| | |
每個美國存托股份
|
| |
合計
|
|
發行價
|
| |
14.800美元
|
| |
85,248,000美元
|
|
承保折扣和佣金(1)
|
| |
US$0.444
|
| |
2,557,440
|
|
出售股東未計費用的收益
|
| |
14.356美元
|
| |
82 690 560美元
|
|
|
美國銀行證券
|
| |
CMBI
|
|
| | |
第
頁
|
| |||
招股説明書摘要
|
| | | | 1 | | |
與我們的業務結構相關的某些風險
|
| | | | 11 | | |
企業信息
|
| | | | 13 | | |
成為新興增長型公司的意義
|
| | | | 14 | | |
作為受控公司的含義
|
| | | | 15 | | |
適用於本方案的公約
|
| | | | 16 | | |
產品
|
| | | | 18 | | |
我們的綜合財務數據和運營數據摘要
|
| | | | 20 | | |
關鍵操作數據
|
| | | | 23 | | |
風險因素
|
| | | | 24 | | |
有關前瞻性陳述的警示聲明
|
| | | | 70 | | |
使用收益
|
| | | | 71 | | |
股利政策
|
| | | | 72 | | |
大寫
|
| | | | 73 | | |
民事責任的可執行性
|
| | | | 74 | | |
公司歷史和結構
|
| | | | 76 | | |
管理層對財務狀況和經營成果的討論和分析
|
| | | | 77 | | |
業務
|
| | | | 103 | | |
規章
|
| | | | 117 | | |
管理
|
| | | | 131 | | |
主要股東和銷售股東
|
| | | | 139 | | |
關聯方交易
|
| | | | 142 | | |
股本説明
|
| | | | 143 | | |
美國存托股份説明
|
| | | | 155 | | |
有資格未來出售的股票
|
| | | | 163 | | |
徵税
|
| | | | 165 | | |
承銷
|
| | | | 171 | | |
與此次二次發售相關的費用
|
| | | | 178 | | |
法律事務
|
| | | | 179 | | |
專家
|
| | | | 180 | | |
您可以在哪裏找到更多信息
|
| | | | 181 | | |
| | |
截至2013年12月31日的年度
|
| |
截至3月31日的三個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
馬納基酒店
|
| | | | 926,307 | | | | | | 1,220,301 | | | | | | 1,360,843 | | | | | | 273,805 | | | | | | 446,798 | | | | | | 65,059 | | |
租用的酒店
|
| | | | 496,470 | | | | | | 630,238 | | | | | | 552,929 | | | | | | 111,581 | | | | | | 187,310 | | | | | | 27,274 | | |
零售收入和其他
|
| | | | 143,775 | | | | | | 297,038 | | | | | | 349,211 | | | | | | 66,728 | | | | | | 139,828 | | | | | | 20,361 | | |
淨收入
|
| | | | 1,566,552 | | | | | | 2,147,577 | | | | | | 2,262,983 | | | | | | 452,114 | | | | | | 773,936 | | | | | | 112,694 | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
酒店運營成本
|
| | | | (1,150,101) | | | | | | (1,419,578) | | | | | | (1,393,312) | | | | | | (323,168) | | | | | | (381,632) | | | | | | (55,570) | | |
其他運營成本
|
| | | | (78,746) | | | | | | (163,324) | | | | | | (186,685) | | | | | | (31,923) | | | | | | (71,654) | | | | | | (10,434) | | |
銷售和營銷費用
|
| | | | (70,972) | | | | | | (124,210) | | | | | | (139,929) | | | | | | (23,776) | | | | | | (56,009) | | | | | | (8,156) | | |
一般和管理費用
|
| | | | (131,366) | | | | | | (197,064) | | | | | | (350,009) | | | | | | (45,518) | | | | | | (193,204) | | | | | | (28,133) | | |
技術和開發費用
|
| | | | (33,649) | | | | | | (52,121) | | | | | | (66,182) | | | | | | (17,808) | | | | | | (16,790) | | | | | | (2,445) | | |
開業前費用
|
| | | | (61,878) | | | | | | (17,595) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
總運營成本和費用
|
| | |
|
(1,526,712)
|
| | | |
|
(1,973,892)
|
| | | | | (2,136,117) | | | | |
|
(442,193)
|
| | | |
|
(719,289)
|
| | | |
|
(104,738)
|
| |
其他營業收入
|
| | | | 23,429 | | | | | | 22,371 | | | | | | 38,094 | | | | | | 3,099 | | | | | | 7,230 | | | | | | 1,053 | | |
運營收入
|
| | |
|
63,269
|
| | | |
|
196,056
|
| | | | | 164,960 | | | | | | 13,020 | | | | | | 61,877 | | | | | | 9,009 | | |
利息收入
|
| | | | 707 | | | | | | 6,722 | | | | | | 14,456 | | | | | | 1,917 | | | | | | 4,843 | | | | | | 705 | | |
短期投資收益
|
| | | | 11,046 | | | | | | 8,745 | | | | | | 8,455 | | | | | | 1,760 | | | | | | 4,110 | | | | | | 598 | | |
短期投資公允價值變動
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,244 | | | | | | 181 | | |
利息支出
|
| | | | (1,481) | | | | | | (7,937) | | | | | | (6,501) | | | | | | (1,490) | | | | | | (1,927) | | | | | | (281) | | |
其他收入(支出),淨額
|
| | | | 1,883 | | | | | | 301 | | | | | | (814) | | | | | | (53) | | | | | | 551 | | | | | | 80 | | |
所得税前收入
|
| | | | 75,424 | | | | | | 203,887 | | | | | | 180,556 | | | | | | 15,154 | | | | | | 70,698 | | | | | | 10,292 | | |
所得税費用
|
| | | | (37,602) | | | | | | (64,217) | | | | | | (84,474) | | | | | | (7,944) | | | | | | (52,626) | | | | | | (7,663) | | |
淨收入
|
| | | | 37,822 | | | | | | 139,670 | | | | | | 96,082 | | | | | | 7,210 | | | | | | 18,072 | | | | | | 2,629 | | |
減:非控股權益應佔淨(虧損)收入
|
| | | | (4,229) | | | | | | (5,384) | | | | | | (2,017) | | | | | | (614) | | | | | | 197 | | | | | | 26 | | |
歸屬於本公司的淨收入
|
| | | | 42,051 | | | | | | 145,054 | | | | | | 98,099 | | | | | | 7,824 | | | | | | 17,875 | | | | | | 2,603 | | |
| | |
截至2012年12月31日
|
| |
截至3月31日
|
| ||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||
| | |
(千)
|
| |||||||||||||||||||||
彙總合併資產負債表數據: | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | 1,038,583 | | | | | | 1,589,161 | | | | | | 1,974,927 | | | | | | 287,572 | | |
財產和設備,淨額
|
| | | | 439,015 | | | | | | 360,300 | | | | | | 342,562 | | | | | | 49,881 | | |
經營性租賃使用權資產
|
| | | | — | | | | | | 1,932,000 | | | | | | 1,868,615 | | | | | | 272,091 | | |
總資產
|
| | | | 2,245,147 | | | | | | 4,762,026 | | | | | | 5,199,436 | | | | | | 757,096 | | |
短期借款
|
| | | | 64,808 | | | | | | 142,828 | | | | | | 181,848 | | | | | | 26,479 | | |
長期借款(流動和非流動)
|
| | | | 44,630 | | | | | | 31,130 | | | | | | 31,130 | | | | | | 4,533 | | |
遞延收入(當期和非當期)
|
| | | | 501,644 | | | | | | 480,837 | | | | | | 519,114 | | | | | | 75,589 | | |
應計費用和其他應付款
|
| | | | 447,380 | | | | | | 330,282 | | | | | | 532,373 | | | | | | 77,520 | | |
經營租賃負債(流動和非流動)
|
| | | | — | | | | | | 2,125,000 | | | | | | 2,063,728 | | | | | | 300,502 | | |
總負債
|
| | | | 1,680,532 | | | | | | 3,574,620 | | | | | | 3,855,486 | | | | | | 561,403 | | |
權益總額
|
| | | | 564,615 | | | | | | 1,187,406 | | | | | | 1,343,950 | | | | | | 195,693 | | |
| | |
截至2013年12月31日的年度
|
| |
截至3月31日的三個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
經營活動產生的淨現金
|
| | | | 118,670 | | | | | | 417,879 | | | | | | 283,677 | | | | | | (75,202) | | | | | | 361,657 | | | | | | 52,664 | | |
用於投資的現金淨額
活動 |
| | | | (105,527) | | | | | | (42,225) | | | | | | (192,225) | | | | | | (7,525) | | | | | | (13,509) | | | | | | (1,968) | | |
融資活動產生的現金淨額(用於)
|
| | | | 48,011 | | | | | | (161,080) | | | | | | 456,310 | | | | | | 56,452 | | | | | | 39,020 | | | | | | 5,681 | | |
現金淨增加/(減少)和
現金等價物和受限 現金 |
| | | | 61,154 | | | | | | 206,393 | | | | | | 550,578 | | | | | | (26,992) | | | | | | 385,766 | | | | | | 56,172 | | |
現金和現金等價物以及
開始時的限制現金 期間 |
| | | | 771,982 | | | | | | 833,136 | | | | | | 1,039,529 | | | | | | 1,039,529 | | | | | | 1,590,107 | | | | | | 231,538 | | |
期末現金和現金等價物及限制性現金
|
| | | | 833,136 | | | | | | 1,039,529 | | | | | | 1,590,107 | | | | | | 1,012,537 | | | | | | 1,975,873 | | | | | | 287,710 | | |
| | |
截至2013年12月31日的年度
|
| |
截至3月31日的三個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
淨收益(GAAP)
|
| | | | 37,822 | | | | | | 139,670 | | | | | | 96,082 | | | | | | 7,210 | | | | | | 18,072 | | | | | | 2,629 | | |
基於股份的薪酬支出,扣除税
nil(1)的效果 |
| | | | — | | | | | | — | | | | | | 163,193 | | | | | | — | | | | | | 141,580 | | | | | | 20,616 | | |
調整後淨收入(非GAAP)
|
| | | | 37,822 | | | | | | 139,670 | | | | | | 259,275 | | | | | | 7,210 | | | | | | 159,652 | | | | | | 23,245 | | |
淨收入(GAAP)
|
| | | | 37,822 | | | | | | 139,670 | | | | | | 96,082 | | | | | | 7,210 | | | | | | 18,072 | | | | | | 2,629 | | |
利息支出
|
| | | | 1,481 | | | | | | 7,937 | | | | | | 6,501 | | | | | | 1,490 | | | | | | 1,927 | | | | | | 281 | | |
利息收入
|
| | | | (707) | | | | | | (6,722) | | | | | | (14,456) | | | | | | (1,917) | | | | | | (4,843) | | | | | | (705) | | |
所得税費用
|
| | | | 37,602 | | | | | | 64,217 | | | | | | 84,474 | | | | | | 7,944 | | | | | | 52,626 | | | | | | 7,663 | | |
折舊及攤銷
|
| | | | 84,955 | | | | | | 93,911 | | | | | | 88,561 | | | | | | 19,042 | | | | | | 21,897 | | | | | | 3,188 | | |
