TradeStation

Get Cash Back and $0 Commissions
+ The Power of TradeStation

GreenTree Hospitality Group Ltd. Reports First Half 2023 Financial Results

PRNewswire 18-Sep-2023 6:15 PM

  • Total revenues increased by 12.1% year over year to RMB794.2 million (US$109.5 million)[1].
  • Income from operations was RMB150.9 million (US$20.8 million)[1], compared to RMB-474.3 million for the first half of 2022.
  • Net income was RMB177.3 million (US$24.5 million)[1], compared to RMB-384.5 million for the first half of 2022.
  • Adjusted EBITDA (non-GAAP)[2] increased by 137.8% year over year to RMB226.9 million (US$31.3 million)[1].
  • Core net income (non-GAAP)[3] increased by 65.2% year over year to RMB136.1 million (US$18.8 million)[1].

SHANGHAI, Sept. 18, 2023 /PRNewswire/ -- GreenTree Hospitality Group Ltd. (NYSE:GHG) ("GreenTree", the "Company", "we", "us" and "our"), a leading hospitality and restaurant management group in China, today announced its unaudited financial results for the first half of 2023. As Da Niang Dumplings and Bellagio, two leading restaurant chain businesses in China, were all under the control of our founder, Alex S. Xu, until their acquisition by the Company, the Company accounted for the common-control acquisitions by using the pooling of interest method. The consolidated balance sheets and consolidated statements of comprehensive income/(loss) include the results of each of the combining entities or businesses from the earliest date presented or since the date when the combining entities or businesses first came under common control. In this report, the comparative financial data have been restated to reflect the business combinations under common control.

First Half 2023 Operational Highlights

Hotels 

  • A total of 4,108 hotels with 303,387 hotel rooms were in operation as of June 30, 2023.
  • The Company opened 183 hotels during the six months ended June 30, 2023, and had a pipeline of 969 hotels contracted for or under development as of June 30, 2023.
  • The average daily room rate was RMB167 in the first quarter of 2023, an increase of 9.1% from RMB153 in the first quarter of 2022, and RMB181 in the second quarter of 2023, a 23.1% year-over-year increase.
  • The occupancy rate was 71.7% in the first quarter of 2023, up from 60.0% in the first quarter of 2022, and 77.8% in the second quarter of 2023, compared to 62.2% in the second quarter of 2022.
  • Revenue per available room, or RevPAR, was RMB120 in the first quarter of 2023, a 30.4% year-over-year increase, and RMB141 in the second quarter of 2023, a 54.0% year-over-year increase. 

Restaurants

  • A total of 218 restaurants were in operation as of June 30, 2023.
  • The AC (average check) was RMB55 in the first quarter of 2023, a 19.2% year-over-year increase, and RMB53 in the second quarter of 2023, a 2.2% year-over-year increase.
  • The ADT (average daily tickets) was 110 in the first quarter of 2023, down from 130 in the first quarter of 2022, and 120 in the second quarter of 2023, compared to 78 in the second quarter of 2022.
  • The ADS (average daily sales per store) was RMB 6,080 in the first quarter of 2023, an increase of 0.9% from RMB 6,027 in the first quarter of 2022, and RMB 6,371 in the second quarter of 2023, a 57.3% year-over-year increase.

"For our hotel business, the first quarter of 2023 marked a new beginning thanks to the recovery in the hospitality industry and the entire economy in China. RevPAR recovered to 94.3% of its first quarter of 2019 level. RevPAR during the national Labor Day holiday in early May reached more than 120% of its level in the same period in 2019, capitalizing on the popularity of travel during the national holiday period. And due to an increase in the number of people traveling during the summer vacation, RevPAR in July and August was nearly stable at 110% of its level in the same period in 2019.

As previously disclosed, the Company completed the acquisition of Da Niang Dumplings and Bellagio, two leading restaurant chain businesses in China from our controlling shareholder. Our strategy and execution in our restaurant business focus on further expansion in the proportion of franchised-and-managed restaurants and greater penetration to street stores. To ensure the profitability of our restaurant business, we closed unprofitable stores. In the first half of 2023, the ADS of restaurant business recovered to 122.9% of its first half of 2022 level.

"We are grateful for the hard work of our team, franchisees, and partners, and the support of our customers that made it possible to recover quickly starting from the first quarter of 2023 as China began returning to normal life," said Mr. Alex S. Xu, Chairman and Chief Executive Officer of GreenTree.

First Half 2023 Financial Results



Six months Ended



 June 30,

2022

 June 30,

2022

 June 30,

2022

 June 30,

2022



RMB

RMB

RMB

RMB



Hotel

Restaurant

Elimination

Total

Revenues









Leased-and-operated revenues

171,272,365

171,008,920

(229,756)

342,051,529

Franchised-and-managed revenues

275,539,547

18,229,310



293,768,857

Wholesales and others

10,564,787

62,284,229



72,849,016

Total revenues

457,376,699

251,522,459

(229,756)

708,669,402

 



Six months Ended



 June 30,

2023

 June 30,

2023

 June 30,

2023

 June 30,

2023

 June 30,

2023



RMB

RMB

RMB

RMB

US$



Hotel

Restaurant

Elimination

Total

Total

Revenues











Leased-and-operated

revenues

213,563,927

168,340,074

(1,125,179)

380,778,822

52,511,801

Franchised-and-managed

revenues

347,417,000

17,355,892



364,772,892

50,304,482

Wholesales and others

2,225,580

46,432,697



48,658,277

6,710,283

Total revenues

563,206,507

232,128,663

(1,125,179)

794,209,991

109,526,566

 

Total revenues for the first half of 2023 were RMB794.2 million (US$109.5 million)[1], a 12.1% year-over-year increase.

Hotel revenues were RMB563.2 million (US$77.7 million), a 23.1% year-over-year increase. The increase was mainly attributable to the recovery in RevPAR and the increase in the number of hotels.

Restaurant revenues were RMB232.1 million (US$32.0 million), a 7.7% year-over-year decrease. The decrease was mainly due to the closure of 64 stores, and partially offset by an increase in ADS.

