As of September 30, 2022, H World had a total of 2,313 unopened hotels in our pipeline, including 2,274 hotels from the Legacy-Huazhu business and 39 hotels from the Legacy-DH business.

Legacy-Huazhu Only Third Quarter of 2022 Operational Highlights

As of September 30, 2022, Legacy-Huazhu had 8,276 hotels in operation, including 631 leased and owned hotels, and 7,645 manachised and franchised hotels. In addition, as of the same date, Legacy-Huazhu had 772,227 hotel rooms in operation, including 90,034 rooms under the lease and ownership model, and 682,193 rooms under the manachise and franchise models. Legacy-Huazhu also had 2,274 unopened hotels in its pipeline, including 17 leased and owned hotels, and 2,257 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 ADR was RMB254 in the third quarter of 2022, compared with RMB246 in the third quarter of 2021, RMB218 in the previous quarter, and RMB245 in the third quarter of 2019.

  • The occupancy rate for all the Legacy-Huazhu hotels in operation was 76.0% in the third quarter of 2022, compared with 71.9% in the third quarter of 2021, 64.6% in the previous quarter, and 87.7% in the third quarter of 2019.

  • Blended RevPAR was RMB193 in the third quarter of 2022, compared with RMB177 in the third quarter of 2021, RMB141 in the previous quarter, and RMB215 in the third quarter of 2019.

  • For all the Legacy-Huazhu hotels which had been in operation for at least 18 months, the same-hotel RevPAR was RMB190 in the third quarter of 2022, representing a 3.9% increase from RMB183 in the third quarter of 2021, with a 0.2% decrease in ADR and an 3.0-percentage-point increase in occupancy rate; comparing the third quarter of 2022 with the pre-COVID third quarter of 2019, same-hotel RevPAR represented a 21.6% decrease from RMB230 in the third quarter of 2019, with a 6.9% decrease in ADR, and a 14.4-percentage-point decrease in occupancy rate.

Legacy-DH Only Third Quarter of 2022 Operational Highlights

As of September 30, 2022, Legacy-DH had 126 hotels in operation, including 79 leased and owned hotels and 47 manachised and franchised hotels. In addition, as of the same date, Legacy-DH had 25,262 hotel rooms in operation, including 14,939 rooms under the lease and ownership model, and 10,323 rooms under the manachise and franchise models. Legacy-DH also had unopened 39 hotels in our pipeline, including 27 leased and owned hotels and 12 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 ADR was EUR114 in the third quarter of 2022, compared with EUR99 in the third quarter of 2021 and EUR110 in the previous quarter.

  • The occupancy rate for all Legacy-DH hotels in operation was 66.1% in the third quarter of 2022, compared with 48.6% in the third quarter of 2021 and 59.8% in the previous quarter.

  • Blended RevPAR was EUR75 in the third quarter of 2022, compared with EUR48 in the third quarter of 2021 and EUR66 in the previous quarter.

Jin Hui, CEO of H World commented: “During the third quarter of 2022, our RevPAR recovered to 90% of the 2019 level, thanks to the pent-up leisure travel demand in the summer holiday during July and August 2022, as well as a gradual recovery of business travel in late September 2022. However, given more sporadic resurgences of COVID in various Chinese cities and provinces since early October, our October RevPAR recovery slowed down to only 74% of 2019 level. Although we have been seeing COVID prevention measures gradually easing across China since early November, we remain cautious on the business recovery path in the near-term as there are still some of newly confirmed recent cases in many cities and provinces in China. Therefore, our near-term focus will remain on cost control and prudent capex spending to ensure the Company’s operational and cash flow safety. More importantly, we are continuously optimizing our organizational structure and improving hotel and service quality to further strengthen our long-term core competencies, which is the critical foundation for us to achieve our long-term ‘Sustainable Quality Growth’ strategy.”

“In Europe, the DH business further improved in the third quarter with RevPAR recovering to 102% of the 2019 level, from 93% in the second quarter. The recovery was mainly driven by 17% ADR growth. This upward trend continued in October. However, against the background of surging inflation in Europe due to energy shortages, cash flow improvement program remains critical. Therefore, DH’s near-term focus will remain on efficiency improvements, renegotiation of further lease waivers, and personnel cost optimization.”

Third Quarter of 2022 Unaudited Financial Results

(RMB in millions)Q3 2021Q2 2022Q3 2022
Revenue:   
Leased and owned hotels2,3452,3612,695
Manachised and franchised hotels1,1289451,313
Others507685
Total revenue3,5233,3824,093

Revenue in the third quarter of 2022 was RMB4.1 billion (US$575 million), representing a 16.2% year-over-year increase and a 21.0% sequential increase. Revenue from the Legacy-Huazhu segment in the third quarter of 2022 was RMB3.2 billion, representing a 7.7% year-over-year increase and a 28.4% sequential increase. The increase was mainly due to business recovery in China which was supported by pent-up leisure demand in the summer holiday during July and August 2022, as well as a gradual recovery of business travel in late September 2022. Revenue from the Legacy-DH segment in the third quarter of 2022 was RMB932 million, representing a 58.2% year-over-year increase and a 1.2% sequential increase. The increase was mainly due to the robust recovery of our European business since Europe’s opening-up starting from mid-February.