息税前利潤(非公認會計原則)
|
| | | | 161,153 | | | | | | 299,013 | | | | | | 261,162 | | | | | | 33,769 | | | | | | 89,679 | | | | | | 13,058 | | |
基於股份的薪酬支出,扣除税
nil(1)的效果 |
| | | | — | | | | | | — | | | | | | 163,193 | | | | | | — | | | | | | 141,580 | | | | | | 20,616 | | |
調整後EBITDA(非公認會計原則)
|
| | | | 161,153 | | | | | | 299,013 | | | | | | 424,355 | | | | | | 33,769 | | | | | | 231,259 | | | | | | 33,674 | | |
| | |
截至2012年12月31日
2020 |
| |
截至2012年12月31日
2021 |
| |
截至2012年12月31日
2022 |
| |
截至3月31日
2023 |
| ||||||||||||
酒店總數(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
馬納基酒店
|
| | | | 537 | | | | | | 712 | | | | | | 899 | | | | | | 935 | | |
租用的酒店
|
| | | | 33 | | | | | | 33 | | | | | | 33 | | | | | | 33 | | |
所有酒店
|
| | | | 570 | | | | | | 745 | | | | | | 932 | | | | | | 968 | | |
酒店客房(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
馬納基酒店
|
| | | | 61,782 | | | | | | 81,594 | | | | | | 102,945 | | | | | | 107,520 | | |
租用的酒店
|
| | | | 4,836 | | | | | | 5,060 | | | | | | 5,053 | | | | | | 5,044 | | |
所有酒店
|
| | | | 66,618 | | | | | | 86,654 | | | | | | 107,998 | | | | | | 112,564 | | |
| | |
截至2013年12月31日的年度
|
| |
截至3月31日的三個月,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
已徵用 酒店(2) |
| |
包括
已徵用 酒店 |
| |
已徵用 酒店(2) |
| |
包括
已徵用 酒店 |
| |
已徵用 酒店(2) |
| |
包括
已徵用 酒店 |
| |
已徵用 酒店(2) |
| |
包括
已徵用 酒店 |
| |
已徵用 酒店(2) |
| |
包括
已徵用 酒店 |
| ||||||||||||||||||||||||||||||
入住率(單位:百分比) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
馬納基酒店
|
| | | | 66.9% | | | | | | 63.2% | | | | | | 67.4% | | | | | | 66.8% | | | | | | 62.9% | | | | | | 60.6% | | | | | | 49.9% | | | | | | 48.0% | | | | | | 72.1% | | | | | | 70.9% | | |
租用的酒店
|
| | | | 68.6% | | | | | | 67.6% | | | | | | 70.8% | | | | | | 71.1% | | | | | | 65.8% | | | | | | 67.2% | | | | | | 50.9% | | | | | | 54.0% | | | | | | 80.4% | | | | | | 80.4% | | |
所有酒店
|
| | | | 67.1% | | | | | | 63.5% | | | | | | 67.7% | | | | | | 67.0% | | | | | | 63.0% | | | | | | 60.9% | | | | | | 50.0% | | | | | | 48.3% | | | | | | 72.5% | | | | | | 71.3% | | |
ADR(人民幣) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
馬納基酒店
|
| | | | 382.2 | | | | | | 379.2 | | | | | | 407.4 | | | | | | 405.2 | | | | | | 386.4 | | | | | | 379.0 | | | | | | 369.9 | | | | | | 369.6 | | | | | | 437.2 | | | | | | 437.0 | | |
租用的酒店
|
| | | | 467.7 | | | | | | 467.4 | | | | | | 517.0 | | | | | | 513.3 | | | | | | 465.0 | | | | | | 463.2 | | | | | | 460.0 | | | | | | 465.8 | | | | | | 544.8 | | | | | | 544.6 | | |
所有酒店
|
| | | | 389.8 | | | | | | 386.8 | | | | | | 415.2 | | | | | | 412.7 | | | | | | 391.2 | | | | | | 383.9 | | | | | | 375.4 | | | | | | 375.8 | | | | | | 442.9 | | | | | | 442.6 | | |
RevPAR(人民幣) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
馬納基酒店
|
| | | | 268.9 | | | | | | 251.6 | | | | | | 288.1 | | | | | | 283.7 | | | | | | 256.3 | | | | | | 243.2 | | | | | | 195.3 | | | | | | 189.3 | | | | | | 330.5 | | | | | | 324.6 | | |
租用的酒店
|
| | | | 339.4 | | | | | | 334.1 | | | | | | 388.1 | | | | | | 387.5 | | | | | | 330.6 | | | | | | 336.9 | | | | | | 256.7 | | | | | | 276.0 | | | | | | 463.7 | | | | | | 463.5 | | |
所有酒店
|
| | | | 275.1 | | | | | | 258.3 | | | | | | 294.9 | | | | | | 290.5 | | | | | | 260.7 | | | | | | 248.1 | | | | | | 198.9 | | | | | | 194.3 | | | | | | 336.8 | | | | | | 331.0 | | |
| | |
截至2023年3月31日
|
| |||||||||
| | |
(千)
(未經審計) |
| |||||||||
| | |
人民幣
|
| |
美元
|
| ||||||
長期借款,非流動部分
|
| | | | 2,000 | | | | | | 291 | | |
股權 | | | | | | | | | | | | | |
A類普通股(面值0.0001美元;2,900,000,000股授權股;319,677,037股已發行和流通股)
|
| | | | 229 | | | | | | 33 | | |
B類普通股(面值0.0001美元;授權100,000,000股;已發行和已發行73,680,917股)
|
| | | | 56 | | | | | | 8 | | |
額外實收資本
|
| | | | 1,427,769 | | | | | | 207,899 | | |
累計虧損
|
| | | | (61,457) | | | | | | (8,949) | | |
累計其他綜合損失
|
| | | | (12,945) | | | | | | (1,885) | | |
公司股東應佔權益總額
|
| | | | 1,353,652 | | | | | | 197,106 | | |
非控股權益
|
| | | | (9,702) | | | | | | (1,413) | | |
總市值
|
| | | | 1,345,950 | | | | | | 195,984 | | |
| | |
截至2012年12月31日
2020(1) |
| |
截至2012年12月31日
2021(1) |
| |
截至2012年12月31日
2022(1) |
| |
截至3月31日
2023(1) |
| ||||||||||||||||||||||||||||||||||||
| | |
數量:
酒店 |
| |
百分比
共 個 酒店位於 三個階段 |
| |
數量:
酒店 |
| |
百分比
共 個 酒店位於 三個階段 |
| |
數量:
酒店 |
| |
百分比
共 個 酒店位於 三個階段 |
| |
數量:
酒店 |
| |
百分比
共 個 酒店位於 三個階段 |
| ||||||||||||||||||||||||
發展階段
|
| | | | 288 | | | | | | 33.6% | | | | | | 338 | | | | | | 31.2% | | | | | | 363 | | | | | | 28.0% | | | | | | 413 | | | | | | 29.9% | | |
上馬階段
|
| | | | 109 | | | | | | 12.7% | | | | | | 114 | | | | | | 10.5% | | | | | | 124 | | | | | | 9.6% | | | | | | 106 | | | | | | 7.7% | | |
成熟期
|
| | | | 461 | | | | | | 53.7% | | | | | | 631 | | | | | | 58.3% | | | | | | 808 | | | | | | 62.4% | | | | | | 862 | | | | | | 62.4% | | |
| | |
截至2012年12月31日
2020 |
| |
截至2012年12月31日
2021 |
| |
截至2012年12月31日
2022 |
| |
截至3月31日
2023 |
| ||||||||||||
酒店總數(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
馬納基酒店
|
| | | | 537 | | | | | | 712 | | | | | | 899 | | | | | | 935 | | |
租用的酒店
|
| | | | 33 | | | | | | 33 | | | | | | 33 | | | | | | 33 | | |
所有酒店
|
| | | | 570 | | | | | | 745 | | | | | | 932 | | | | | | 968 | | |
酒店客房(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
馬納基酒店
|
| | | | 61,782 | | | | | | 81,594 | | | | | | 102,945 | | | | | | 107,520 | | |
租用的酒店
|
| | | | 4,836 | | | | | | 5,060 | | | | | | 5,053 | | | | | | 5,044 | | |
所有酒店
|
| | | | 66,618 | | | | | | 86,654 | | | | | | 107,998 | | | | | | 112,564 | | |
| | |
截至2013年12月31日的年度
|
| |
截至3月31日的三個月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
獨佔
第 個,共 個 已徵用 酒店(2) |
| |
包含
第 個,共 個 已徵用 酒店 |
| |
獨佔
第 個,共 個 已徵用 酒店(2) |
| |
包含
第 個,共 個 已徵用 酒店 |
| |
獨佔
第 個,共 個 已徵用 酒店(2) |
| |
包含
第 個,共 個 已徵用 酒店 |
| |
獨佔
第 個,共 個 已徵用 酒店(2) |
| |
包含
第 個,共 個 已徵用 酒店 |
| |
獨佔
第 個,共 個 已徵用 酒店(2) |
| |
包含
第 個,共 個 已徵用 酒店 |
| ||||||||||||||||||||||||||||||
入住率(單位:%)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
馬納基酒店
|
| | | | 66.9% | | | | | | 63.2% | | | | | | 67.4% | | | | | | 66.8% | | | | | | 62.9% | | | | | | 60.6% | | | | | | 49.9% | | | | | | 48.0% | | | | | | 72.1% | | | | | | 70.9% | | |
租用的酒店
|
| | | | 68.6% | | | | | | 67.6% | | | | | | 70.8% | | | | | | 71.1% | | | | | | 65.8% | | | | | | 67.2% | | | | | | 50.9% | | | | | | 54.0% | | | | | | 80.4% | | | | | | 80.4% | | |
所有酒店
|
| | | | 67.1% | | | | | | 63.5% | | | | | | 67.7% | | | | | | 67.0% | | | | | | 63.0% | | | | | | 60.9% | | | | | | 50.0% | | | | | | 48.3% | | | | | | 72.5% | | | | | | 71.3% | | |
ADR(人民幣) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
馬納基酒店
|
| | | | 382.2 | | | | | | 379.2 | | | | | | 407.4 | | | | | | 405.2 | | | | | | 386.4 | | | | | | 379.0 | | | | | | 369.9 | | | | | | 369.6 | | | | | | 437.2 | | | | | | 437.0 | | |
租用的酒店
|
| | | | 467.7 | | | | | | 467.4 | | | | | | 517.0 | | | | | | 513.3 | | | | | | 465.0 | | | | | | 463.2 | | | | | | 460.0 | | | | | | 465.8 | | | | | | 544.8 | | | | | | 544.6 | | |
所有酒店
|
| | | | 389.8 | | | | | | 386.8 | | | | | | 415.2 | | | | | | 412.7 | | | | | | 391.2 | | | | | | 383.9 | | | | | | 375.4 | | | | | | 375.8 | | | | | | 442.9 | | | | | | 442.6 | | |
RevPAR(人民幣) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
馬納基酒店
|
| | | | 268.9 | | | | | | 251.6 | | | | | | 288.1 | | | | | | 283.7 | | | | | | 256.3 | | | | | | 243.2 | | | | | | 195.3 | | | | | | 189.3 | | | | | | 330.5 | | | | | | 324.6 | | |
