EX-99.2 6 a20-30284_3ex99d2.htm EX-99.2

Exhibit 99.2

 

Huazhu Group Limited

 

Unaudited Condensed Consolidated Balance Sheets

 

(RMB in millions, except share and per share data, unless otherwise stated)

 

 

 

As of December
31, 2019

 

As of June 30, 2020

 

 

 

 

 

 

 

(US$ in
millions)

 

 

 

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

3,234

 

3,699

 

524

 

Restricted cash

 

10,765

 

1,368

 

194

 

Short-term investments

 

2,908

 

1,504

 

213

 

Account receivable, net

 

218

 

426

 

60

 

Loan receivables, net

 

193

 

238

 

34

 

Amounts due from related parties

 

182

 

182

 

26

 

Inventories

 

57

 

92

 

13

 

Income tax receivables

 

 

3

 

0

 

Other current assets, net

 

699

 

854

 

121

 

Total current assets

 

18,256

 

8,366

 

1,185

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

5,854

 

6,568

 

930

 

Intangible assets, net

 

1,662

 

5,928

 

839

 

Operating lease right-of-use assets

 

20,875

 

29,321

 

4,150

 

Finance lease right-of-use assets

 

 

1,792

 

254

 

Land use rights, net

 

215

 

211

 

30

 

Long-term investments

 

1,929

 

1,888

 

267

 

Goodwill

 

2,657

 

5,402

 

765

 

Loan receivables, net

 

280

 

270

 

38

 

Other assets, net

 

707

 

740

 

105

 

Deferred tax assets

 

548

 

857

 

121

 

 

 

 

 

 

 

 

 

Total assets

 

52,983

 

61,343

 

8,684

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Short-term debt

 

8,499

 

5,821

 

824

 

Accounts payable

 

1,176

 

1,343

 

190

 

Amounts due to related parties

 

95

 

92

 

13

 

Salary and welfare payables

 

491

 

505

 

72

 

Deferred revenue

 

1,179

 

1,280

 

181

 

Operating lease liabilities, current

 

3,082

 

3,452

 

489

 

Finance lease liabilities, current

 

 

27

 

4

 

Accrued expenses and other current liabilities

 

1,856

 

1,700

 

241

 

Dividends payable

 

678

 

-

 

-

 

Income tax payable

 

231

 

131

 

18

 

Total current liabilities

 

17,287

 

14,351

 

2,032

 

 

 

 

 

 

 

 

 

Long-term debt

 

8,084

 

9,240

 

1,308

 

Operating lease liabilities, non-current

 

18,496

 

27,553

 

3,900

 

Finance lease liabilities, non-current

 

 

2,210

 

313

 

Deferred revenue

 

559

 

553

 

78

 

Other long-term liabilities

 

566

 

687

 

97

 

Retirement benefit obligations

 

 

123

 

17

 

Deferred tax liabilities

 

491

 

1,820

 

258

 

Total liabilities

 

45,483

 

56,537

 

8,003

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

Ordinary shares

 

0

 

0

 

0

 

Treasury shares

 

(107

)

(107

)

(15

)

Additional paid-in capital

 

3,834

 

3,901

 

552

 

Retained earnings

 

3,701

 

1,011

 

144

 

Accumulated other comprehensive income (loss)

 

(49

)

(69

)

(10

)

 

 

 

 

 

 

 

 

Total Huazhu Group Limited shareholders’ equity

 

7,379

 

4,736

 

671

 

Noncontrolling interest

 

121

 

70

 

10

 

 

 

 

 

 

 

 

 

Total equity

 

7,500

 

4,806

 

681

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

52,983

 

61,343

 

8,684

 

 

1


 

Huazhu Group Limited

 

Unaudited Condensed Consolidated Statements of Comprehensive Income (Loss)

 

(RMB in millions, except share and per share data, unless otherwise stated)

 

 

 

For the three months ended June 30

 

 

 

2019

 

2020

 

 

 

 

 

 

 

(US$ in 
millions)

 

 

 

(Unaudited)

 

(Unaudited)

 

Revenue

 

 

 

 

 

 

 

Leased and owned hotels

 

2,001

 

1,236

 

175

 

Manachised and franchised hotels

 

803

 

676

 

96

 

Others

 

55

 

41

 

6

 

Net revenues

 

2,859

 

1,953

 

277

 

Operating costs and expenses:

 

 

 

 

 

 

 

Hotel operating costs:

 

 

 

 

 

 

 

Rents

 

646

 

833

 

118

 

Utilities

 

79

 

91

 

13

 

Personnel costs

 

453

 

508

 

72

 

Depreciation and amortization

 