Revenue from leased and owned hotels in the third quarter of 2022 was RMB2.7 billion (US$379 million), representing a 14.9% year-over-year increase and a 14.1% sequential increase. Revenue from leased and owned hotels from the Legacy-Huazhu segment in the third quarter of 2022 was RMB1.8 billion, representing a 0.5% year-over-year increase. Revenue from leased and owned hotels from the Legacy-DH segment in the third quarter of 2022 was RMB902 million, representing a 60.8% year-over-year increase.

Revenue from manachised and franchised hotels in the third quarter of 2022 was RMB1.3 billion (US$185 million), representing a 16.4% year-over-year increase and a 38.9% sequential increase. Revenue from our Legacy-Huazhu segment from manachised and franchised hotels in the third quarter of 2022 was RMB1.3 billion, representing a 16.3% year-over-year increase. Revenue from manachised and franchised hotels from the Legacy-DH segment in the third quarter of 2022 was RMB22 million, representing a 22.2% year-over-year increase.

Other revenue represents revenue generated from businesses other than our hotel operations, which mainly includes revenue from the provision of IT products and services and Huazhu Mall™ and other revenue from the Legacy-DH segment business, totaling RMB85 million (US$11 million) in the third quarter of 2022, compared to RMB50 million in the third quarter of 2021 and RMB76 million in the previous quarter.

(RMB in millions)Q3 2021Q2 2022Q3 2022
Operating costs and expenses:   
Hotel operating costs(2,885)(2,972)(3,045)
Other operating costs(14)(15)(13)
Selling and marketing expenses(189)(142)(181)
General and administrative expenses(388)(368)(405)
Pre-opening expenses(15)(31)(25)
Total operating costs and expenses(3,491)(3,528)(3,669)

Hotel operating costs in the third quarter of 2022 were RMB3.0 billion (US$428 million), compared to RMB2.9 billion in the third quarter of 2021 and RMB3.0 billion in the previous quarter. The year-over-year increase was mainly due to continued hotel network expansion of Legacy-Huazhu, and business recovery of Legacy-DH. Hotel operating costs from the Legacy-Huazhu segment in the third quarter of 2022 were RMB2.3 billion, which represented 72.8% of the quarter’s revenue, compared to RMB2.3 billion or 76.9% of revenue in the third quarter in 2021 and RMB2.2 billion or 88.1% of revenue for the previous quarter. In the third quarter of 2022, Legacy-Huazhu continued to conduct our cost control measures and achieved rental reduction of RMB132 million.

Selling and marketing expenses in the third quarter of 2022 were RMB181 million (US$26 million), compared to RMB189 million in the third quarter of 2021 and RMB142 million in the previous quarter. Selling and marketing expenses from the Legacy-Huazhu segment in the third quarter of 2022 were RMB105 million, which represented 3.3% of the quarter’s revenue, compared to RMB129 million or 4.4% of revenue in the third quarter in 2021, and RMB65 million or 2.6% of revenue for the previous quarter.

General and administrative expenses in the third quarter of 2022 were RMB405 million (US$57 million), compared to RMB388 million in the third quarter of 2021 and RMB368 million in the previous quarter. General and administrative expenses from the Legacy-Huazhu segment in the third quarter of 2022 were RMB330 million, which represented 10.4% of the quarter’s revenue, compared to RMB306 million or 10.4% in the third quarter in 2021 and RMB267 million or 10.8% for the previous quarter. The increase was mainly due to the resumption of normal operations at our Shanghai headquarter.

Pre-opening expenses in the third quarter of 2022 were mostly related to the Legacy-Huazhu segment and totaled RMB25 million (US$3 million), compared to RMB15 million in the third quarter of 2021 and RMB31 million in the previous quarter.

Other operating income, net in the third quarter of 2022 was RMB76 million (US$11 million), compared to RMB40 million in the third quarter of 2021 and RMB154 million in the previous quarter.

Income from operations in the third quarter of 2022 was RMB500 million (US$70 million), compared to RMB72 million in the third quarter of 2021 and RMB8 million in the previous quarter. Income from operations from the Legacy-Huazhu segment in the third quarter of 2022 was RMB449 million, compared to income from operations from the Legacy-Huazhu segment of RMB239 million in the third quarter of 2021 and RMB21 million in the previous quarter. Income from operations from the Legacy-DH segment in the third quarter of 2022 was RMB51 million, compared to a loss from operations of RMB167 million in the third quarter of 2021 and a loss from operations of RMB13 million in the previous quarter.