租用的酒店
|
| | | | 339.4 | | | | | | 334.1 | | | | | | 388.1 | | | | | | 387.5 | | | | | | 330.6 | | | | | | 336.9 | | | | | | 256.7 | | | | | | 276.0 | | | | | | 463.7 | | | | | | 463.5 | | |
所有酒店
|
| | | | 275.1 | | | | | | 258.3 | | | | | | 294.9 | | | | | | 290.5 | | | | | | 260.7 | | | | | | 248.1 | | | | | | 198.9 | | | | | | 194.3 | | | | | | 336.8 | | | | | | 331.0 | | |
| | |
截至2013年12月31日的年度
|
| |
截至3月31日的三個月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||||||||||||||||||||
| | |
(除百分比外,以千為單位)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
馬納基酒店
|
| | | | 926,307 | | | | | | 59.1 | | | | | | 1,220,301 | | | | | | 56.8 | | | | | | 1,360,843 | | | | | | 60.1 | | | | | | 273,805 | | | | | | 60.6 | | | | | | 446,798 | | | | | | 65,059 | | | | | | 57.7 | | |
租用的酒店
|
| | | | 496,470 | | | | | | 31.7 | | | | | | 630,238 | | | | | | 29.4 | | | | | | 552,929 | | | | | | 24.5 | | | | | | 111,581 | | | | | | 24.7 | | | | | | 187,310 | | | | | | 27,274 | | | | | | 24.2 | | |
零售收入和其他
|
| | | | 143,775 | | | | | | 9.2 | | | | | | 297,038 | | | | | | 13.8 | | | | | | 349,211 | | | | | | 15.4 | | | | | | 66,728 | | | | | | 14.7 | | | | | | 139,828 | | | | | | 20,361 | | | | | | 18.1 | | |
淨收入
|
| | | | 1,566,552 | | | | | | 100.0 | | | | | | 2,147,577 | | | | | | 100.0 | | | | | | 2,262,983 | | | | | | 100.0 | | | | | | 452,114 | | | | | | 100.0 | | | | | | 773,936 | | | | | | 112,694 | | | | | | 100.0 | | |
| | |
截至2013年12月31日的年度
|
| |
截至3月31日的三個月
|
| | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| | |||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(未經審計)
|
| | | | |||||||||||||||||||||||||||
| | |
(除百分比外,以千為單位)
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
淨收入
|
| | | | 1,566,552 | | | | | | 100.0 | | | | | | 2,147,577 | | | | | | 100.0 | | | | | | 2,262,983 | | | | | | 100.0 | | | | | | 452,114 | | | | | | 100.0 | | | | | | 773,936 | | | | | | 112,694 | | | | | | 100.0 | | | | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
酒店運營成本
|
| | | | 1,150,101 | | | | | | 73.4 | | | | | | 1,419,578 | | | | | | 66.1 | | | | | | 1,393,312 | | | | | | 61.6 | | | | | | 323,168 | | | | | | 71.5 | | | | | | 381,632 | | | | | | 55,570 | | | | | | 49.3 | | | | | |
其他運營成本
|
| | | | 78,746 | | | | | | 5.0 | | | | | | 163,324 | | | | | | 7.6 | | | | | | 186,685 | | | | | | 8.2 | | | | | | 31,923 | | | | | | 7.1 | | | | | | 71,654 | | | | | | 10,434 | | | | | | 9.3 | | | | | |
銷售和營銷費用
|
| | | | 70,972 | | | | | | 4.5 | | | | | | 124,210 | | | | | | 5.8 | | | | | | 139,929 | | | | | | 6.2 | | | | | | 23,776 | | | | | | 5.3 | | | | | | 56,009 | | | | | | 8,156 | | | | | | 7.2 | | | | | |
一般和行政費用
|
| | | | 131,366 | | | | | | 8.4 | | | | | | 197,064 | | | | | | 9.2 | | | | | | 350,009 | | | | | | 15.5 | | | | | | 45,518 | | | | | | 10.1 | | | | | | 193,204 | | | | | | 28,133 | | | | | | 25.0 | | | | | |
技術和開發費用
|
| | | | 33,649 | | | | | | 2.1 | | | | | | 52,121 | | | | | | 2.4 | | | | | | 66,182 | | | | | | 2.9 | | | | | | 17,808 | | | | | | 3.9 | | | | | | 16,790 | | | | | | 2,445 | | | | | | 2.2 | | | | | |
開業前費用
|
| | | | 61,878 | | | | | | 3.9 | | | | | | 17,595 | | | | | | 0.8 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | |
總運營成本和費用
|
| | | | 1,526,712 | | | | | | 97.5 | | | | | | 1,973,892 | | | | | | 91.9 | | | | | | 2,136,117 | | | | | | 94.4 | | | | | | 442,193 | | | | | | 97.8 | | | | | | 719,289 | | | | | | 104,738 | | | | | | 92.9 | | | | | |
| | |
截至2013年12月31日的年度
|
| |
截至3月31日的三個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
酒店運營成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
馬納基酒店
|
| | | | 616,678 | | | | | | 795,661 | | | | | | 801,910 | | | | | | 174,029 | | | | | | 226,599 | | | | | | 32,995 | | |
租用的酒店
|
| | | | 533,423 | | | | | | 623,917 | | | | | | 591,402 | | | | | | 149,139 | | | | | | 155,033 | | | | | | 22,575 | | |
酒店總運營成本
|
| | | | 1,150,101 | | | | | | 1,419,578 | | | | | | 1,393,312 | | | | | | 323,168 | | | | | | 381,632 | | | | | | 55,570 | | |
| | |
截至2013年12月31日的年度
|
| |
截至3月31日的三個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
租金費用
|
| | | | 56,286 | | | | | | 11,899 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
人員成本
|
| | | | 3,877 | | | | | | 3,605 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
其他
|
| | | | 1,715 | | | | | | 2,091 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
開業前總費用
|
| | | | 61,878 | | | | | | 17,595 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
截至2013年12月31日的年度
|
| |
截止三個月
3月31日 |
| ||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2023
|
|
| | | | | | | | | | | |
(未經審計)
|
|
無風險回報率
|
| |
2.90% ~ 3.10%
|
| |
1.70% ~ 3.20%
|
| |
3.10% ~ 4.00%
|
| |
3.8%
|
|
波動性
|
| |
34.30% ~ 34.40%
|
| |
34.61% ~ 37.64%
|
| |
38.98% ~ 40.44%
|
| |
40.24% – 40.39%
|
|
預期股息收益率
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
|
普通股公允價值(人民幣)
|
| |
10.54 ~ 10.93
|
| |
11.93 ~ 31.74
|
| |
28.80 ~ 43.56
|
| |
42.0 – 54.0
|
|
多次鍛鍊
|
| |
2.2
|
| |
2.2
|
| |
2.2
|
| |
2.2 – 2.8
|
|
預期期限
|
| |
10
|
| |
10
|
| |
10
|
| |
10
|
|
日期
|
| |
公允價值
每普通 個共享 |
| |
的折扣
缺少 市場化 (DLOM) |
| |
折****r}
費率 |
| |||||||||
2020年6月30日
|
| | | | 10.54 | | | | | | 17.00% | | | | | | 14.00% | | |
2020年9月30日
|
| | | | 10.93 | | | | | | 17.00% | | | | | | 14.00% | | |
2020年12月31日
|
| | | | 11.93 | | | | | | 14.00% | | | | | | 14.00% | | |
日期
|
| |
公允價值
每普通 個共享 |
| |
的折扣
缺少 市場化 (DLOM) |
| |
折****r}
費率 |
| |||||||||
2021年3月31日
|
| | | | 20.96 | | | | | | 12.00% | | | | | | 13.00% | | |
2021年4月30日
|
| | | | 21.06 | | | | | | 12.00% | | | | | | 13.00% | | |
2021年12月31日
|
| | | | 31.74 | | | | | | 5.00% | | | | | | 11.00% | | |
2022年6月30日
|
| | | | 29.78 | | | | | | 5.80% | | | | | | 12.00% | | |
| | |
截至2013年12月31日的年度
|
| |
截至3月31日的三個月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||||||||||||||||||||
| | |
(除百分比外,以千為單位)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
馬納基酒店
|
| | | | 926,307 | | | | | | 59.1 | | | | | | 1,220,301 | | | | | | 56.8 | | | | | | 1,360,843 | | | | | | 60.1 | | | | | | 273,805 | | | | | | 60.6 | | | | | | 446,798 | | | | | | 65,059 | | | | | | 57.7 | | |
租用的酒店
|
| | | | 496,470 | | | | | | 31.7 | | | | | | 630,238 | | | | | | 29.4 | | | | | | 552,929 | | | | | | 24.5 | | | | | | 111,581 | | | | | | 24.7 | | | | | | 187,310 | | | | | | 27,274 | | | | | | 24.2 | | |
零售收入和其他
|
| | | | 143,775 | | | | | | 9.2 | | | | | | 297,038 | | | | | | 13.8 | | | | | | 349,211 | | | | | | 15.4 | | | | | | 66,728 | | | | | | 14.7 | | | | | | 139,828 | | | | | | 20,361 | | | | | | 18.1 | | |
淨收入
|
| | |
|
1,566,552
|
| | | |
|
100.0
|
| | | |
|
2,147,577
|
| | | |
|
100.0
|
| | | |
|
2,262,983
|
| | | |
|
100.0
|
| | | |
|
452,114
|
| | | |
|
100.0
|
| | | |
|
773,936
|
| | | |
|
112,694
|
| | | |
|
100.0
|
| |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
酒店運營成本
|
| | | | (1,150,101) | | | | | | (73.4) | | | | | | (1,419,578) | | | | | | (66.1) | | | | | | (1,393,312) | | | | | | (61.6) | | | | | | (323,168) | | | | | | (71.5) | | | | | | (381,632) | | | | | | (55,570) | | | | | | (49.3) | | |
其他運營成本
|
| | | | (78,746) | | | | | | (5.0) | | | | | | (163,324) | | | | | | (7.6) | | | | | | (186,685) | | | | | | (8.2) | | | | | | (31,923) | | | | | | (7.1) | | | | | | (71,654) | | | | | | (10,434) | | | | | | (9.3) | | |
銷售和營銷費用
|