Total revenues from leased-and-operated, or L&O, hotels and restaurants were RMB380.8 million (US$52.5 million)[1], a 11.3% year-over-year increase.

Total revenues from L&O hotels for the first half of 2023 were RMB213.6 million (US$29.5 million)[1], a 24.7% year-over-year increase. The increase was primarily attributable to a 47.8% year-over-year increase in L&O hotels' first half RevPAR and more newly opened L&O hotels in the first half of 2023 as compared to the first half of 2022.

Total revenues from L&O restaurants for the first half of 2023 were RMB168.3 million (US$23.2 million)[1], a 1.6% year-over-year decrease. The decrease was mainly due to the closure of 47 L&O stores, and partially offset by an increase in ADS.

Total revenues from franchised-and-managed, or F&M, hotels and restaurants were RMB364.8 million (US$ 50.3 million)[1], a 24.2% year-over-year increase.

Total revenues from F&M hotels were RMB347.4 million (US$47.9 million)[1], a 26.1% year-over-year increase. Initial franchise fees increased 9.3% year over year, mainly because of the increase in the gross opening number of F&M hotels. Recurring franchisee management fees and others increased by 27.8% year over year, primarily due to a 46.4% increase in F&M hotels' RevPAR and the increase of 167 F&M hotels.

Total revenues from F&M restaurants were RMB17.4 million (US$2.4 million)[1], a 4.8% year-over-year decrease. The decrease was mainly due to a decrease of 17 F&M stores numbers,and partially offset by a 22.9% increase in F&M stores' average daily sales.

Total revenues from wholesale and others were RMB48.7 million (US$ 6.7 million)[1], a 33.2% year-over-year decrease, mainly because of reduced business from supermarkets, partially offset by increased business through distributors.  

Total operating costs and expenses



Six Months Ended



 June 30,

2022

 June 30,

2022

 June 30,

2022

 June 30,

2022



RMB

RMB

RMB

RMB



Hotel

Restaurant

Elimination

Total

Operating costs and expenses









Operating costs

307,750,028

234,911,742

289,605

542,951,375

Selling and marketing expenses

18,852,606

9,717,435



28,570,041

General and administrative expenses

99,724,402

21,847,196



121,571,598

Other operating expenses

2,048,734

2,240,920



4,289,654

Other general expenses

490,619,710





490,619,710

Total operating costs and

expenses

918,995,480

268,717,293

289,605

1,188,002,378

 



Six Months Ended



 June 30,

2023

 June 30,

2023

 June 30,

2023

 June 30,

2023

 June 30,

2023



RMB

RMB

RMB

RMB

US$



Hotel

Restaurant

Elimination

Total

Total

Operating costs and

expenses











Operating costs

284,364,378

204,308,159

(610,088)

488,062,449

67,306,890

Selling and marketing

expenses

24,838,605

9,385,645



34,224,250

4,719,740

General and

administrative expenses

90,535,547

21,338,810



111,874,357

15,428,179

Other operating

expenses

843,564

6,990,654



7,834,218

1,080,388

Other general expenses

15,973,584





15,973,584

2,202,858

Total operating costs

and expenses

416,555,678

242,023,268

(610,088)

657,968,858

90,738,055

 

Operating costs were RMB488.1 million (US$67.3 million)[1], a 10.1% year-over-year decrease. 

Operating costs of the hotel business were RMB284.4 million (US$39.2 million)[1], a 7.6% year-over-year decrease. The decrease was mainly due to the deconsolidation of Argyle Hotel Management Group (Australia) Pty Ltd., or Argyle, and the disposal of our interest in Urban Hotel Group, or Urban, and was partially offset by higher consumables and higher utility costs as business rebounded, as well as higher rents with lower exemption compared to last year.

Operating costs of the restaurant business were RMB204.3 million (US$28.2 million)[1], a 13.0% year-over-year decrease. The decrease was due to the closure of 64 stores.

Selling and marketing expenses were RMB34.2 million (US$4.7 million)[1], a 19.8% year-over-year increase.

Selling and marketing expenses of the hotel business were RMB24.8 million (US$3.4 million)[1], a 31.8% year-over-year increase. The increase was mainly attributable to higher sales-channel commissions, higher sales staff salaries, and higher travel expenses.

Selling and marketing expenses of the restaurant business were RMB9.4 million (US$1.3 million)[1], a 3.4% year-over-year decrease. The decrease was mainly attributable to lower advertising expenses and lower sales-channel commissions.

General and administrative, or G&A expenses were RMB111.9 million (US$15.4 million)[1], an 8.0% year-over-year decrease.

G&A expenses of the hotel business were RMB90.5 million (US$12.5 million)[1], a 9.2% year-over-year decrease. The decrease was mainly due to the deconsolidation of Argyle and the disposal of our interest in Urban,and partially offset by higher consulting fees and higher staff related expenses.

G&A expenses of the restaurant business were RMB21.3 million (US$2.9 million)[1], a 2.3 % year-over-year decrease. The decrease was mainly due to lower staff related expenses and lower rents due to the closure of 64 stores.

Other general expenses of the hotel business were RMB16.0 million (US$2.2 million)[1], a 96.7% year-over-year decrease.These expenses include the provisions for loan receivables related to franchisee loans, and impairments caused by the disposal of 4 unprofitable hotels.

Gross profit was RMB306.1 million (US$42.2 million)[1], a year-over-year increase of 84.7%. Gross margin was 38.5%, compared to 23.4% a year ago. The gross profit of the hotel business was RMB278.8 million (US$38.5 million)[1], an 86.4% year-over-year increase. The gross profit of the restaurant business was RMB27.8 million (US$3.8 million)[1], a 67.5% year-over-year increase.

Income from operations was RMB150.9 million (US$20.8 million)[1] , compared to a loss from operations of RMB474.3 million in the first half of 2022, with a margin of 19.0%.

Income from operations of the hotel business was RMB160.4 million (US$22.1 million)[1], compared to a loss from operations of RMB457.7 million in the first half of 2022, with a margin of 28.5%. 