Operating margin, defined as income from operations as a percentage of revenues, in the third quarter of 2022 was 12.2%, compared with 2.0% in the third quarter of 2021 and 0.2% for the previous quarter. Operating margin from the Legacy-Huazhu segment in the third quarter of 2022 was 14.2%, compared with 8.1% in the third quarter of 2021 and 0.9% in the previous quarter.

Other expense, net in the third quarter of 2022 was RMB14 million (US$2 million), compared to other income, net of RMB4 million in the third quarter of 2021 and other income, net of RMB29 million for the previous quarter.

Unrealized losses from fair value changes of equity securities in the third quarter of 2022 were RMB313 million (US$44 million), compared to unrealized losses from fair value changes of equity securities of RMB60 million in the third quarter of 2021, and unrealized losses from fair value changes of RMB240 million in the previous quarter. Unrealized gains (losses) from fair value changes of equity securities mainly represent the unrealized gains (losses) from our investment in equity securities with readily determinable fair values, such as AccorHotels.

Income tax expense in the third quarter of 2022 was RMB434 million (US$61 million), compared to income tax benefit of RMB13 million in the third quarter of 2021 and income tax benefit of RMB299 million in the previous quarter.

Net loss attributable to H World Group Limited in the third quarter of 2022 was RMB717 million (US$101 million), compared to RMB137 million in the third quarter of 2021 and RMB350 million in the previous quarter. Net loss attributable to H World Group Limited from the Legacy-Huazhu segment in the third quarter of 2022 was RMB731 million, compared to net income attributable to H World Group Limited from the Legacy-Huazhu segment of RMB27 million in the third quarter of 2021 and a net loss attributable to H World Group Limited from the Legacy-Huazhu segment of RMB298 million in the previous quarter.

Basic and diluted losses per share/American depositary share (ADS). In the third quarter of 2022, basic and diluted losses per share were RMB0.23 (US$0.03). Adjusted basic and diluted losses per share (non-GAAP), which excluded share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities, were RMB0.12 (US$0.02). Basic and diluted losses per ADS were RMB2.31 (US$0.32). Adjusted basic and diluted losses per ADS (non-GAAP), which excluded share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities, were RMB1.21 (US$0.17).

EBITDA (non-GAAP) in the third quarter of 2022 was RMB149 million (US$21 million), compared with RMB294 million in the third quarter of 2021 and negative RMB213 million in the previous quarter. EBITDA from the Legacy-Huazhu segment in the third quarter of 2022 was RMB55 million, compared with RMB409 million in the third quarter of 2021 and negative RMB243 million in the previous quarter. Adjusted EBITDA (non-GAAP), which excluded share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities, in the third quarter of 2022 was RMB491 million (US$69 million), compared with RMB385 million in the third quarter of 2021 and RMB53 million in the previous quarter. The adjusted EBITDA from the Legacy-Huazhu segment (non-GAAP) in the third quarter of 2022 was RMB397 million, compared with RMB500 million in the third quarter of 2021 and RMB23 million in the previous quarter.

Cash flow. Operating cash inflow in the third quarter of 2022 was RMB452 million (US$64 million). Investing cash outflow in the third quarter of 2022 was RMB525 million (US$74 million). Financing cash inflow in the third quarter of 2022 was RMB461 million (US$65 million).

Cash and cash equivalents and Restricted cash. As of September 30, 2022, the Company had a total balance of cash and cash equivalents of RMB5.2 billion (US$728 million) and restricted cash of RMB40 million (US$6 million).

Debt financing. As of September 30, 2022, the Company had a total debt balance of RMB11.2 billion (US$1.6 billion) and the unutilized credit facility available to the Company was RMB2.9 billion. Recently, we have successfully redeemed our convertible note with a total amount of US$475 million.

COVID update
For our Legacy-Huazhu business, our RevPAR in Q3 2022 recovered to 90% of the 2019 level, thanks to the pent-up leisure travel demand in the summer holiday during July and August 2022, as well as a gradual recovery of business travel in late September 2022. Breaking down into each month, our RevPAR in July, August and September 2022 recovered to 90%, 89% and 90% of the 2019 levels, respectively. However, we remain cautious on the recovery path in Q4 2022 as we are seeing more recent sporadic resurgences of COVID in various provinces and cities across China.

Steigenberger Hotels AG and its subsidiaries have experienced continuing RevPAR recovery in Q3 2022. After recovering to 93% of 2019 levels in Q2 2022, blended RevPAR increased to 102% of 2019 levels in Q3 2022. Blended RevPAR recovery was driven by a 17% increase in ADR, while occupancy remained 10 percentage points behind 2019 levels. Energy crisis and inflation in Europe is expected to continue, further ADR increases will be therefore required. At same time, focus of DH will continue to be on efficiency improvements, negotiation of lease contract adjustment, and cost optimization.