| | | | (70,972) | | | | | | (4.5) | | | | | | (124,210) | | | | | | (5.8) | | | | | | (139,929) | | | | | | (6.2) | | | | | | (23,776) | | | | | | (5.3) | | | | | | (56,009) | | | | | | (8,156) | | | | | | (7.2) | | |
一般和行政費用
|
| | | | (131,366) | | | | | | (8.4) | | | | | | (197,064) | | | | | | (9.2) | | | | | | (350,009) | | | | | | (15.5) | | | | | | (45,518) | | | | | | (10.1) | | | | | | (193,204) | | | | | | (28,133) | | | | | | (25.0) | | |
技術與開發
費用 |
| | | | (33,649) | | | | | | (2.1) | | | | | | (52,121) | | | | | | (2.4) | | | | | | (66,182) | | | | | | (2.9) | | | | | | (17,808) | | | | | | (3.9) | | | | | | (16,790) | | | | | | (2,445) | | | | | | (2.2) | | |
開業前費用
|
| | | | (61,878) | | | | | | (3.9) | | | | | | (17,595) | | | | | | (0.8) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
總運營成本和費用
|
| | |
|
(1,526,712)
|
| | | |
|
(97.5)
|
| | | |
|
(1,973,892)
|
| | | |
|
(91.9)
|
| | | |
|
(2,136,117)
|
| | | |
|
(94.4)
|
| | | |
|
(442,193)
|
| | | |
|
(97.8)
|
| | | |
|
(719,289)
|
| | | |
|
(104,738)
|
| | | |
|
(92.9)
|
| |
其他營業收入
|
| | | | 23,429 | | | | | | 1.5 | | | | | | 22,371 | | | | | | 1.0 | | | | | | 38,094 | | | | | | 1.7 | | | | | | 3,099 | | | | | | 0.7 | | | | | | 7,230 | | | | | | 1,053 | | | | | | 0.9 | | |
運營收入
|
| | | | 63,269 | | | | | | 4.0 | | | | | | 196,056 | | | | | | 9.1 | | | | | | 164,960 | | | | | | 7.3 | | | | | | 13,020 | | | | | | 2.9 | | | | | | 61,877 | | | | | | 9,009 | | | | | | 8.0 | | |
利息收入
|
| | | | 707 | | | | | | 0.0 | | | | | | 6,722 | | | | | | 0.3 | | | | | | 14,456 | | | | | | 0.6 | | | | | | 1,917 | | | | | | 0.4 | | | | | | 4,843 | | | | | | 705 | | | | | | 0.6 | | |
短期投資收益
|
| | | | 11,046 | | | | | | 0.7 | | | | | | 8,745 | | | | | | 0.4 | | | | | | 8,455 | | | | | | 0.4 | | | | | | 1,760 | | | | | | 0.4 | | | | | | 4,110 | | | | | | 598 | | | | | | 0.5 | | |
短期投資公允價值變動
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 1,244 | | | | | | 181 | | | | | | 0.2 | | |
利息支出
|
| | | | (1,481) | | | | | | (0.1) | | | | | | (7,937) | | | | | | (0.4) | | | | | | (6,501) | | | | | | (0.3) | | | | | | (1,490) | | | | | | (0.3) | | | | | | (1,927) | | | | | | (281) | | | | | | (0.2) | | |
其他收入(支出),淨額
|
| | | | 1,883 | | | | | | 0.1 | | | | | | 301 | | | | | | 0.0 | | | | | | (814) | | | | | | (0.0) | | | | | | (53) | | | | | | (0.0) | | | | | | 551 | | | | | | 80 | | | | | | 0.1 | | |
| | |
截至2013年12月31日的年度
|
| |
截至3月31日的三個月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||||||||||||||||||||
| | |
(除百分比外,以千為單位)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
所得税前收入
|
| | | | 75,424 | | | | | | 4.8 | | | | | | 203,887 | | | | | | 9.5 | | | | | | 180,556 | | | | | | 8.0 | | | | | | 15,154 | | | | | | 3.4 | | | | | | 70,698 | | | | | | 10,292 | | | | | | 9.1 | | |
所得税費用
|
| | | | (37,602) | | | | | | (2.4) | | | | | | (64,217) | | | | | | (3.0) | | | | | | (84,474) | | | | | | (3.7) | | | | | | (7,944) | | | | | | (1.8) | | | | | | (52,626) | | | | | | (7,663) | | | | | | (6.8) | | |
淨收入
|
| | | | 37,822 | | | | | | 2.4 | | | | | | 139,670 | | | | | | 6.5 | | | | | | 96,082 | | | | | | 4.2 | | | | | | 7,210 | | | | | | 1.6 | | | | | | 18,072 | | | | | | 2,629 | | | | | | 2.3 | | |
減:可歸因於
的淨(虧損)收入
非控股權益 |
| | | | (4,229) | | | | | | (0.3) | | | | | | (5,384) | | | | | | (0.3) | | | | | | (2,017) | | | | | | (0.1) | | | | | | (614) | | | | | | (0.1) | | | | | | 197 | | | | | | 26 | | | | | | 0.0 | | |
公司應佔淨收益
|
| | |
|
42,051
|
| | | |
|
2.7
|
| | | |
|
145,054
|
| | | |
|
6.8
|
| | | |
|
98,099
|
| | | |
|
4.3
|
| | | |
|
7,824
|
| | | |
|
1.7
|
| | | |
|
17,875
|
| | | |
|
2,603
|
| | | |
|
2.3
|
| |
|
| | |
截至2013年12月31日的年度
|
| |
截至3月31日的三個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
淨收入(GAAP)
|
| | | | 37,822 | | | | | | 139,670 | | | | | | 96,082 | | | | | | 7,210 | | | | | | 18,072 | | | | | | 2,629 | | |
基於股份的薪酬支出,扣除税
nil(1)的效果 |
| | | | — | | | | | | — | | | | | | 163,193 | | | | | | — | | | | | | 141,580 | | | | | | 20,616 | | |
調整後淨收入(非GAAP)
|
| | | | 37,822 | | | | | | 139,670 | | | | | | 259,275 | | | | | | 7,210 | | | | | | 159,652 | | | | | | 23,245 | | |
淨收入(GAAP)
|
| | | | 37,822 | | | | | | 139,670 | | | | | | 96,082 | | | | | | 7,210 | | | | | | 18,072 | | | | | | 2,629 | | |
利息支出
|
| | | | 1,481 | | | | | | 7,937 | | | | | | 6,501 | | | | | | 1,490 | | | | | | 1,927 | | | | | | 281 | | |
利息收入
|
| | | | (707) | | | | | | (6,722) | | | | | | (14,456) | | | | | | (1,917) | | | | | | (4,843) | | | | | | (705) | | |
所得税費用
|
| | | | 37,602 | | | | | | 64,217 | | | | | | 84,474 | | | | | | 7,944 | | | | | | 52,626 | | | | | | 7,663 | | |
折舊及攤銷
|
| | | | 84,955 | | | | | | 93,911 | | | | | | 88,561 | | | | | | 19,042 | | | | | | 21,897 | | | | | | 3,188 | | |
EBITDA(非GAAP)
|
| | | | 161,153 | | | | | | 299,013 | | | | | | 261,162 | | | | | | 33,769 | | | | | | 89,679 | | | | | | 13,058 | | |
基於股份的薪酬支出,扣除税
nil(1)的效果 |
| | | | — | | | | | | — | | | | | | 163,193 | | | | | | — | | | | | | 141,580 | | | | | | 20,616 | | |
調整後EBITDA(非GAAP)
|
| | | | 161,153 | | | | | | 299,013 | | | | | | 424,355 | | | | | | 33,769 | | | | | | 231,259 | | | | | | 33,674 | | |
| | |
截至2013年12月31日的年度
|
| |
截至3月31日的三個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
經營活動產生的淨現金
|
| | | | 118,670 | | | | | | 417,879 | | | | | | 283,677 | | | | | | (75,202) | | | | | | 361,657 | | | | | | 52,664 | | |
用於投資的現金淨額
活動 |
| | | | (105,527) | | | | | | (42,225) | | | | | | (192,225) | | | | | | (7,525) | | | | | | (13,509) | | | | | | (1,968) | | |
融資活動產生/使用的淨現金
|
| | | | 48,011 | | | | | | (161,080) | | | | | | 456,310 | | | | | | 56,452 | | | | | | 39,020 | | | | | | 5,681 | | |
現金淨增加/(減少)和
現金等價物和受限 現金 |
| | | | 61,154 | | | | | | 206,393 | | | | | | 550,578 | | | | | | (26,992) | | | | | | 385,766 | | | | | | 56,172 | | |
現金及現金等價物和
開始時限制現金 期間 |
| | | | 771,982 | | | | | | 833,136 | | | | | | 1,039,529 | | | | | | 1,039,529 | | | | | | 1,590,107 | | | | | | 231,538 | | |
期末現金和現金等價物及限制性現金
|
| | | | 833,136 | | | | | | 1,039,529 | | | | | | 1,590,107 | | | | | | 1,012,537 | | | | | | 1,975,873 | | | | | | 287,710 | | |
| | |
截至
12月31日 2021 |
| |
截至
12月31日 2022 |
| |
截至2023年3月31日
|
| |||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||
| | | | | | | | | | | | | | |
(未經審計)
|
| |||||||||
| | |
(千)
|
| |||||||||||||||||||||
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | 1,038,583 | | | | | | 1,589,161 | | | | | | 1,974,927 | | | | | | 287,572 | | |
短期投資
|
| | | | — | | | | | | 157,808 | | | | | | 158,374 | | | | | | 23,061 | | |
截至2021年12月31日和2022年12月31日以及2023年3月31日,應收賬款(扣除撥備人民幣14,731元、人民幣19,468元和人民幣19,243元(2,802. 0美元))
|
| | | | 99,961 | | | | | | 132,699 | | | | | | 114,465 | | | | | | 16,667 | | |
預付款和其他流動資產
|
| | | | 167,161 | | | | | | 133,901 | | | | | | 222,112 | | | | | | 32,342 | | |
關聯方應付金額
|
| | | | 51,937 | | | | | | 53,630 | | | | | | 102,885 | | | | | | 14,981 | | |
庫存
|
| | | | 58,575 | | | | | | 57,460 | | | | | | 65,079 | | | | | | 9,476 | | |
流動資產總額
|
| | | | 1,416,217 | | | | | | 2,124,659 | | | | | | 2,637,842 | | | | | | 384,099 | | |
流動負債 | | | | | | | | | | | | | | | | | | | | | | | | | |
經營租賃負債,流動
|
| | | | — | | | | | | 319,598 | | | | | | 321,370 | | | | | | 46,795 | | |
應付賬款
|
| | | | 161,277 | | | | | | 184,901 | | | | | | 217,904 | | | | | | 31,731 | | |
遞延收入,當前
|
| | | | 233,735 | | | | | | 202,996 | | | | | | 228,812 | | | | | | 33,318 | | |
應付工資和福利
|