Loss from operations of the restaurant business was RMB9.0 million (US$1.2 million)[1], compared to a loss from operations of RMB16.1 million in the first half of 2022, with a margin of -3.9%.

Net income was RMB177.3 million (US$24.5 million)[1], compared to a net loss of RMB384.5 million in the first half of 2022, and net margin was 22.3%.

Net income of the hotel business was RMB191.8 million (US$26.5 million)[1], compared to a net loss of RMB360.9 million in the first half of 2022, and net margin was 34.1%.

Net loss of the restaurant business was RMB14.1 million (US$1.9 million)[1], compared to a net loss of RMB23.2 million in the first half of 2022, and net margin was -6.1%.

Adjusted EBITDA (non-GAAP)[2] was RMB226.9 million (US$31.3 million)[1], a year-over-year increase of 137.8%. Adjusted EBITDA margin, defined as adjusted EBITDA (non-GAAP) as a percentage of total revenues, was 28.6%, compared to 13.5% a year ago.

Core net income (non-GAAP) was RMB136.1 million (US$18.8 million)[1], a year-over-year increase of 65.2%. The core net margin, defined as core net income (non-GAAP) as a percentage of total revenues, for the first half of 2023 was 17.1%, compared to 11.6% one year ago.

Earnings per American Depositary Share, or ADS, (basic and diluted) were RMB1.79 (US$0.25)[1], up from RMB-3.38 one year ago. Core net income per ADS (basic and diluted) (non-GAAP) for the first half of 2023 was RMB1.33 (US$0.18)[1], up from RMB0.80 a year ago.   

Cash flow Operating cash inflow was RMB313.1 million (US$43.2 million)[1] as a result of income from operations. Investing cash inflow for the first half of 2023 was RMB128.2 million (US$17.7 million)[1], which was primarily attributable to proceeds from short-term investments and repayment from franchisees. The investing cash inflow was partially offset by purchases of property and equipment and short-term investments. Financing cash outflow was RMB37.4 million (US$5.2 million)[1], mainly attributable to the repayment of bank loans by the end of the June 30, 2023.

Cash and cash equivalents, restricted cash, short-term investments, investments in equity securities and time deposits. As of June 30, 2023, the Company had total cash and cash equivalents, restricted cash, short term investments, investments in equity securities and time deposits of RMB1,440.1 million (US$198.6 million)[1], compared to RMB1,119.4 million as of December 31, 2022. The increase was primarily due to cash from operating activities and repayment from franchisees, proceeds from disposal of subsidiaries, partially offset by repayment of bank loans and investment of property.

Guidance

Taking into account the recovery in long-term trends and short-term industry fluctuations, we expect total revenues of organic hotels for the full year of 2023 to grow 30%-35% of the 2022 levels. Total revenues for our restaurant business and our organic hotel business, for the full year of 2023 are expected to grow 15%-20% over the 2022 levels.

The guidance set forth above reflects the Company's current and preliminary views based on its recovery and may not be indicative of the final financial results for any future periods or the full year.

Conference Call

GreenTree's management will hold an earnings conference call at 9:00 PM U.S. Eastern Time on September 18, 2023, (9:00 AM Beijing/Hong Kong Time on September 19, 2023).

Dial-in numbers for the live conference call are as follows:

International 

1-412-902-4272 

Mainland China

4001-201-203 

US 

1-888-346-8982 

Hong Kong 

800-905-945 or 852-3018-4992 

Singapore

800-120-6157 

Participants should ask to join the GreenTree call, please dial in approximately 10 minutes before the scheduled time of the call.

A telephone replay of the conference call will be available after the conclusion of the live conference call until September 25, 2023.

Dial-in numbers for the replay are as follows:

International Dial-in 

1-412-317-0088

U.S. Toll Free 

1-877-344-7529

Canada Toll Free

855-669-9658

Passcode:

8450773

Additionally, a live and archived webcast of this conference call will be available at http://ir.998.com.

Use of Non-GAAP Financial Measures

We believe that Adjusted EBITDA and core net income, as we present them, are useful financial metrics to assess our operating and financial performance before the impact of investing and financing transactions, income taxes and certain non-core and non-recurring items in our financial statements.

The presentation of Adjusted EBITDA and core net income should not be construed as an indication that our future results will be unaffected by other charges and gains we consider to be outside the ordinary course of our business.

The use of Adjusted EBITDA and core net income has certain limitations because it does not reflect all items of income and expenses that affect our operations. Items excluded from Adjusted EBITDA and core net income are significant components in understanding and assessing our operating and financial performance. Depreciation and amortization expense for various long-term assets, income tax and share-based compensation 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 our results. Additionally, Adjusted EBITDA and core net income do not consider capital expenditures and other investing activities and should not be considered as a measure of our liquidity. We compensate for these limitations by providing the relevant disclosure of our depreciation and amortization, interest expense/income, gains/losses from investments in equity securities, income tax expenses, share-based compensation, share of loss in equity investees, government subsidies and other relevant items both in our reconciliations to the corresponding U.S. GAAP financial measures and in our consolidated financial statements, all of which should be considered when evaluating our performance.

The terms Adjusted EBITDA and core net income are not defined under U.S. GAAP, and Adjusted EBITDA and core net income are not measures of net income, operating income, operating performance or liquidity presented in accordance with U.S. GAAP. When assessing our operating and financial performance, you should not consider this data in isolation or as a substitute for our net income, operating income or any other operating performance measure that is calculated in accordance with U.S. GAAP. In addition, our Adjusted EBITDA and core net income may not be comparable to Adjusted EBITDA and core net income or similarly titled measures utilized by other companies since such other companies may not calculate Adjusted EBITDA and core net income in the same manner as we do.

Reconciliations of the Company's non-GAAP financial measures, including Adjusted EBITDA and core net income, to the consolidated statement of operations information are included at the end of this press release.

About GreenTree Hospitality Group Ltd.