Guidance
Since March 2022, the highly infectious Omicron variant has been spreading rapidly in China which has seriously affected our near-term business performance. In addition, the current COVID prevention policy has rendered business performance more unpredictable for the foreseeable future. Nevertheless, we will continue to provide quarterly guidance based on our best understanding of the most recent situation.

In the fourth quarter of 2022, H World expects revenue to increase 7% to 11% compared to the fourth quarter of 2021, or to decrease 1% to 5% if excluding DH.

The above forecast reflects the Company’s current and preliminary view, which is subject to change.

Conference Call
H World’s management will host a conference call at 8 p.m. (U.S. Eastern time) on Monday, November 28, 2022 (or 9 a.m. (Hong Kong time) on Tuesday, November 29, 2022) following the announcement.

To join by phone, all participants must pre-register this conference call using the Participant Registration link of https://register.vevent.com/register/BI0ae7c3a955d34ca680b2c55589a22668. Upon registration, each participant will receive details for the conference call, including dial-in numbers, conference call passcode and a unique access PIN.

A live webcast of the call can be accessed at https://edge.media-server.com/mmc/p/226f8gsn or the Company’s website at https://ir.hworld.com/news-and-events/events-calendar.

A replay of the conference call will be available for twelve months from the date of the conference at the Company’s website, https://ir.hworld.com/news-and-events/events-calendar.

Use of Non-GAAP Financial Measures
To supplement the Company’s unaudited consolidated financial results presented in accordance with U.S. Generally-Accepted Accounting Principles (“GAAP”), the Company uses the following non-GAAP measures defined as non-GAAP financial measures by the U.S. Securities and Exchange Commission (“SEC”): adjusted net income (loss) attributable to H World Group Limited excluding share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities; adjusted basic and diluted earnings (losses) per share/ADS excluding share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities; EBITDA; adjusted EBITDA; adjusted EBITDA from the Legacy-Huazhu segment; and adjusted EBITDA from the Legacy-DH segment excluding share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities. 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 “Unaudited 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 excludes 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-over-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.

The Company believes that unrealized gains and losses from changes in fair value of equity securities are generally meaningless in understanding the Company’s reported results or evaluating the 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 our 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 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.

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 H World Group Limited
Originated in China, H World Group Limited is a key player in the global hotel industry. As of September 30, 2022, H World operated 8,402 hotels with 797,489 rooms in operation in 17 countries. H World’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, Ni Hao Hotel, CitiGO Hotel, Steigenberger Hotels & Resorts, MAXX, Jaz in the City, IntercityHotel, Zleep Hotels, Steigenberger Icon and Song Hotels. In addition, H World 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.

H World’s business includes leased and owned, manachised and franchised models. Under the lease and ownership model, H World directly operates hotels typically located on leased or owned properties. Under the manachise model, H World manages manachised hotels through the on-site hotel managers that H World appoints, and H World collects fees from franchisees. Under the franchise model, H World provides training, reservations and support services to the franchised hotels, and collects fees from franchisees but does not appoint on-site hotel managers. H World applies a consistent standard and platform across all of its hotels. As of September 30, 2022, H World operates 13 percent of its hotel rooms under lease and ownership model, and 87 percent under manachise and franchise models.

For more information, please visit H World’s website: https://ir.hworld.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.

H World 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.

—Financial Tables and Operational Data Follow—

H World Group Limited
Unaudited Condensed Consolidated Balance Sheets
 December 31, 2021
 September 30, 2022
 RMB
 RMB
 US$3 
 (in millions)
ASSETS   
Current assets:   
Cash and cash equivalents5,116  5,177  728 
Restricted cash25  40  6 
Short-term investments2,589  1,915  269 
Accounts receivable, net521  1,231  173 
Loan receivables, net218  161  23 
Amounts due from related parties149  177  25 
Inventories88  83  12 
Other current assets, net847  779  109 
Total current assets9,553  9,563  1,345 
    
Property and equipment, net7,056  6,804  957 
Intangible assets, net5,385  5,240  737 
Operating lease right-of-use assets29,942  28,610  4,022 
Finance lease right-of-use assets2,235  2,372  333 
Land use rights, net206  201  28 
Long-term investments1,965  1,865  262 
Goodwill5,132  5,069  713 
Amounts due from related parties, non-current1  6  1 
Loan receivables, net98  115  16 
Other assets, net834  696  98 
Deferred tax assets862  846  119 
Total assets63,269  61,387  8,631 
    