237

 

320

 

45

 

Consumables, food and beverage

 

201

 

185

 

26

 

Others

 

127

 

198

 

28

 

Total hotel operating costs

 

1,743

 

2,135

 

302

 

Other operating costs

 

17

 

7

 

1

 

Selling and marketing expenses

 

102

 

107

 

15

 

General and administrative expenses

 

247

 

263

 

37

 

Pre-opening expenses

 

122

 

99

 

14

 

Total operating costs and expenses

 

2,231

 

2,611

 

369

 

Other operating income, net

 

29

 

164

 

23

 

Income (Loss) from operations

 

657

 

(494

)

(69

)

Interest income

 

41

 

26

 

4

 

Interest expense

 

(83

)

(142

)

(20

)

Other income, net

 

135

 

21

 

3

 

Unrealized gains (losses) from fair value changes of equity securities

 

149

 

(34

)

(5

)

Foreign exchange gain (loss)

 

35

 

34

 

5

 

Income (Loss) before income taxes

 

934

 

(589

)

(82

)

Income tax (expense) benefit

 

(286

)

68

 

10

 

(Loss) from equity method investments

 

(43

)

(33

)

(5

)

Net income (loss)

 

605

 

(554

)

(77

)

Net loss attributable to noncontrolling interest

 

8

 

6

 

1

 

Net income (loss) attributable our Company

 

613

 

(548

)

(76

)

 

 

 

 

 

 

 

 

Other comprehensive income:

 

 

 

 

 

 

 

Gain arising from defined benefit plan, net of tax

 

 

4

 

1

 

Foreign currency translation adjustments, net of tax

 

(64

)

43

 

6

 

Comprehensive income (loss)

 

541

 

(507

)

(70

)

Comprehensive loss attributable to noncontrolling interest

 

8

 

6

 

1

 

Comprehensive income (loss) attributable to Huazhu Group Limited

 

549

 

(501

)

(69

)

Earnings (Losses) per share/ADS:

 

 

 

 

 

 

 

Basic

 

2.16

 

(1.91

)

(0.27

)

Diluted

 

2.05

 

(1.91

)

(0.27

)

Weighted average number of shares used in computation:

 

 

 

 

 

 

 

Basic

 

284,029,267

 

286,473,344

 

286,473,344

 

Diluted

 

304,526,084

 

286,473,344

 

286,473,344

 

 

2


 

Huazhu Group Limited

 

Unaudited Condensed Consolidated Statements of Cash Flows

 

(RMB in millions, except share and per share data, unless otherwise stated)

 

 

 

For the three months ended June 30

 

 

 

2019

 

2020

 

 

 

 

 

 

 

(In millions of
US$)

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

Operating activities:

 

 

 

 

 

 

 

Net income (loss)

 

605

 

(554

)

(77

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

 

 

Share-based compensation

 

31

 

38

 

5

 

Depreciation and amortization, and other

 

252

 

359

 

51

 

Impairment loss

 

 

16

 

2

 

Loss from equity method investments, net of dividends

 

43

 

33

 

5

 

Investment (income) loss

 

(194

)

(11

)

(1

)

Changes in operating assets and liabilities

 

382

 

470

 

66

 

Other

 

42

 

161

 

23

 

Net cash provided by operating activities

 

1,161

 

512

 

74

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

Capital expenditures

 

(301

)

(339

)

(48

)

Acquisitions, net of cash received

 

(25

)

(0

)

(0

)

Purchase of long-term investments

 

(148

)

(0

)

(0

)

Proceeds from maturity/sale of long-term investments

 

 

35

 

5

 

Loan advances

 

(149

)

(24

)

(3

)

Loan collections

 

66

 

47

 

6

 

Other

 

4

 

 

 

Net cash used in investing activities

 

(553

)

(281

)

(40

)

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

Net proceeds from issuance of ordinary shares upon exercise of options

 

7

 

0

 

0

 

Proceeds from debt

 

1,682

 

4,291

 

607

 

Repayment of debt

 

(2,756

)

(2,930

)

(414

)

Dividend paid

 

 

 

 

Other

 

13

 

(12

)

(2

)

Net cash provided by (used in) financing activities

 

(1,054

)

1,349

 

191

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash, cash equivalents and restricted cash

 

54

 

12

 

2

 

Net (decrease) increase in cash, cash equivalents and restricted cash

 

(392

)

1,592

 

227

 

Cash, cash equivalents and restricted cash at the beginning of the period

 

4,457

 

3,475

 

491

 

Cash, cash equivalents and restricted cash at the end of the period

 

4,065

 

5,067

 

718

 

 

3