GreenTree Hospitality Group Ltd. ("GreenTree" or the "Company") (NYSE:GHG) is a leading hospitality and restaurant management group in China. As of June 30, 2023, GreenTree had a total number of 4,108 hotels and 218 restaurants. In 2023, HOTELS magazine ranked GreenTree 12th among the 225 largest global hotel groups in terms of number of hotels in its annual HOTELS' 225. GreenTree was the fourth largest hospitality company in China in 2022 according to the China Hospitality Association. In 2023, GreenTree completed its acquisition of Da Niang Dumplings and Bellagio, two leading restaurant chain businesses in China.

GreenTree has a broad portfolio of diverse brands spanning from the economy to mid-scale, up-scale and luxury segments of the hospitality industry mainly in China. Through its strong membership base, expansive booking network, superior system management with moderate charges, and fully supported by its operating departments including Decoration, Engineering, Purchasing, Operation, IT and Finance, GreenTree aims to keep closer relationships with all of its clients and partners by providing a diverse brand portfolio that features comfort, style and value.

For more information on GreenTree, please visit http://ir.998.com

Safe Harbor Statements

This press release contains forward-looking statements made under the "safe harbor" provisions of Section 21E of the Securities Exchange Act of 1934, as amended, and the U.S. Private Securities Litigation Reform Act of 1995. In some cases, these forward-looking statements can be identified by words or phrases such as "may," "will," "expect," "anticipate," "aim," "estimate," "intend," "plan," "believe," "potential," "continue," "is/are likely to," "confident," "future," or other similar expressions. GreenTree may also make written or oral forward-looking statements in its reports filed with or furnished to the U.S. Securities and Exchange Commission, in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Any statements that are not historical facts, including statements about or based on GreenTree's current beliefs, expectations, assumptions, estimates and projections about us and our industry, are forward-looking statements that involve known and unknown factors, risks and uncertainties that may cause our actual results, performance or achievements to be materially different from those expressed or implied by the forward-looking statements. Such factors and risks include, but not limited to the following: GreenTree's goals and growth strategies; its future business development, financial condition and results of operations; trends in the hospitality industry in China and globally; competition in our industry; fluctuations in general economic and business conditions in China and other regions where we operate; the regulatory environment in which we and our franchisees operate; and assumptions underlying or related to any of the foregoing. You should not place undue reliance on these forward-looking statements. Further information regarding these and other risks, uncertainties or factors is included in the Company's filings with the U.S. Securities and Exchange Commission. All information provided, including the forward-looking statements made, in this press release are current as of the date of the press release. Except as required by law, GreenTree undertakes no obligation to update any such information or forward-looking statements to reflect events or circumstances after the date on which the information is provided or statements are made, or to reflect the occurrence of unanticipated events.

Financial Tables and Operational Data Follow

 

 

GreenTree Hospitality Group Ltd.



Unaudited Condensed Consolidated Balance Sheets





December 31,



June 30,



June 30,

2022



2023



2023



RMB



RMB



US$

ASSETS











Current assets:











Cash and cash equivalents

701,332,213



1,115,384,452



153,818,550

Restricted cash

7,937,397



-



-

Short-term investments

186,031,572



235,416,298



32,465,392

Investments in equity securities

41,361,346



27,460,488



3,786,974

Accounts receivable, net of allowance

140,429,505



126,306,120



17,418,410

Amounts due from related parties

451,786,275



44,473,106



6,133,122

Prepaid rent

-



-



-

Inventories

30,503,712



23,052,986



3,179,152

Other current assets

142,169,713



147,472,648



20,337,408

Loans receivable, net

181,667,170



152,938,524



21,091,187

Total current assets

1,883,218,903



1,872,504,622



258,230,195













Non-current assets:











Amounts due from a related party

112,360,000



112,360,000



15,495,153

Restricted cash

25,359,592



23,544,862



3,246,985

Long-term time deposits

130,000,000



-



-

Loans receivable, net

177,172,509



98,598,159



13,597,308

Property and equipment, net

899,985,340



883,944,435



121,901,512

Intangible assets, net

174,748,932



171,687,271



23,676,757

Goodwill

128,752,950



128,752,950



17,755,844

Long-term investments

176,854,460



186,909,291



25,775,970

Operating lease right-of-use assets

1,676,544,520



1,633,368,783



225,251,856

Other assets

120,620,533



114,673,765



15,814,236

Deferred tax assets

242,186,616



260,348,940



35,903,761

 TOTAL ASSETS

5,747,804,355



5,486,693,078



756,649,577

























LIABILITIES AND EQUITY











Current liabilities:











Short-term bank loans

298,100,000



270,700,000



37,331,237

Long-term bank loans, current portion

-



-



-

Accounts payable

123,522,029



113,604,869



15,666,828

Advance from customers

26,480,779



22,822,957



3,147,430

Amounts due to related parties

24,810,304



23,130,913



3,189,899

Salary and welfare payable

89,343,058



95,815,922



13,213,620

Deferred rent

-



-



-

Deferred revenue

199,656,130



201,488,954



27,786,597

Accrued expenses and other current liabilities

455,519,530



505,932,951



69,771,345

Income tax payable

74,672,133



116,954,407



16,128,750

Dividends payable

-



-



-

Operating lease liabilities, current

271,518,556



280,717,711



38,712,743

Deferred tax liabilities

34,473,265



34,344,492



4,736,322

Total current liabilities

1,598,095,784



1,665,513,176



229,684,771













Long-term bank loans

160,000,000



150,000,000



20,685,946

Deferred rent

-



-



-

Deferred revenue

232,857,456



225,165,519



31,051,745

Other long-term liabilities

128,196,031



112,114,674



15,461,320

Operating lease liabilities, non-current

1,521,589,481



1,473,955,554



203,267,766

Deferred tax liabilities

63,815,023



50,773,630



7,002,004

Unrecognized tax benefits

350,002,241



381,962,640



52,675,057

 TOTAL LIABILITIES

4,054,556,016



4,059,485,193



559,828,609













Shareholders' equity:











Class A ordinary shares

222,587,070



222,587,070



30,696,161

Class B ordinary shares

115,534,210



115,534,210



15,932,896

Paid-in capital

94,000,801



94,000,801



12,963,303

Treasury Stock

(16,971,057)



(16,971,057)



(2,340,416)

Additional paid-in capital

1,911,328,052



1,491,556,644



205,695,068

Retained earnings (Accumulated losses)

(698,677,163)



(540,865,018)



(74,588,697)

Accumulated other comprehensive income

27,732,104



28,728,211



3,961,801

Total GreenTree Hospitality Group Ltd. shareholders'

equity

1,655,534,017



1,394,570,861



192,320,116













Non-controlling interests

37,714,322



32,637,024



4,500,852

Total shareholders' equity

1,693,248,339



1,427,207,885



196,820,968













TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

5,747,804,355



5,486,693,078



756,649,577















 

 

GreenTree Hospitality Group Ltd.