LIABILITIES AND EQUITY   
Current liabilities:   
Short-term debt6,232  5,144  723 
Accounts payable968  810  114 
Amounts due to related parties197  85  12 
Salary and welfare payables591  459  64 
Deferred revenue1,366  1,280  180 
Operating lease liabilities, current3,628  3,732  525 
Finance lease liabilities, current41  45  6 
Accrued expenses and other current liabilities1,838  2,054  289 
Income tax payable418  126  18 
Total current liabilities15,279  13,735  1,931 
    
Long-term debt3,565  6,091  856 
Operating lease liabilities, non-current28,012  27,216  3,826 
Finance lease liabilities, non-current2,684  2,857  402 
Deferred revenue785  822  116 
Other long-term liabilities903  967  136 
Deferred tax liabilities853  798  112 
Retirement benefit obligations144  138  19 
Total liabilities52,225  52,624  7,398 
    
Equity:   
Ordinary shares0  0  0 
Treasury shares(107) (441) (62)
Additional paid-in capital9,964  10,127  1,424 
Retained earnings1,037  (1,076) (151)
Accumulated other comprehensive income41  70  10 
Total H World Group Limited shareholders' equity10,935  8,680  1,221 
Noncontrolling interest109  83  12 
Total equity11,044  8,763  1,233 
Total liabilities and equity63,269  61,387  8,631 
         


H World Group Limited
Unaudited Condensed Consolidated Statements of Comprehensive Income
 Quarter Ended
 September 30, 2021  June 30, 2022 September 30, 2022    
 RMB  RMB  RMB  US$ 
 (in millions, except share, per share and per ADS data)
Revenues:    
Leased and owned hotels2,345  2,361  2,695  379 
Manachised and franchised hotels1,128  945  1,313  185 
Others50  76  85  11 
Total revenues3,523  3,382  4,093  575 
     
Operating costs and expenses:    
Hotel operating costs:    
Rents(1,009) (1,012) (935) (131)
Utilities(137) (123) (163) (23)
Personnel costs(793) (899) (964) (136)
Depreciation and amortization(356) (355) (351) (49)
Consumables, food and beverage(264) (245) (286) (40)
Others(326) (338) (346) (49)
Total hotel operating costs(2,885) (2,972) (3,045) (428)
Other operating costs(14) (15) (13) (2)
Selling and marketing expenses(189) (142) (181) (26)
General and administrative expenses(388) (368) (405) (57)
Pre-opening expenses(15) (31) (25) (3)
Total operating costs and expenses(3,491) (3,528) (3,669) (516)
   Other operating income (expense), net40  154  76  11 
Income (losses) from operations72  8  500  70 
Interest income25  19  23  3 
Interest expense(101) (90) (93) (13)
Other (expense) income, net4  29  (14) (2)
Unrealized gains (losses) from fair value changes of equity securities(60) (240) (313) (44)
Foreign exchange gain (loss)(92) (402) (359) (50)
Income (loss) before income taxes(152) (676) (256) (36)
Income tax (expense) benefit13  299  (434) (61)
Income (loss) from equity method investments3  14  (20) (3)
Net income (loss)(136) (363) (710) (100)
Net (income) loss attributable to noncontrolling interest(1) 13  (7) (1)
Net income (loss) attributable to H World Group Limited(137) (350) (717) (101)
     
Other comprehensive income    
Gain arising from defined benefit plan, net of tax1  (0) -  - 
Foreign currency translation adjustments, net of tax(28) 26  7  1 
Comprehensive income (loss)(163) (337) (703) (99)
Comprehensive (income) loss attributable to noncontrolling interest(1) 13  (7) (1)
Comprehensive income (loss) attributable to H World Group Limited(164) (324) (710) (100)
     
Earnings (losses) per share:    
Basic(0.04) (0.11) (0.23) (0.03)
Diluted(0.04) (0.11) (0.23) (0.03)
     
Earnings (losses) per ADS:  
Basic(0.44) (1.13) (2.31) (0.32)
Diluted(0.44) (1.13) (2.31) (0.32)
     
Weighted average number of shares used in computation:   
Basic3,115,104,798  3,108,693,946  3,107,798,883  3,107,798,883 
Diluted3,115,104,798  3,108,693,946  3,107,798,883  3,107,798,883 


H World Group Limited
Unaudited Condensed Consolidated Statements of Cash Flows
 Quarter Ended
 September 30, 2021  June 30, 2022  September 30, 2022    
 RMB  RMB  RMB  US$ 
 (in millions)      
Operating activities:    
Net income (loss)(136) (363) (710) (100)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Share-based compensation31  26  29  4 
Depreciation and amortization, and other383  374  370  52 
Impairment loss51  91  10  1 
Loss from equity method investments,
net of dividends
1  (14) 22  3 
Investment (income) loss135  531  550  78 
Changes in operating assets and liabilities(305) (135) 182  26 
Other32  479  (1) (0)
Net cash provided by (used in) operating activities192  989  452  64 
     