| | | | 95,238 | | | | | | 103,539 | | | | | | 92,770 | | | | | | 13,508 | | |
應計費用和其他應付款
|
| | | | 447,380 | | | | | | 330,282 | | | | | | 532,373 | | | | | | 77,520 | | |
應付所得税
|
| | | | 46,176 | | | | | | 31,336 | | | | | | 61,049 | | | | | | 8,889 | | |
短期借款
|
| | | | 64,808 | | | | | | 142,828 | | | | | | 181,848 | | | | | | 26,479 | | |
長期借款的當期部分
|
| | | | 1,000 | | | | | | 29,130 | | | | | | 29,130 | | | | | | 4,242 | | |
應付關聯方金額
|
| | | | 1,772 | | | | | | 3,004 | | | | | | 5,607 | | | | | | 816 | | |
流動負債總額
|
| | | | 1,051,386 | | | | | | 1,347,614 | | | | | | 1,670,863 | | | | | | 243,298 | | |
流動資產淨值
|
| | | | 364,831 | | | | | | 777,045 | | | | | | 966,979 | | | | | | 140,801 | | |
| | |
按期付款
|
| |||||||||||||||||||||||||||
| | |
合計
|
| |
少於
1年 |
| |
1 - 3年
|
| |
3 - 5年
|
| |
超過
5年 |
| |||||||||||||||
| | |
(千元)
|
| |||||||||||||||||||||||||||
經營性租賃義務
|
| | | | 2,427,577 | | | | | | 402,745 | | | | | | 632,224 | | | | | | 559,734 | | | | | | 832,874 | | |
| | | | | |
截至2023年3月31日
|
| |||||||||||||||||||||
品牌
|
| |
定位
|
| |
城市
|
| |
屬性
|
| |
房間
|
| |||||||||||||||
| | | | | | | | | | | |
Manached
|
| |
租賃
|
| | | | | | | ||||||
![]() |
| |
豪華
|
| | | | 1 | | | | | | — | | | | | | 1 | | | | | | 214 | | |
![]() |
| |
高檔
|
| | | | 22 | | | | | | 48 | | | | | | 9 | | | | | | 8,878 | | |
![]() |
| |
高檔
|
| | | | 1 | | | | | | 1 | | | | | | — | | | | | | 52 | | |
![]() |
| |
中上檔
|
| | | | 160 | | | | | | 755 | | | | | | 22 | | | | | | 90,444 | | |
![]() |
| |
中上檔
|
| | | | 34 | | | | | | 57 | | | | | | — | | | | | | 6,077 | | |
![]() |
| |
中型
|
| | | | 31 | | | | | | 74 | | | | | | 1 | | | | | | 6,899 | | |
合計 | | | | | | | | 168 | | | | | | 935 | | | | | | 33 | | | | | | 112,564 | | |
| | |
生活方式主題和靈感
|
| |
屬性
|
| |||
音樂酒店
|
| |
音樂和娛樂
|
| | | | 7 | | |
籃球酒店
|
| |
體育社區和娛樂
|
| | | | 4 | | |
文學酒店
|
| |
文化和社區
|
| | | | 1 | | |
| | |
已管理(1)
|
| |
租賃
|
| |
Manached
下的 開發 |
| |||||||||
一線城市
|
| | | | 169 | | | | | | 17 | | | | | | 58 | | |
新的一線和二線城市
|
| | | | 560 | | | | | | 16 | | | | | | 193 | | |
其他
|
| | | | 206 | | | | | | — | | | | | | 162 | | |
合計
|
| | | | 935 | | | | | | 33 | | | | | | 413 | | |
| | |
截至2013年12月31日的年度
|
| | | | |
截止三個月
3月31日 |
| |||||||||||||||||||||||||||||||||||||||
|
2020(1)
|
| |
2021(1)
|
| |
2022(1)
|
| |
2023(1)
|
| ||||||||||||||||||||||||||||||||||||||
|
屬性
|
| |
房間
|
| |
屬性
|
| |
房間
|
| |
屬性
|
| |
房間
|
| |
屬性
|
| |
房間
|
| ||||||||||||||||||||||||||
期初管理的酒店
|
| | | | 391 | | | | | | 44,983 | | | | | | 537 | | | | | | 61,782 | | | | | | 712 | | | | | | 81,594 | | | | | | 899 | | | | | | 102,945 | | |
添加
|
| | | | 156 | | | | | | 18,273 | | | | | | 188 | | | | | | 21,340 | | | | | | 191 | | | | | | 22,373 | | | | | | 38 | | | | | | 5,477 | | |
少
|
| | | | 10 | | | | | | 1,474 | | | | | | 13 | | | | | | 1,528 | | | | | | 4 | | | | | | 1,022 | | | | | | 2 | | | | | | 902 | | |
期末
|
| | | | 537 | | | | | | 61,782 | | | | | | 712 | | | | | | 81,594 | | | | | | 899 | | | | | | 102,945 | | | | | | 935 | | | | | | 107,520 | | |
年初租用的酒店
期間 |
| | | | 29 | | | | | | 4,104 | | | | | | 33 | | | | | | 4,836 | | | | | | 33 | | | | | | 5,060 | | | | | | 33 | | | | | | 5,053 | | |
添加
|
| | | | 4 | | | | | | 732 | | | | | | 1 | | | | | | 238 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
少
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | 14 | | | | | | — | | | | | | 7 | | | | | | — | | | | | | 9 | | |
期末
|
| | | | 33 | | | | | | 4,836 | | | | | | 33 | | | | | | 5,060 | | | | | | 33 | | | | | | 5,053 | | | | | | 33 | | | | | | 5,044 | | |
期末酒店總數
|
| | | | 570 | | | | | | 66,618 | | | | | | 745 | | | | | | 86,654 | | | | | | 932 | | | | | | 107,998 | | | | | | 968 | | | | | | 112,564 | | |
函數
|
| |
數量:
員工 |
| |||
酒店發展
|
| | | | 95 | | |
酒店管理
|
| | | | 2,995 | | |
技術與開發
|
| | | | 96 | | |
函數
|
| |
數量:
員工 |
| |||
零售和供應鏈
|
| | | | 86 | | |
銷售和市場推廣
|
| | | | 50 | | |
其他
|
| | | | 179 | | |
合計
|
| | | | 3,501 | | |
|
董事和高管
|
| |
年齡
|
| |
職位/頭銜
|
|
王海軍 | | |
46
|
| |
創始人、董事會主席兼首席執行官
|
|
瑞昭 | | |
40
|
| | 聯席首席財務官 | |
王守東 | | |
45
|
| | 聯席首席財務官 | |
紅璐 | | |
47
|
| | 董事、高級副總裁 | |
陳剛 | | |
43
|
| | 聯席首席運營官 | |
張勛 | | |
52
|
| | 聯席首席運營官 | |
高麗君 | | |
39
|
| | 總監、首席合規官 | |
周世偉 | | |
47
|
| | 董事 | |
周宏斌 | | |
49
|
| | 董事 | |
張超 | | |
46
|
| | 獨立董事 | |
叢林 | | |
62
|
| | 獨立董事 | |
王燦 | | |
43
|
| | 獨立董事 | |
| | |
A類普通
基礎股份 股權獎勵 已批准 |
| |
行使價
(美元/股) |
| |
日期:
授予(1) |
| |
日期:
過期 |
| ||||||
執行主任 | | | | | | | | | | | | | | | | | | | |
王海軍
|
| | | | 4,000,000 | | | | | | 3.01 | | | |
2023年3月30日
|
| |
2033年3月29日
|
|
瑞昭
|
| | | | * | | | | | | * | | | |
2021年4月2日,
2022年11月16日 |
| |
2031年4月1日,
2032年11月15日 |
|
王守東
|
| | | | * | | | | | | * | | | |
2022年11月16日和
2022年12月24日 |
| |
2032年11月15日和
2032年12月23日 |
|
紅璐
|
| | | | 4,300,000 | | | | | | 0.85 – 1.70 | | | |
2021年4月2日,
2022年11月16日 |
| |
2031年4月1日,
2032年11月15日 |
|
陳剛
|
| | | | * | | | | | | * | | | |
2021年4月2日,
2022年6月27日 |
| |
2031年4月1日,
2032年6月26日 |
|
張勛
|
| | | | * | | | | | | * | | | |
2021年4月15日
|
| |
2031年4月14日
|
|
高麗君
|
| | | | * | | | | | | * | | | |
2021年4月2日,
2022年12月24日 |
| |
2031年4月1日,
2032年12月23日 |
|
非員工董事 | | | | | | | | | | | | | | | | | | | |
周世偉
|
| | | | — | | | | | | — | | | |
—
|
| |
—
|
|
周宏斌
|
| | | | — | | | | | | — | | | |
—
|
| |
—
|
|
張超**
|
| | | | — | | | | | | — | | | |
—
|
| |
—
|
|
叢林**
|
| | | | — | | | | | | — | | | |
—
|
| |
—
|
|
王能**
|
| | | | — | | | | | | — | | | |
—
|
| |
—
|
|
所有董事和執行人員
軍官作為一個羣體 |
| | | | 13,595,196 | | | | | | 0 – 3.01 | | | | | | | | |
| | |
實益擁有的普通股
在本次二級發行之前 |
| |
普通股
已在此輔助設備中銷售 提供服務 |
| |
實益擁有的普通股
在此次要產品之後 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
A類
普通 個共享 |
| |
B類
普通 個共享 |
| |
%的
有益的 所有權 |
| |
%的
聚合 投票 電源* |
| |
A類
普通 個共享 |
| |
%的
有益的 所有權 |
| |
A類
普通 個共享 |
| |
B類
普通 個共享 |
| |
%的
有益的 所有權 |
| |
%的
聚合 投票 電源* |
| ||||||||||||||||||||||||||||||
董事和執行官:†
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
王海軍(1)
|
| | | | 48,215,930 | | | | | | 73,680,917 | | | | | | 30.7 | | | | | | 74.0 | | | | | | — | | | | | | — | | | | | | 48,215,930 | | | | | | 73,680,917 | | | | | | 30.7 | | | | | | 74.0 | | |
瑞昭
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
王守東
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
Lu紅(2)
|
| | | | 4,300,000 | | | | | | — | | | | | | 1.1 | | | | | | 0.4 | | | | | | — | | | | | | — | | | | | | 4,300,000 | | | | | | — | | | | | | 1.1 | | | | | | 0.4 | | |
陳剛
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
張勛
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
高麗君
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
周世偉(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
周洪斌(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Chao Zhang(5)†
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
叢林(6)†
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
王燦(7)† †
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
作為一個組的所有董事和高管
|
| | | | 56,823,456 | | | | | | 73,680,917 | | | | | | 32.1 | | | | | | 74.2 | | | | | | — | | | | | | — | | | | | | 56,823,456 | | | | | | 73,680,917 | | | | | | 32.1 | | | | | | 74.2 | | |
主要股東: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
明珠環球控股有限公司(1)
|
| | | | 44,215,930 | | | | | | 73,680,917 | | | | | | 30.0 | | | | | | 73.9 | | | | | | — | | | | | | — | | | | | | 44,215,930 | | | | | | 73,680,917 | | | | | | 30.0 | | | | | | 73.9 | | |
傳奇資本(8)
|
| | | | 114,469,418 | | | | | | — | | | | | | 29.1 | | | | | | 10.8 | | | | | | 17,280,000(13) | | | | | | 4.4 | | | | | | 97,189,418 | | | | | | — | | | | | | 24.7 | | | | | | 9.2 | | |