Unaudited Condensed Consolidated Statements of Comprehensive Income



Six Months 

Ended



Three Months Ended



Six Months Ended



 June 30, 2022



March 31,

202
3



June 30,

202
3



June 30, 2023



June 30,

202
3



RMB



RMB



RMB



RMB



US$

Revenues



















Leased-and-operated revenues

342,051,529



170,890,916



209,887,906



380,778,822



52,511,801

Franchised-and-managed revenues

293,768,857



178,526,853



186,246,039



364,772,892



50,304,482

Wholesales and others

72,849,016



29,802,650



18,855,627



48,658,277



6,710,283

Total revenues

708,669,402



379,220,419



414,989,572



794,209,991



109,526,566





















Operating costs and

expenses



















Operating costs

(542,951,375)



(243,155,310)



(244,907,139)



(488,062,449)



(67,306,890)

Selling and marketing

expenses

(28,570,041)



(16,015,579)



(18,208,671)



(34,224,250)



(4,719,740)

General and

administrative expenses

(121,571,598)



(57,755,145)



(54,119,212)



(111,874,357)



(15,428,179)

Other operating expenses

(4,289,654)



(1,492,483)



(6,341,735)



(7,834,218)



(1,080,388)

Other general expenses

(490,619,710)



(11,664,345)



(4,309,239)



(15,973,584)



(2,202,858)

Total operating costs

and expenses

(1,188,002,378)



(330,082,862)



(327,885,996)



(657,968,858)



(90,738,055)





















Other operating income

5,043,707



3,159,519



11,511,398



14,670,917



2,023,212

Income from operations

(474,289,269)



52,297,076



98,614,974



150,912,050



20,811,723





















Interest income and other,

net

24,042,558



7,629,014



9,750,337



17,379,351



2,396,722

Interest expense

(17,441,575)



(5,528,061)



(3,868,469)



(9,396,530)



(1,295,841)

Gains (losses) from

investment in equity

securities

21,687,584



(4,536,562)



(263,836)



(4,800,398)



(662,005)

Other income, net

14,751,769



(2,149,582)



77,119,089



74,969,507



10,338,768

Income before income

taxes

(431,248,933)



47,711,885



181,352,095



229,063,980



31,589,367





















Income tax expense

46,658,590



7,022,835



(57,972,918)



(50,950,083)



(7,026,338)

Income (loss) before

share of gains in equity

investees

(384,590,343)



54,734,720



123,379,177



178,113,897



24,563,029





















Share of loss/(income) in

equity investees, net of

tax

75,125



(445,618)



(341,265)



(786,883)



(108,516)

Net income(loss)

(384,515,218)



54,289,102



123,037,912



177,327,014



24,454,513





















Net loss/(income)

attributable to non-

controlling interests

35,800,468



3,768,594



1,308,704



5,077,298



700,192

Net income attributable

to ordinary shareholders

(348,714,750)



58,057,696



124,346,616



182,404,312



25,154,705





















Net earnings per share



















Class A ordinary share-

basic and diluted

(3.38)



0.57



1.22



1.79



0.25

Class B ordinary share-

basic and diluted

(3.38)



0.57



1.22



1.79



0.25





















Net earnings per ADS



















Class A ordinary share-

basic and diluted

(3.38)



0.57



1.22



1.79



0.25

Class B ordinary share-

basic and diluted

(3.38)



0.57



1.22



1.79



0.25





















Weighted average

shares outstanding



















Class A ordinary share-

basic and diluted

68,286,954



67,416,046



67,416,046



67,416,046



67,416,046

Class B ordinary share-

basic and diluted

34,762,909



34,762,909



34,762,909



34,762,909



34,762,909





















Other comprehensive

income, net of tax



















Foreign currency

translation adjustments

(9,730,001)



810,574



185,533



996,107



137,370

Comprehensive income,

net of tax

(394,245,219)



55,099,676



123,223,445



178,323,121



24,591,883





















Comprehensive

loss/(income) attributable

to non-controlling interests

35,800,468



3,768,594



(4,843,631)



(1,075,037)



(148,254)

Comprehensive income

(loss)
 attributable to

ordinary shareholders

(358,444,751)



58,868,270



118,379,814



177,248,084



24,443,629

 

 

GreenTree Hospitality Group Ltd.

Unaudited Hotel Business Results



Six Months

 Ended



Three Months Ended



Six Months Ended



 June 30, 2022



March 31,

202
3



June 30,

202
3



June 30, 2023



June 30,

202
3



RMB



RMB



RMB



RMB



US$

Revenues



















Leased-and-operated revenues

171,272,365



82,073,240



131,490,687



213,563,927



29,451,812

Franchised-and-managed revenues

275,539,547



169,480,457



177,936,543



347,417,000



47,910,995

Others

10,564,787



1,036,848



1,188,732



2,225,580



306,921

Total revenues

457,376,699



252,590,545



310,615,962



563,206,507



77,669,728





















Operating costs and

expenses



















Hotel operating costs

(307,750,028)



(134,236,998)



(150,127,380)



(284,364,378)



(39,215,641)

Selling and marketing

expenses

(18,852,606)



(11,075,999)



(13,762,606)



(24,838,605)



(3,425,400)

General and

administrative expenses

(99,724,402)



(46,092,069)



(44,443,478)



(90,535,547)



(12,485,423)

Other operating expenses

(2,048,734)



(151,220)



(692,344)



(843,564)



(116,333)

Other general expenses

(490,619,710)



(11,664,345)



(4,309,239)



(15,973,584)