Investing activities:    
Capital expenditures(346) (143) (256) (36)
Acquisitions, net of cash received(395) (3) 0  0 
Purchase of investments(303) (0) (300) (42)
Proceeds from maturity/sale of investments-  186  6  1 
Loan advances(32) (49) (29) (4)
Loan collections41  65  52  7 
Other4  0  2  0 
Net cash provided by (used in) investing activities(1,031) 56  (525) (74)


Financing activities:    
Payment of share repurchase-  (143) -  - 
Proceeds from debt491  283  3,721  523 
Payment of debt(497) (313) (3,336) (469)
Dividend paid-  (416) -  - 
Other(11) (12) 76  11 
Net cash provided by (used in) financing activities(17) (601) 461  65 
     
Effect of exchange rate changes on cash, cash equivalents and restricted cash9  87  149  21 
Net increase (decrease) in cash, cash equivalents and restricted cash(847) 531  537  76 
Cash, cash equivalents and restricted cash at the beginning of the period6,258  4,149  4,680  658 
Cash, cash equivalents and restricted cash at the end of the period5,411  4,680  5,217  734 


H World Group Limited
Unaudited Reconciliation of GAAP and Non-GAAP Results
 Quarter Ended
 September 30, 2021  June 30, 2022  September 30, 2022    
 RMB  RMB  RMB  US$ 
 (in millions, except shares, per share and per ADS data)
Net income (loss) attributable to H World Group Limited (GAAP)(137) (350) (717) (101)
Share-based compensation expenses31  26  29  4 
Unrealized (gains) losses from fair value changes of equity securities60  240  313  44 
Adjusted net income (loss) attributable to H World Group Limited (non-GAAP)(46) (84) (375) (53)
     
Adjusted earnings (losses) per share (non-GAAP)
Basic(0.01) (0.03) (0.12) (0.02)
Diluted(0.01) (0.03) (0.12) (0.02)
     
Adjusted earnings (losses) per ADS (non-GAAP)    
Basic(0.15) (0.27) (1.21) (0.17)
Diluted(0.15) (0.27) (1.21) (0.17)
     
Weighted average number of shares used in computation (Non-GAAP)
Basic3,115,104,798  3,108,693,946  3,107,798,883  3,107,798,883 
Diluted3,115,104,798  3,108,693,946  3,107,798,883  3,107,798,883 
 
     
 Quarter Ended
 September 30, 2021
 June 30, 2022
 September 30, 2022
 RMBRMBRMBUS$
 (in millions, except per share and per ADS data)
Net income (loss) attributable to H World Group Limited (GAAP)(137) (350) (717) (101)
Interest income(25) (19) (23) (3)
Interest expense101  90  93  13 
Income tax expense (benefit)(13) (299) 434  61 
Depreciation and amortization368  365  362  51 
EBITDA (non-GAAP)294  (213) 149  21 
Share-based compensation expense31  26  29  4 
Unrealized (gains) losses from fair value changes of equity securities60  240  313  44 
Adjusted EBITDA (non-GAAP)385  53  491  69 
            


H World Group Limited
Segment Financial Summary(1)
  Quarter Ended September
30, 2021
  Quarter Ended June 30, 2022
  Quarter Ended September 30, 2022
 Legacy- Huazhu
 Legacy-
DH

 Total
 Legacy- Huazhu
 Legacy-
DH

 Total
 Legacy- Huazhu
 Legacy-
DH

 Total
 RMBRMBRMBRMBRMBRMBRMBRMBRMBUS
  (in millions) (in millions) (in millions)
Leased and owned hotels1,784  561  2,345  1,475  886  2,361  1,793  902  2,695  379 
Manachised and franchised hotels1,110  18  1,128  929  16  945  1,291  22  1,313  185 
Others40  10  50  57  19  76  77  8  85  11 
Revenue 2,934  589  3,523  2,461  921  3,382  3,161  932  4,093  575 
           
Hotel operating costs(2,255) (630) (2,885) (2,168) (804) (2,972) (2,301) (744) (3,045) (428)
Selling and marketing expenses(129) (60) (189) (65) (77) (142) (105) (76) (181) (26)
General and administrative expenses(306) (82) (388) (267) (101) (368) (330) (75) (405) (57)
Pre-opening expenses(15) -  (15) (31) -  (31) (25) -  (25) (3)
           
Income (losses) from operations 239  (167) 72  21  (13) 8  449  51  500  70 
           
Net income (loss) attributable to H World Group Limited 27  (164) (137) (298) (52) (350) (731) 14  (717) (101)
           
Interest income(25) (0) (25) (19) (0) (19) (23) (0) (23) (3)
Interest expense72  29  101  57  33  90  60  33  93  13 
Income tax expense29  (42) (13) (287) (12) (299) 446  (12) 434  61 
Depreciation and amortization306  62  368  304  61  365  303  59  362  51 
EBITDA (non-GAAP) 409  (115) 294  (243) 30  (213) 55  94  149  21 
Share-based Compensation31  -  31  26  -  26  29  -  29  4 
Unrealized (gains) losses from fair value changes of equity securities60  -  60  240  -  240  313  -  313  44 
Adjusted EBITDA (non-GAAP) 500  (115) 385  23  30  53  397  94  491  69 
(1) The Company presents segment information after elimination of intercompany transactions.