Diviner Limited(9)
|
| | | | 60,912,400 | | | | | | — | | | | | | 15.5 | | | | | | 5.8 | | | | | | — | | | | | | — | | | | | | 60,912,400 | | | | | | — | | | | | | 15.5 | | | | | | 5.8 | | |
攜程旅遊新加坡私人有限公司。Ltd.(10)
|
| | | | 55,970,815 | | | | | | — | | | | | | 14.2 | | | | | | 5.3 | | | | | | — | | | | | | — | | | | | | 55,970,815 | | | | | | — | | | | | | 14.2 | | | | | | 5.3 | | |
GLV Holding Limited(11)
|
| | | | 20,673,814 | | | | | | — | | | | | | 5.3 | | | | | | 2.0 | | | | | | — | | | | | | — | | | | | | 20,673,814 | | | | | | — | | | | | | 5.3 | | | | | | 2.0 | | |
引擎控股有限公司(12)
|
| | | | 19,691,412 | | | | | | — | | | | | | 5.0 | | | | | | 1.9 | | | | | | — | | | | | | — | | | | | | 19,691,412 | | | | | | — | | | | | | 5.0 | | | | | | 1.9 | | |
速運海洋宇宙有限公司(1)
|
| | | | — | | | | | | 73,680,917 | | | | | | 18.7 | | | | | | 69.7 | | | | | | — | | | | | | — | | | | | | — | | | | | | 73,680,917 | | | | | | 18.7 | | | | | | 69.7 | | |
出售股東: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
傳奇資本(8)
|
| | | | 114,469,418 | | | | | | — | | | | | | 29.1 | | | | | | 10.8 | | | | | | 17,280,000(13) | | | | | | 4.4 | | | | | | 97,189,418 | | | | | | — | | | | | | 24.7 | | | | | | 9.2 | | |
|
關聯方名稱
|
| |
與公司的關係
|
|
| 攜程集團有限公司及其子公司(統稱“攜程集團”) | | | 公司大股東的最終母公司 | |
| | |
截至2013年12月31日的年度
|
| |
截至3月31日的三個月
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
代表公司收取的酒店預訂費
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
攜程集團
|
| | | | 257,963 | | | | | | 588,238 | | | | | | 692,771 | | | | | | 88,757 | | | | | | 290,397 | | | | | | 42,285 | | |
酒店預訂服務費
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
攜程集團
|
| | | | 14,473 | | | | | | 21,276 | | | | | | 11,334 | | | | | | 2,839 | | | | | | 6,159 | | | | | | 897 | | |
| | |
截至2012年12月31日
|
| |
截至3月31日
|
| ||||||||||||||||||
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| ||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
關聯方應付金額 | | | | | | | | | | | | | | | | | | | | | | | | | |
攜程集團
|
| | | | 51,937 | | | | | | 53,630 | | | | | | 102,885 | | | | | | 14,981 | | |
應付關聯方金額 | | | | | | | | | | | | | | | | | | | | | | | | | |
王海軍(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
攜程集團
|
| | | | 1,772 | | | | | | 3,004 | | | | | | 5,607 | | | | | | 816 | | |
|
存取人或美國存托股份持有人必須支付:
|
| |
用於:
|
|
| 每100個美國存託憑證(或100個美國存託憑證的一部分)5美元(或更少) | | | 發行美國存託憑證,包括因分配股份或權利或其他財產而發行的發行出於撤回目的而取消美國存託憑證,包括存款協議終止的情況 | |
|
每ADS 0.05美元(或更少)
如果分發給您的證券是股票,並且這些股票是為發行美國存託憑證而存放的,則應支付的費用相當於該費用 |
| | 向ADS持有人的任何現金分配向作為存管服務的存管證券(包括權利)持有人分配的證券 | |
|
每個日曆年每ADS 0.05美元(或更少)
註冊費或轉讓費 |
| | 當您存入或提取股票時,我們股票登記簿上的股票以託管人或其代理人的名義進行轉讓和登記 | |
|
存取人或美國存托股份持有人必須支付:
|
| |
用於:
|
|
| 託管人的費用 | | |
有線(包括SWIFT)和傳真傳輸(如果存款協議中明確規定)
將外幣兑換成美元
|
|
| 託管人或託管人必須為任何美國存託憑證或股票支付的税款和其他政府費用,如股票轉讓税、印花税或預扣税 | | | 根據需要 | |
| 託管人或其代理人為已交存證券支付的任何費用 | | | 根據需要 | |
承銷商
|
| |
編號
個美國存託憑證 |
| |||
美國銀行證券公司
|
| | | | 4,032,000 | | |
招商銀行國際金融有限公司
|
| | | | 1,728,000 | | |
合計
|
| | | | 5,760,000 | | |
| | |
每個美國存托股份
|
| |
不帶選項
|
| |
帶有選項
|
|
公開發行價
|
| |
14.800美元
|
| |
85,248,000美元
|
| |
98,035,200美元
|
|
承保折****r}
|
| |
US$0.444
|
| |
2,557,440
|
| |
2,941,056
|
|
出售股東未計費用的收益
|
| |
14.356美元
|
| |
82 690 560美元
|
| |
95,094,144美元
|
|
費用
|
| |
金額
|
| |||
美國證券交易委員會註冊費
|
| | | 美元 | 12,859.55 | | |
FINRA備案費
|
| | | 美元 | 18,003.92 | | |
打印費
|
| | | 美元 | 400,000.00 | | |
法律費用
|
| | | 美元 | 828,304.07 | | |
會計費用
|
| | | 美元 | 200,000.00 | | |
合計 | | | | 美元 | 1,459,167.54 | | |
| | |
第
頁
|
| |||
合併財務報表 | | | | | | | |
獨立註冊會計師事務所報告(上海畢馬威華振律師事務所,中國,審計師事務所ID:1186)
|
| | | | F-2 | | |
截至2021年和2022年12月31日的綜合資產負債表
|
| | | | F-3 | | |
截至二零二零年、二零二一年及二零二二年十二月三十一日止年度的綜合全面收益表
|
| | | | F-6 | | |
截至2020年12月31日、2021年和2022年12月31日止年度(赤字)權益變動綜合報表
|
| | | | F-7 | | |
截至二零二零年、二零二一年及二零二二年十二月三十一日止年度的綜合現金流量表
|
| | | | F-9 | | |
合併財務報表附註
|
| | | | F-11 | | |
未經審計的簡明合併財務報表 | | | | | | | |
截至2022年12月31日和2023年3月31日的未經審計簡明綜合資產負債表
|
| | | | F-44 | | |
截至2022年和2023年3月31日的三個月未經審計的簡明綜合全面收益表
|
| | | | F-47 | | |
截至2022年和2023年3月31日的三個月未經審計的現金流量簡明合併報表
|
| | | | F-48 | | |
未經審核簡明合併財務報表附註
|
| | | | F-49 | | |
| | | | | |
截至2012年12月31日
|
| |||||||||||||||
| | |
備註:
|
| |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | | | | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
千美元
附註2(d) |
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | | | | 1,038,583 | | | | | | 1,589,161 | | | | | | 230,407 | | |
短期投資
|
| | | | | | | — | | | | | | 157,808 | | | | | | 22,880 | | |
截至2021年12月31日、2022年12月31日,應收賬款扣除撥備後分別為人民幣14,731元和人民幣19,468元,
分別為 和 |
| |
13(b)
|
| | | | 99,961 | | | | | | 132,699 | | | | | | 19,239 | | |
預付款和其他流動資產
|
| |
3
|
| | | | 167,161 | | | | | | 133,901 | | | | | | 19,414 | | |
關聯方應付金額
|
| |
17(b)
|
| | | | 51,937 | | | | | | 53,630 | | | | | | 7,776 | | |
庫存
|
| | | | | | | 58,575 | | | | | | 57,460 | | | | | | 8,331 | | |
流動資產總額
|
| | | | | | | 1,416,217 | | | | | | 2,124,659 | | | | | | 308,047 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | |
受限現金
|
| | | | | | | 946 | | | | | | 946 | | | | | | 137 | | |
合同成本
|
| |
2(j)
|
| | | | 62,415 | | | | | | 67,270 | | | | | | 9,753 | | |
財產和設備,淨額
|
| |
4
|
| | | | 439,015 | | | | | | 360,300 | | | | | | 52,239 | | |
經營性租賃使用權資產
|
| |
6
|
| | | | — | | | | | | 1,932,000 | | | | | | 280,114 | | |
無形資產淨值
|
| |
5
|
| | | | 3,820 | | | | | | 5,537 | | | | | | 803 | | |
商譽
|
| |
7
|
| | | | 17,446 | | | | | | 17,446 | | | | | | 2,529 | | |
其他資產
|
| |
3
|
| | | | 182,581 | | | | | | 141,335 | | | | | | 20,492 | | |
遞延納税資產
|
| |
8
|
| | | | 122,707 | | | | | | 112,533 | | | | | | 16,315 | | |
非流動資產合計
|
| | | | | | | 828,930 | | | | | | 2,637,367 | | | | | | 382,382 | | |
總資產
|
| | | | | | | 2,245,147 | | | | | | 4,762,026 | | | | | | 690,429 | | |
| | | | | |
截至2012年12月31日
|
| |||||||||||||||
| | |
備註:
|
| |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | | | | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
美元‘000
附註2(d) |
| |||||||||
流動負債 | | | | | | | | | | | | | | | | | | | | | | |
經營租賃負債,流動
|
| |
6
|
| | | | — | | | | | | 319,598 | | | | | | 46,337 | | |
應付賬款
|
| | | | | | | 161,277 | | | | | | 184,901 | | | | | | 26,808 | | |
遞延收入
|
| |
13(b)
|
| | | | 233,735 | | | | | | 202,996 | | | | | | 29,432 | | |
應付工資和福利
|
| | | | | | | 95,238 | | | | | | 103,539 | | | | | | 15,012 | | |
應計費用和其他應付款
|
| |
9
|
| | | | 447,380 | | | | | | 330,282 | | | | | | 47,886 | | |
應付所得税
|
| | | | | | | 46,176 | | | | | | 31,336 | | | | | | 4,543 | | |
短期借款
|
| |
10
|
| | | | 64,808 | | | | | | 142,828 | | | | | | 20,708 | | |
長期借款的當期部分
|
| |
10
|
| | | | 1,000 | | | | | | 29,130 | | | | | | 4,223 | | |
應付關聯方金額
|
| |
17(b)
|
| | | | 1,772 | | | | | | 3,004 | | | | | | 436 | | |
流動負債總額
|
| | | | | | | 1,051,386 | | | | | | 1,347,614 | | | | | | 195,385 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | |
非流動經營租賃負債
|
| |
6
|
| | | | — | | | | | | 1,805,402 | | | | | | 261,759 | | |
遞延收入
|
| |
13(b)
|
| | | | 267,909 | | | | | | 277,841 | | | | | | 40,283 | | |
長期借款,非流動部分
|
| |
10
|
| | | | 43,630 | | | | | | 2,000 | | | | | | 290 | | |
其他非流動負債
|
| |
11
|
| | | | 317,607 | | | | | | 141,763 | | | | | | 20,554 | | |
非流動負債合計
|
| | | | | | | 629,146 | | | | | | 2,227,006 | | | | | | 322,886 | | |
總負債
|
| | | | | | | 1,680,532 | | | | | | 3,574,620 | | | | | | 518,271 | | |
| | | | | | | | |
截至2012年12月31日
|
| |||||||||||||||
| | |
備註:
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||
| | | | | | | | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
美元‘000
附註2(d) |
| |||||||||
股權 | | | | | | | | | | | | | | | | | | | | | | | | | |
A類普通股(面值0.0001美元;2,900,000,000股授權股;截至2021年12月31日和2022年12月31日,已發行和流通股分別為303,289,537股和319,677,037股)
|
| | | | 16 | | | | | | 218 | | | | | | 229 | | | | | | 33 | | |
B類普通股(面值0.0001美元;100,000,000股授權股;73,680,917股已發行和流通股)
|
| | | | 16 | | | | | | 56 | | | | | | 56 | | | | | | 8 | | |
額外實收資本
|
| | | | | | | | | | 764,502 | | | | | | 1,286,189 | | | | | | 186,480 | | |
累計虧損
|
| | | | | | | | | | (176,403) | | | | | | (78,304) | | | | | | (11,353) | | |
累計其他綜合損失
|
| | | | | | | | | | (8,947) | | | | | | (10,865) | | | | | | (1,575) | | |
公司股東應佔權益總額
|
| | | | | | | | | | 579,426 | | | | | | 1,197,305 | | | | | | 173,593 | | |
非控股權益
|
| | | | | | | | | | (14,811) | | | | | | (9,899) | | | | | | (1,435) | | |
總股本
|
| | | | | | | | | | 564,615 | | | | | | 1,187,406 | | | | | | 172,158 | | |
承付款和或有事項
|
| | | | 18 | | | | | | — | | | | | | — | | | | | | — | | |
總負債和股東權益
|
| | | | | | | | | | 2,245,147 | | | | | | 4,762,026 | | | | | | 690,429 | | |
| | | | | | | | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
備註:
|
| |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| |||||||||||||||
| | | | | | | | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
美元‘000
附註2(d) |
| ||||||||||||
收入:
|
| | | | 13 | | | | | | | | | | | | | | | | | | | | | | | | | | |
馬納基酒店
|
| | | | | | | | | | 926,307 | | | | | | 1,220,301 | | | | | | 1,360,843 | | | | | | 197,304 | | |
租用的酒店
|
| | | | | | | | | | 496,470 | | | | | | 630,238 | | | | | | 552,929 | | | | | | 80,167 | | |
零售收入和其他
|
| | | | | | | | | | 143,775 | | | | | | 297,038 | | | | | | 349,211 | | | | | | 50,631 | | |
淨收入
|
| | | | | | | | | | 1,566,552 | | | | | | 2,147,577 | | | | | | 2,262,983 | | | | | | 328,102 | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
酒店運營成本
|
| | | | | | | | | | (1,150,101) | | | | | | (1,419,578) | | | | | | (1,393,312) | | | | | | (202,011) | | |
其他運營成本
|
| | | | | | | | | | (78,746) | | | | | | (163,324) | | | | | | (186,685) | | | | | | (27,068) | | |
銷售和營銷費用
|
| | | | | | | | | | (70,972) | | | | | | (124,210) | | | | | | (139,929) | | | | | | (20,288) | | |
一般和行政費用
|
| | | | | | | | | | (131,366) | | | | | | (197,064) | | | | | | (350,009) | | | | | | (50,746) | | |
技術和開發費用
|
| | | | | | | | | | (33,649) | | | | | | (52,121) | | | | | | (66,182) | | | | | | (9,594) | | |
開業前費用
|
| | | | | | | | | | (61,878) | | | | | | (17,595) | | | | | | — | | | | | | — | | |
總運營成本和費用
|
| | | | | | | | | | (1,526,712) | | | | | | (1,973,892) | | | | | | (2,136,117) | | | | | | (309,707) | | |
其他營業收入
|
| |
2(s)、2(w)
|
| | | | 23,429 | | | | | | 22,371 | | | | | | 38,094 | | | | | | 5,523 | | | |||
運營收入
|
| | | | | | | | | | 63,269 | | | | | | 196,056 | | | | | | 164,960 | | | | | | 23,918 | | |
利息收入
|
| | | | | | | | | | 707 | | | | | | 6,722 | | | | | | 14,456 | | | | | | 2,097 | | |
短期投資收益
|
| | | | | | | | | | 11,046 | | | | | | 8,745 | | | | | | 8,455 | | | | | | 1,226 | | |
利息支出
|
| | | | | | | | | | (1,481) | | | | | | (7,937) | | | | | | (6,501) | | | | | | (943) | | |
其他收入(支出),淨額
|
| | | | | | | | | | 1,883 | | | | | | 301 | | | | | | (814) | | | | | | (118) | | |
所得税前收入
|
| | | | | | | | | | 75,424 | | | | | | 203,887 | | | | | | 180,556 | | | | | | 26,180 | | |
所得税費用
|
| | | | 8 | | | | | | (37,602) | | | | | | (64,217) | | | | | | (84,474) | | | | | | (12,248) | | |
淨收入
|
| | | | | | | | | | 37,822 | | | | | | 139,670 | | | | | | 96,082 | | | | | | 13,932 | | |
減去:非控股權益應佔淨虧損
|
| | | | | | | | | | (4,229) | | | | | | (5,384) | | | | | | (2,017) | | | | | | (291) | | |
公司應佔淨收益
|
| | | | | | | | | | 42,051 | | | | | | 145,054 | | | | | | 98,099 | | | | | | 14,223 | | |
減:可贖回A類普通股增加*
|
| | | | 12 | | | | | | (52,881) | | | | | | (15,115) | | | | | | — | | | | | | — | | |
本公司股東可獲得的淨(虧損)收入
|
| | | | | | | | | | (10,830) | | | | | | 129,939 | | | | | | 98,099 | | | | | | 14,223 | | |
淨收入
|
| | | | | | | | | | 37,822 | | | | | | 139,670 | | | | | | 96,082 | | | | | | 13,932 | | |
其他綜合損失
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
扣除零所得税後的外幣折算調整
|
| | | | | | | | | | — | | | | | | (8,947) | | | | | | (1,918) | | | | | | (279) | | |
其他綜合虧損,扣除所得税後的淨額
|
| | | | | | | | | | — | | | | | | (8,947) | | | | | | (1,918) | | | | | | (279) | | |
綜合收益總額
|
| | | | | | | | | | 37,822 | | | | | | 130,723 | | | | | | 94,164 | | | | | | 13,653 | | |
非控制性綜合損失
興趣 |
| | | | | | | | | | (4,229) | | | | | | (5,384) | | | | | | (2,017) | | | | | | (291) | | |
公司應佔綜合收益
|
| | | | | | | | | | 42,051 | | | | | | 136,107 | | | | | | 96,181 | | | | | | 13,944 | | |
每股普通股淨(虧損)收益
|
| | | | 14 | | | | | | | | | | | | | | | | | | | | | | | | | | |
—基本
|
| | | | | | | | | | (0.06) | | | | | | 0.40 | | | | | | 0.26 | | | | | | 0.04 | | |
—稀釋
|
| | | | | | | | | | (0.06) | | | | | | 0.40 | | | | | | 0.26 | | | | | | 0.04 | | |
用於計算
的加權平均普通股
人均淨(損失)收入 共享 |
| | | | 14 | | | | | | | | | | | | | | | | | | | | | | | | | | |
—基本
|
| | | | | | | | | | 171,589,918 | | | | | | 323,163,367 | | | | | | 379,321,522 | | | | | | 379,321,522 | | |
—稀釋
|
| | | | | | | | | | 171,589,918 | | | | | | 323,163,367 | | | | | | 381,598,689 | | | | | | 381,598,689 | | |
| | | | | | | | |
A類
普通 已清算的股份 首選項 |
| |
A類
普通股 |
| |
B類
普通股 |
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
累計
其他 全面 虧損 |
| |
合計
(赤字) 股權 歸因於 致股東 的 公司 |
| |
非
控制 興趣 |
| |
合計
(赤字) 股權 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
備註:
|
| |
數量:
個共享 |
| |
{br]人民幣‘000
|
| |
數量:
個共享 |
| |
{br]人民幣‘000
|
| |
數量:
個共享 |
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |||||||||||||||||||||||||||||||||||||||
2020年1月1日的餘額
|
| | | | | | | | | | 60,912,400 | | | | | | 43 | | | | | | 97,909,001 | | | | | | 74 | | | | | | 73,680,917 | | | | | | 56 | | | | | | — | | | | | | (295,512) | | | | | | — | | | | | | (295,339) | | | | | | (4,418) | | | | | | (299,757) | | |
本年度利潤(虧損)
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 42,051 | | | | | | — | | | | | | 42,051 | | | | | | (4,229) | | | | | | 37,822 | | |
其他綜合收益
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
綜合收益總額
(虧損) |
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 42,051 | | | | | | — | | | | | | 42,051 | | | | | | (4,229) | | | | | | 37,822 | | |
收購非控股權益
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (780) | | | | | | (780) | | |
增加可贖回A類普通股的贖回價值
|
| | | | 12 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (52,881) | | | | | | — | | | | | | (52,881) | | | | | | — | | | | | | (52,881) | | |
2020年12月31日的餘額及
2021年1月1日 |
| | | | | | | | | | 60,912,400 | | | | | | 43 | | | | | | 97,909,001 | | | | | | 74 | | | | | | 73,680,917 | | | | | | 56 | | | | | | — | | | | | | (306,342) | | | | | | — | | | | | | (306,169) | | | | | | (9,427) | | | | | | (315,596) | | |
本年度利潤(虧損)
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 145,054 | | | | | | — | | | | | | 145,054 | | | | | | (5,384) | | | | | | 139,670 | | |
其他全面虧損
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,947) | | | | | | (8,947) | | | | | | — | | | | | | (8,947) | | |
綜合收益總額
(虧損) |
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 145,054 | | | | | | (8,947) | | | | | | 136,107 | | | | | | (5,384) | | | | | | 130,723 | | |
增加可贖回A類普通股的贖回價值
|