(2,202,858)

Total operating costs

and expenses

(918,995,480)



(203,220,631)



(213,335,047)



(416,555,678)



(57,445,655)





















Other operating income

3,917,398



2,608,096



11,183,689



13,791,785



1,901,974

Income from operations

(457,701,383)



51,978,010



108,464,604



160,442,614



22,126,047





















Interest income and other,

net

23,730,138



7,475,298



9,597,042



17,072,340



2,354,383

Interest expense

(15,178,612)



(4,724,690)



(3,167,262)



(7,891,952)



(1,088,350)

Gains (losses) from

investment in equity

securities

21,687,584



(4,536,562)



(263,836)



(4,800,398)



(662,005)

Other income, net

14,664,617



(2,426,540)



76,946,162



74,519,622



10,276,727

Income before income

taxes

(412,797,656)



47,765,516



191,576,710



239,342,226



33,006,802





















Income tax expense 

51,800,695



9,365,855



(56,097,180)



(46,731,325)



(6,444,544)

Income (loss) before

share of gains in equity

investees

(360,996,961)



57,131,371



135,479,530



192,610,901



26,562,258





















Share of loss/(income) in

equity investees, net of

tax

75,125



(445,618)



(341,265)



(786,883)



(108,516)

Net income(loss)

(360,921,836)



56,685,753



135,138,265



191,824,018



26,453,742

 

 

GreenTree Hospitality Group Ltd.

Unaudited Restaurant Business Results



Six Months 

Ended



Three Months Ended



Six Months Ended



 June 30, 2022



March 31,

202
3



June 30,

202
3



June 30, 2023



June 30,

202
3



RMB



RMB



RMB



RMB



US$

Revenues



















Leased-and-operated revenues

171,008,920



89,376,893



78,963,181



168,340,074



23,215,158

Franchised-and-managed revenues

18,229,310



9,046,396



8,309,496



17,355,892



2,393,487

Wholesale and others

62,284,229



28,765,802



17,666,895



46,432,697



6,403,362

Total revenues

251,522,459



127,189,091



104,939,572



232,128,663



32,012,007





















Operating costs and

expenses



















Restaurant operating

costs

(234,911,742)



(109,219,983)



(95,088,176)



(204,308,159)



(28,175,384)

Selling and marketing

expenses

(9,717,435)



(4,939,580)



(4,446,065)



(9,385,645)



(1,294,340)

General and

administrative expenses

(21,847,196)



(11,663,076)



(9,675,734)



(21,338,810)



(2,942,756)

Other operating expenses

(2,240,920)



(1,341,263)



(5,649,391)



(6,990,654)



(964,055)

Other general expenses

-



-



-



-



-

Total operating costs

and expenses

(268,717,293)



(127,163,902)



(114,859,366)



(242,023,268)



(33,376,535)





















Other operating income

1,126,309



551,423



327,709



879,132



121,238

Income from operations

(16,068,525)



576,612



(9,592,085)



(9,015,473)



(1,243,290)





















Interest income and other,

net

312,420



153,716



153,295



307,011



42,339

Interest expense

(2,262,963)



(803,371)



(701,207)



(1,504,578)



(207,491)

Gains (losses) from

investment in equity

securities

-



-



-



-



-

Other income, net

87,152



276,958



172,926



449,884



62,041

Income before income

taxes

(17,931,916)



203,915



(9,967,071)



(9,763,156)



(1,346,401)





















Income tax expense

(5,271,945)



(2,407,407)



(1,940,124)



(4,347,531)



(599,552)

Income (loss) before

share of gains in equity

investees

(23,203,862)



(2,203,492)



(11,907,194)



(14,110,686)



(1,945,953)





















Share of loss/(income) in

equity investees, net of

tax

-



-



-



-



-

Net income(loss)

(23,203,862)



(2,203,492)



(11,907,194)



(14,110,686)



(1,945,953)

 

 

GreenTree Hospitality Group Ltd.

Unaudited Condensed Consolidated Statements



Six Months

Ended



Six Months

Ended



Six Months

Ended



Six Months

Ended



 June 30, 2022



 June 30, 2022



 June 30,

2022



 June 30, 2022



Hotel



Restaurant



Elimination



Total



RMB



RMB



RMB



RMB

Revenues















Leased-and-operated hotels

171,272,365



171,008,920



(229,756)



342,051,529

Franchised-and-managed

hotels

275,539,547



18,229,310







293,768,857

Wholesale and Others

10,564,787



62,284,229







72,849,016

Total revenues

457,376,699



251,522,459



(229,756)



708,669,402

















Operating costs and

expenses















Operating costs

(307,750,028)



(234,911,742)



(289,605)



(542,951,375)

Selling and marketing

expenses

(18,852,606)



(9,717,435)







(28,570,041)

General and administrative

expenses

(99,724,402)



(21,847,196)







(121,571,598)

Other operating expenses

(2,048,734)



(2,240,920)







(4,289,654)

Other general expenses

(490,619,710)











(490,619,710)

Total operating costs and

expenses

(918,995,480)



(268,717,293)



(289,605)



(1,188,002,378)

















Other operating income

3,917,398



1,126,309







5,043,707

Income from operations

(457,701,383)



(16,068,525)



(519,361)



(474,289,269)

 

 

GreenTree Hospitality Group Ltd.

Unaudited Condensed Consolidated Statements



Six Months

Ended



Six Months

Ended



Six Months

Ended



Six Months

Ended



 June 30, 2023



 June 30, 2023



 June 30, 2023



 June 30, 2023



Hotel



Restaurant



Elimination



Total



RMB



RMB



RMB



RMB

Revenues















Leased-and-operated hotels

213,563,927



168,340,074



(1,125,179)



380,778,822

Franchised-and-managed

hotels

347,417,000



17,355,892







364,772,892

Wholesales and others

2,225,579



46,432,698







48,658,277

Total revenues

563,206,506



232,128,664



(1,125,179)



794,209,991

















Operating costs and

expenses















Operating costs

(284,364,378)



(204,308,159)



610,088



(488,062,449)

Selling and marketing expenses

(24,838,605)



(9,385,645)







(34,224,250)

General and administrative

expenses

(90,535,547)



(21,338,810)







(111,874,357)

Other operating expenses

(843,564)



(6,990,654)







(7,834,218)

Other general expenses

(15,973,584)











(15,973,584)

Total operating costs and

expenses

(416,555,678)



(242,023,268)



610,088



(657,968,858)

















Other operating income

13,791,785



879,132







14,670,917

Income from operations

160,442,613



(9,015,472)



(515,091)



150,912,050

 

 

GreenTree Hospitality Group Ltd.