Operating Results: Legacy-Huazhu(1)

 Number of hotels  Number of rooms
 Opened
in Q3 2022
Closed (2)
in Q3 2022
Net added
in Q3 2022
As of
September 30,
2022
(3)
 As of
September 30,
2022

  
Leased and owned hotels4(19)(15)631 90,034
Manachised and franchised hotels425(185)240 7,645 682,193
Total429(204)225 8,276 772,227
(1)   Legacy-Huazhu refers to H World and its subsidiaries, excluding DH.
(2)   The reasons for hotel closures mainly included non-compliance with our brand standards, operating losses, and property-related issues. In Q3 2022, we temporarily closed 14 hotels for brand upgrade and business model change purposes.
(3)   As of September 30, 2022, 558 hotels were requisitioned by governmental authorities.


 As of September 30, 2022
 Number of hotels  Unopened hotels in pipeline
Economy hotels4,898 950
Leased and owned hotels363 1
Manachised and franchised hotels4,535 949
Midscale and upscale hotels3,378 1,324
Leased and owned hotels268 16
Manachised and franchised hotels3,110 1,308
Total8,276 2,274


Operational hotels excluding hotels under requisition(4)
 For the quarter ended 
 September 30,June 30,September 30,yoy
 2021 2022 2022 change
Average daily room rate (in RMB)   
Leased and owned hotels296 243 294 -0.6%
Manachised and franchised hotels238 215 248 4.3%
Blended246 218 254 3.1%
Occupancy Rate (as a percentage)   
Leased and owned hotels69.7%62.9%73.1%+3.4 p.p.
Manachised and franchised hotels72.2%64.9%76.4%+4.2 p.p.
Blended71.9%64.6%76.0%+4.2 p.p.
RevPAR (in RMB)    
Leased and owned hotels206 153 215 4.2%
Manachised and franchised hotels172 139 190 10.4%
Blended177 141 193 9.1%


 For the quarter ended
 September 30,September 30,yoy
 2019 2022 change
Average daily room rate (in RMB)  
Leased and owned hotels288 294 2.1%
Manachised and franchised hotels235 248 5.5%
Blended245 254 3.4%
Occupancy Rate (as a percentage)  
Leased and owned hotels90.0%73.1%-16.9 p.p.
Manachised and franchised hotels87.2%76.4%-10.8 p.p.
Blended87.7%76.0%-11.7 p.p.
RevPAR (in RMB)   
Leased and owned hotels259 215 -17.1%
Manachised and franchised hotels205 190 -7.5%
Blended215 193 -10.3%

(4)   If including hotels under requisition, RevPAR in Q3 2022 would have been 90% of the 2019 level.

Same-hotel operational data by class        
Mature hotels in operation for more than 18 months (excluding hotels under requisition)
 Number of hotelsSame-hotel RevPARSame-hotel ADRSame-hotel Occupancy
 As of
September 30,

For the quarter yoyFor the quarter yoyFor the quarter yoy
 ended
September 30,
changeended
September 30,
changeended
September 30,
change
 2021202220212022 20212022 2021 2022 (p.p.)
Economy hotels3,3663,3661461481.4%189188-0.7%77.0%78.6%+1.6
Leased and owned hotels3633631581643.7%215211-1.8%73.5%77.6%+4.1
Manachised and franchised hotels3,0033,0031431451.0%185184-0.5%77.6%78.7%+1.1
Midscale and upscale hotels2,1222,1222282426.2%324322-0.5%70.3%75.0%+4.7
Leased and owned hotels2332332612734.6%398389-2.4%65.5%70.3%+4.7
Manachised and franchised hotels1,8891,8892212366.6%3113110.0%71.2%75.8%+4.7
Total5,4885,4881831903.9%248248-0.2%73.9%76.9%+3.0


 
 Number of hotelsSame-hotel RevPARSame-hotel ADRSame-hotel Occupancy
 As of
September 30,

For the quarter yoyFor the quarter yoyFor the quarter yoy
 ended
September 30,
changeended
September 30,
changeended
September 30,
change
 2019202220192022 20192022 2019 2022 (p.p.)
Economy hotels2,0572,057189147-22.5%203187-7.5%93.5%78.4%-15.2
Leased and owned hotels346346211161-23.5%226208-7.9%93.4%77.5%-15.9
Manachised and franchised hotels1,7111,711184143-22.1%196182-7.3%93.5%78.6%-14.9
Midscale and upscale hotels994994295234-20.7%341319-6.3%86.7%73.4%-13.2
Leased and owned hotels181181354251-29.2%405362-10.5%87.5%69.2%-18.2
Manachised and franchised hotels813813277229-17.3%321307-4.3%86.4%74.7%-11.7
Total3,0513,051230180-21.6%254236-6.9%90.9%76.5%-14.4