Unaudited Condensed Consolidated Statements of Cash Flows



Six Months

Ended



Three Months Ended



Six Months Ended



 June 30,

2022



 March 31,

2023



 June 30,

2023



 June 30,

2023



 June 30,

2023



RMB



RMB



RMB



RMB



US$





















Operating

activities:



















Net (loss) income

-384,515,218



54,289,102



123,037,911



177,327,013



24,454,513





















Depreciation and

amortization

79,849,031



31,080,092



35,745,507



66,825,599



9,215,672

Impairment of long

lived assets

56,212,849



2,900,000







2,900,000



399,928

Impairment of

goodwill

91,236,480

















Share of (gains)

losses in equity

method investments

-75,125



445,618



341,265



786,883



108,516

Non-cash lease

expense

41,659,260



64,053,832



70,769,259



134,823,091



18,592,954

Loss from disposal

of a subsidiary

13,944,925



1,223,952







1,223,952



168,791

Interest income

-262,334



-390,378



-1,267,532



-1,657,910



-228,636

Bad debt expense

340,846,428



12,359,278



6,320,196



18,679,474



2,576,017

Losses and

impairment (Gains)

on equity securities

held

-21,687,584



4,536,562



263,836



4,800,398



662,005

(Gains) losses on

disposal of property

and equipment

3,050,035



-113,587



341,428



227,841



31,421

Foreign exchange

(gains) losses

-12,024,153



987,543



-2,075,742



-1,088,199



-150,070

Share-based

compensation

271,139



-11,636



40,228



28,592



3,943

Common control

acquisition

519,360



257,546



257,546



515,092



71,034

Changes in

operating assets and

liabilities

-65,089,156



-6,084,179



-86,198,991



-92,283,170



-12,726,431

Net cash provided

by operating

activities

143,935,937



165,533,745



147,574,911



313,108,656



43,179,657





















Investing

activities:



















Purchases of

property and

equipment

-30,771,557



-34,116,117



-37,617,117



-71,733,234



-9,892,465

Purchases of

intangible assets

-60,215



-42,454



-309,827



-352,281



-48,582

Proceeds from

disposal of property

and equipment

2,288,823



6,973,574



7,723,107



14,696,681



2,026,765

Purchases of

investments

-48,860,000







-51,370,000



-51,370,000



-7,084,247

Proceeds from

investments

506,295,349



110,300,378



61,142,806



171,443,184



23,643,096

Loan advances

94,927,368



27,302,903



48,235,746



75,538,649



10,417,256

Loan collections

-200,868,160



-8,029,596



-1,945,000



-9,974,596



-1,375,560

Net cash (used in)

provided by

investing activities

322,951,608



102,388,688



25,859,715



128,248,403



17,686,263





















Financing

activities:



















Distribution to the

shareholders

-40,999,458

















Loan from non-

controlling interest

300,000

















Repayment of

short-term

borrowings

-169,100,000



-136,600,000



-17,800,000



-154,400,000



-21,292,734

Proceeds from bank

borrowings

25,300,000



117,000,000







117,000,000



16,135,038

Capital contribution 

from non
-controlling

interest holders

-1,600,000

















Net cash provided

by (used in)

financing

activities

-186,099,458



-19,600,000



-17,800,000



-37,400,000



-5,157,696





















Effect of exchange

rate changes on

cash and cash

equivalents

649,388



-40,524



383,575



343,051



47,309





















Net (decrease)

increase in cash

and cash equivalents

281,437,475



248,281,909



156,018,201



404,300,110



55,755,533

Cash and cash

equivalents at the

beginning of the

period

385,452,920



734,629,202







734,629,202



101,310,000

Cash and cash

equivalents at the

end of the period

666,890,395



982,911,111



156,018,201



1,138,929,312



157,065,533

 

 

 

GreenTree Hospitality Group Ltd.

Unaudited Reconciliation of GAAP and Non-GAAP Results



Six Months Ended



 June 30, 2022



 June 30, 2023



June 30, 2023



RMB



RMB



US$

Net income

(384,515,218)



177,327,013



24,454,513













Deduct:











Other operating income

5,043,707



14,670,917



2,023,212

Interest income and other, net

24,042,558



17,379,351



2,396,722

Gains from investment in equity

securities

21,687,584



-



-

Share of gain in equity investees, net

of tax

75,125



-



-

Other income, net

14,751,769



74,969,507



10,338,768













Add:











Other operating expenses

4,289,654



7,834,218



1,080,388

Other general expenses

490,619,710



15,973,584



2,202,858

Income tax expenses (benefits)  

(46,658,590)



50,950,083



7,026,338

Share of loss in equity investees, net

of tax

-



786,883



108,516

Interest expenses

17,441,575



9,396,530



1,295,841

Depreciation and amortization

79,849,031



66,825,599



9,215,672

Losses from investment in equity

securities

-



4,800,398



662,005

Adjusted EBITDA (Non-GAAP)

95,425,419



226,874,533



31,287,429















Six Months Ended



 June 30, 2022



 June 30, 2023



June 30, 2023



RMB



RMB



US$

Net income

(384,515,218)



177,327,013



24,454,513













Deduct:











Government subsidies (net of 25%

tax)

1,251,065



6,671,305



920,015

Gains from investment in equity

securities (net of 25% tax)

16,265,688



-



-

Other income (net of 25% tax)

11,063,827



56,227,130



7,754,076













Add:











Share-based compensation

271,139



28,592



3,943

Losses from investments in equity

securities (net of 25% tax)

-



3,600,299



496,504

One-time fees and expenses

4,588,086



2,055,989



283,534

Other general expenses

490,619,710



15,973,584



2,202,858

Impairment charges and provisions

for other assets

-



-



-

Core net income (Non-GAAP)

82,383,137



136,087,042



18,767,261













Core net income per ADS (Non-

GAAP)











Class A ordinary share-basic and

diluted

0.80



1.33



0.18

Class B ordinary share-basic and

diluted

0.80



1.33



0.18

 

 

Hotel Operational Data  



June 30, 2022 

June 30, 2023

Total hotels in operation:

4,669

4,108

    Leased and owned hotels

67

65

    Franchised hotels

4,602

4,043

Total hotel rooms in operation

332,073

303,387

    Leased and owned hotels

6,986

7,137

    Franchised hotels

325,087

296,250

Number of cities

367

357















Quarter Ended

2022 Q1

2023Q1

 Occupancy rate (as a percentage)





 Leased-and-owned hotels

52.6 %

62.9 %

 Franchised hotels

60.2 %

71.9 %

 Blended

60.0 %

71.7 %

 Average daily rate (in RMB)





 Leased-and-owned hotels

 

199

 

229

 Franchised hotels

 

152

 

166

 Blended

 

153

 

167

RevPAR (in RMB)





 Leased-and-owned hotels

 

105

 

144

 Franchised hotels

 

91

 

119

 Blended

 

92

 

120









Quarter Ended

2022 Q2

2023Q2

 Occupancy rate (as a percentage)





 Leased-and-owned hotels

57.1 %

74.6 %

 Franchised hotels

62.3 %

77.9 %

 Blended

62.2 %

77.8 %

 Average daily rate (in RMB)





 Leased-and-owned hotels

 

217

 

255

 Franchised hotels

 

145

 

179

 Blended

147

181

RevPAR (in RMB)





 Leased-and-owned hotels

 

124

 

190

 Franchised hotels

 

90

 

139

 Blended

 

91

 

141

 

 



Number of Hotels in Operation

Number of Hotel Rooms in

Operation



June 30,

2022

June 30,

2023

June 30,

2022

June 30,

2023

 Mid-to-up-scale

528

438

47,347

42,338

 GreenTree Eastern

201

217

22,402

23,205

 Deepsleep Hotel

7

7

467

534

 Gem

52

54

4,728

4,873

 Gya

66

70

5,639

5,904

 Vx

81

90

7,069

7,822

Urban Garden and others

121

-

7,042

-

 Mid-scale

2,999

2,933

233,950

229,270

 GreenTree Inn

2,183

2259

180,255

181,015

 GT Alliance

521

545

37,545

39,091

 GreenTree Apartment

19

21

1,260

1,351

Vatica                                

110

108

7,969

7,813

City 118 Selected and others

166

-

6,921

-

 Economy hotels

1,142

737

50,776

31,779

Shell

648

737

28,030

31,779

City 118 and others

494

-

22,746

-

Total

4,669

4,108

332,073

303,387

 

Restaurant Operational Data



June 30, 2022 

June 30, 2023

Total restaurants in operation:

280

218

    Leased and owned restaurants

146

104

    Franchised restaurants

134

114

Number of cities

81

66

Da Niang Dumplings

245

182

Bellagio

35

36

Total restaurants in operation:

280

218















Quarter Ended

2022 Q1

2023Q1

ADT





Leased-and-owned restaurants

170

143

Franchised restaurants

95

81

Blended

130

110

AC (in RMB)





Leased-and-owned restaurants

51

61

Franchised restaurants

39

46

Blended

46

55

ADS (in RMB)





Leased-and-owned restaurants

8,640

8,716

Franchised restaurants

3,712

3,745

Blended

6,027

6,080









Quarter Ended

2022 Q2

2023Q2

ADT





Leased-and-owned restaurants

92

142

Franchised restaurants

56

86

Blended

78

120

AC (in RMB)





Leased-and-owned restaurants

60

61

Franchised restaurants

45

46

Blended

52

53

ADS (in RMB)





Leased-and-owned restaurants

5,505

8,657

Franchised restaurants

2,503

3,936

Blended

4,051

6,371

 

 

For more information, please contact:

GreenTree

Ms. Selina Yang

Phone: +86-158-2166-6251

E-mail: ir@998.com

Mr. Allen Wang

Phone: +86-181-0184-0639

E-mail: ir@998.com     

Christensen

In Shanghai

Mr. Jerry Xu

Phone: +86-138-1680-0706

E-mail: jerry.xu@christensencomms.com

In Hong Kong 

Ms. Karen Hui

Phone: +852-9266-4140

E-mail: karen.hui@christensencomms.com 

In the US

Ms. Linda Bergkamp

Phone: +1-480-614-3004

E-mail: linda.bergkamp@christensencomms.com 

 

 

[1]  The conversion of Renminbi ("RMB") into United States dollars ("US$") is based on the exchange rate of US$1.00=RMB 7.2513 on June 30, 2023 as set forth in H.10 statistical release of the U.S. Federal Reserve Board and available at https://www.federalreserve.gov/releases/h10/20220103/.

[2]  Adjusted EBITDA (non-GAAP) is calculated as net income plus other operating expenses, income tax expense, share of loss in equity investees, net of tax, interest expense, depreciation and amortization, losses from investment in equity securities and the provision for bad debts, but excludes other operating income, interest income and other, net, gains from investment in equity securities, share of gains in equity investees (net of tax), and other income, net. The calculation of Adjusted EBITDA (non-GAAP) included in this report has been aligned according to the abovementioned definition.

[3]  Core net income is calculated as net income plus share-based compensation, losses from investments in equity securities (net of 25% tax), one-time fees and expense and asset impairment/accrued bad debts but excludes government subsidies (net of 25% tax), gains from investment in equity securities (net of 25% tax), and other income (net of 25% tax).

 

 

Cision View original content:https://www.prnewswire.com/news-releases/greentree-hospitality-group-ltd-reports-first-half-2023-financial-results-301931155.html

SOURCE GreenTree Hospitality Group Ltd.

Market Data Delayed 15 Minutes