Operating Results: Legacy-DH(5)

 Number of hotels Number of
rooms
 Unopened hotels
in pipeline
 Opened
in Q3 2022
Closed
in Q3 2022
Net added
in Q3 2022
As of
September
30, 2022
(6)
 

 

As of
September
30,2022

 

 

As of
September
30,2022

 
Leased hotels---79 14,939 27
Manachised and franchised hotels1-147 10,323 12
Total1-1126 25,262 39
(5)   Legacy-DH refers to DH.
(6)   As of September 30, 2022, a total of 4 hotels were temporarily closed. 1 hotel was closed for renovation and 1 hotel was closed due to flood damage. Additionally, 1 hotel was temporarily closed due to extensive hotel refurbishment, and 1 hotel was temporarily closed due to seasonal break .


 For the quarter ended 
 September 30,June 30,September 30,yoy
 2021 2022 2022 change
Average daily room rate (in EUR)    
Leased hotels94.3 112.6 112.9 19.7%
Manachised and franchised hotels104.5 106.7 115.6 10.6%
Blended98.6 110.4 113.9 15.5%
Occupancy rate (as a percentage)    
Leased hotels48.0%61.2%67.4%+19.5 p.p.
Managed and franchised hotels49.4%57.9%64.1%+14.7 p.p.
Blended48.6%59.8%66.1%+17.5 p.p.
RevPAR (in EUR)    
Leased hotels45.3 68.9 76.1 68.2%
Managed and franchised hotels51.6 61.8 74.1 43.5%
Blended47.9 66.0 75.3 57.2%

Hotel Portfolio by Brand

 As of September 30, 2022
 HotelsRoomsUnopened hotels
 in operationin pipeline
Economy hotels4,913386,911964
HanTing Hotel3,207285,313603
Hi Inn46024,128127
Ni Hao Hotel14010,074192
Elan Hotel86842,810-
Ibis Hotel22322,87628
Zleep Hotels151,71014
Midscale hotels2,816308,1641,001
Ibis Styles Hotel858,86418
Starway Hotel56546,492212
JI Hotel1,629192,872534
Orange Hotel50554,822229
CitiGO Hotel325,1148
Upper midscale hotels52575,500263
Crystal Orange Hotel16121,31453
Manxin Hotel11110,44352
Madison Hotel507,27662
Mercure Hotel13322,25054
Novotel Hotel174,42418
IntercityHotel(7)539,79324
Upscale hotels12421,22376
Jaz in the City35871
Joya Hotel81,3681
Blossom House432,05552
Grand Mercure Hotel81,8975
Steigenberger Hotels & Resorts(8)5313,75410
MAXX (9)91,5627
Luxury hotels152,3264
Steigenberger Icon(10)91,8471
Song Hotels64793
Others93,3655
Other hotels(11)93,3655
Total8,402797,4892,313

(7)   As of September 30, 2022, 3 operational hotels and 10 pipeline hotels of IntercityHotel were in China.
(8)   As of September 30, 2022, 11 operational hotels and 3 pipeline hotels of Steigenberger Hotels & Resorts were in China.
(9)   As of September 30, 2022, 3 operational hotels and 7 pipeline hotels of MAXX were in China.
(10)   As of September 30, 2022, 3 operational hotels of Steigenberger Icon were in China.
(11)   Other hotels include other partner hotels and other hotel brands in Yongle Huazhu Hotel & Resort Group (excluding Steigenberger Hotels & Resorts and Blossom House).

__________________________

1 Hotel turnover refers to total transaction value of room and non-room revenue from H World hotels (i.e., leased and operated, manachised and franchised hotels).
2 The conversion of Renminbi (“RMB”) into United States dollars (“US$”) is based on the exchange rate of US$1.00=RMB7.1135 on September 30, 2022 as set forth in H.10 statistical release of the U.S. Federal Reserve Board and available at http://www.federalreserve.gov/releases/h10/hist/dat00_ch.htm.
3 The conversion of Renminbi (“RMB”) into United States dollars (“US$”) is based on the exchange rate of US$1.00=RMB7.1135 on September 30, 2022 as set forth in H.10 statistical release of the U.S. Federal Reserve Board and available at http://www.federalreserve.gov/releases/h10/hist/dat00_ch.htm.

Contact Information
Investor Relations
Tel: +86 (21) 6195 9561
Email: ir@hworld.com
https://ir.hworld.com