| | | | 12 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,115) | | | | | | — | | | | | | (15,115) | | | | | | — | | | | | | (15,115) | | |
將A類重新分類為普通
具有清算優先權的股票 優先權終止時 權限* |
| |
12, 16(b)
|
| | | | (60,912,400) | | | | | | (43) | | | | | | 60,912,400 | | | | | | 43 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | |||
優先權終止時可贖回A類普通股的重新分類**
|
| |
12, 16(b)
|
| | | | — | | | | | | — | | | | | | 153,290,800 | | | | | | 107 | | | | | | — | | | | | | — | | | | | | 896,401 | | | | | | — | | | | | | — | | | | | | 896,508 | | | | | | — | | | | | | 896,508 | | | |||
股份回購
|
| |
16(c)
|
| | | | — | | | | | | — | | | | | | (8,822,664) | | | | | | (6) | | | | | | — | | | | | | — | | | | | | (111,254) | | | | | | — | | | | | | — | | | | | | (111,260) | | | | | | — | | | | | | (111,260) | | | |||
分配給股東
|
| |
16(d)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (20,645) | | | | | | — | | | | | | — | | | | | | (20,645) | | | | | | — | | | | | | (20,645) | | | |||
2021年12月31日的餘額
|
| | | | | | | | | | — | | | | | | — | | | | | | 303,289,537 | | | | | | 218 | | | | | | 73,680,917 | | | | | | 56 | | | | | | 764,502 | | | | | | (176,403) | | | | | | (8,947) | | | | | | 579,426 | | | | | | (14,811) | | | | | | 564,615 | | |
| | | | | | | | |
A類普通
個共享 |
| |
B類普通
個共享 |
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
累計
其他 全面 虧損 |
| |
總股本
歸因於 的股東 公司 |
| |
非
控制 興趣 |
| |
合計
股權 |
| ||||||||||||||||||||||||||||||||||||
| | |
備註:
|
| |
數量:
個共享 |
| |
{br]人民幣‘000
|
| |
數量:
個共享 |
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |||||||||||||||||||||||||||||||||
2022年1月1日的餘額
|
| | | | | | | | | | 303,289,537 | | | | | | 218 | | | | | | 73,680,917 | | | | | | 56 | | | | | | 764,502 | | | | | | (176,403) | | | | | | (8,947) | | | | | | 579,426 | | | | | | (14,811) | | | | | | 564,615 | | |
本年度利潤(虧損)
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 98,099 | | | | | | — | | | | | | 98,099 | | | | | | (2,017) | | | | | | 96,082 | | |
其他全面虧損
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,918) | | | | | | (1,918) | | | | | | — | | | | | | (1,918) | | |
綜合收益總額
(損失) |
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 98,099 | | | | | | (1,918) | | | | | | 96,181 | | | | | | (2,017) | | | | | | 94,164 | | |
收購非控股權益
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,279) | | | | | | — | | | | | | — | | | | | | (7,279) | | | | | | 6,929 | | | | | | (350) | | |
首次公開發行(“IPO”)收益扣除上市後
費用 |
| |
16(a)
|
| | | | 16,387,500 | | | | | | 11 | | | | | | — | | | | | | — | | | | | | 365,773 | | | | | | — | | | | | | — | | | | | | 365,784 | | | | | | — | | | | | | 365,784 | | | |||
基於股份的薪酬
|
| | | | 15 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 163,193 | | | | | | — | | | | | | — | | | | | | 163,193 | | | | | | — | | | | | | 163,193 | | |
2022年12月31日的餘額
|
| | | | | | | | | | 319,677,037 | | | | | | 229 | | | | | | 73,680,917 | | | | | | 56 | | | | | | 1,286,189 | | | | | | (78,304) | | | | | | (10,865) | | | | | | 1,197,305 | | | | | | (9,899) | | | | | | 1,187,406 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
美元‘000
附註2(d) |
| ||||||||||||
經營活動現金流: | | | | | | | | | | | | | | | | | | | | | | | | | |
淨收入
|
| | | | 37,822 | | | | | | 139,670 | | | | | | 96,082 | | | | | | 13,932 | | |
將淨收入與經營活動產生的淨現金進行調整:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 84,955 | | | | | | 93,911 | | | | | | 88,561 | | | | | | 12,840 | | |
ROU資產賬面值減少
|
| | | | — | | | | | | — | | | | | | 268,280 | | | | | | 38,897 | | |
短期投資收益
|
| | | | (11,046) | | | | | | (8,745) | | | | | | (8,455) | | | | | | (1,226) | | |
處置財產和設備淨虧損
|
| | | | — | | | | | | 2,015 | | | | | | 2,022 | | | | | | 293 | | |
無形資產處置淨虧損
|
| | | | — | | | | | | 199 | | | | | | — | | | | | | — | | |
壞賬準備
|
| | | | 3,208 | | | | | | 2,889 | | | | | | 4,737 | | | | | | 687 | | |
遞延所得税(福利)費用
|
| | | | (34,331) | | | | | | (9,396) | | | | | | 10,174 | | | | | | 1,475 | | |
基於股份的薪酬
|
| | | | — | | | | | | — | | | | | | 163,193 | | | | | | 23,661 | | |
經營性資產和負債變動: | | | | | | | | | | | | | | | | | | | | | | | | | |
應收賬款
|
| | | | (63,087) | | | | | | 40,416 | | | | | | (37,475) | | | | | | (5,433) | | |
庫存
|
| | | | (15,726) | | | | | | (28,232) | | | | | | 1,115 | | | | | | 162 | | |
關聯方應付金額
|
| | | | (16,991) | | | | | | (18,345) | | | | | | (1,693) | | | | | | (245) | | |
合同成本
|
| | | | (7,950) | | | | | | (9,805) | | | | | | (4,855) | | | | | | (704) | | |
預付款和其他流動資產
|
| | | | (50,535) | | | | | | (43,466) | | | | | | 33,260 | | | | | | 4,822 | | |
其他資產
|
| | | | (41,535) | | | | | | (8,923) | | | | | | 6,033 | | | | | | 875 | | |
應付賬款
|
| | | | 4,843 | | | | | | 75,514 | | | | | | 23,624 | | | | | | 3,423 | | |
應付關聯方金額
|
| | | | 1,335 | | | | | | (8,225) | | | | | | 1,232 | | | | | | 179 | | |
遞延收入
|
| | | | 43,398 | | | | | | 85,779 | | | | | | (20,807) | | | | | | (3,017) | | |
應付工資和福利
|
| | | | (1,938) | | | | | | 9,624 | | | | | | 8,301 | | | | | | 1,204 | | |
應計費用和其他應付款
|
| | | | 99,913 | | | | | | 64,935 | | | | | | (88,963) | | | | | | (12,898) | | |
應付所得税
|
| | | | 39,579 | | | | | | (15,333) | | | | | | (14,840) | | | | | | (2,153) | | |
經營性租賃負債
|
| | | | — | | | | | | — | | | | | | (274,061) | | | | | | (39,735) | | |
其他非流動負債
|
| | | | 46,756 | | | | | | 53,397 | | | | | | 28,212 | | | | | | 4,090 | | |
經營活動產生的淨現金
|
| | | | 118,670 | | | | | | 417,879 | | | | | | 283,677 | | | | | | 41,129 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
美元‘000
附註2(d) |
| ||||||||||||
投資活動現金流: | | | | | | | | | | | | | | | | | | | | | | | | | |
購買房產和設備的付款
|
| | | | (112,750) | | | | | | (63,973) | | | | | | (36,425) | | | | | | (5,281) | | |
購買無形資產的付款
|
| | | | (1,223) | | | | | | (1,997) | | | | | | (2,805) | | | | | | (407) | | |
購買短期投資的付款
|
| | | | (3,395,902) | | | | | | (4,303,920) | | | | | | (2,931,000) | | | | | | (424,955) | | |
短期投資到期收益
|
| | | | 3,419,348 | | | | | | 4,312,665 | | | | | | 2,778,005 | | | | | | 402,773 | | |
償還第三方貸款
|
| | | | — | | | | | | 15,000 | | | | | | — | | | | | | — | | |
借給第三方的貸款
|
| | | | (15,000) | | | | | | — | | | | | | — | | | | | | — | | |
投資活動中使用的淨現金
|
| | | | (105,527) | | | | | | (42,225) | | | | | | (192,225) | | | | | | (27,870) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | | | | | | | |
收購非控股權益
|
| | | | (780) | | | | | | — | | | | | | (350) | | | | | | (51) | | |
借款收益
|
| | | | 127,507 | | | | | | 218,434 | | | | | | 199,000 | | | | | | 28,852 | | |
償還借款
|
| | | | (78,716) | | | | | | (230,430) | | | | | | (134,480) | | | | | | (19,498) | | |
回購普通股
|
| | | | — | | | | | | (111,260) | | | | | | — | | | | | | — | | |
分配給股東
|
| | | | — | | | | | | (20,645) | | | | | | — | | | | | | — | | |
首次公開募股的收益
|
| | | | — | | | | | | — | | | | | | 400,068 | | | | | | 58,005 | | |
首次公開發行成本的支付
|
| | | | — | | | | | | (17,179) | | | | | | (7,928) | | | | | | (1,149) | | |
融資活動產生(使用)的淨現金
|
| | | | 48,011 | | | | | | (161,080) | | | | | | 456,310 | | | | | | 66,159 | | |
匯率變動對現金和現金等價物以及受限制現金的影響
|
| | | | — | | | | | | (8,181) | | | | | | 2,816 | | | | | | 408 | | |
現金和現金等價物及限制性現金淨增長
|
| | | | 61,154 | | | | | | 206,393 | | | | | | 550,578 | | | | | | 79,826 | | |
年初的現金及現金等價物以及受限制現金
|
| | | | 771,982 | | | | | | 833,136 | | | | | | 1,039,529 | | | | | | 150,718 | | |
期末現金及現金等價物和限制現金
本年度的 |
| | | | 833,136 | | | | | | 1,039,529 | | | | | | 1,590,107 | | | | | | 230,544 | | |
現金流量信息補充披露: | | | | | | | | | | | | | | | | | | | | | | | | | |
繳納所得税
|
| | | | 38,955 | | | | | | 88,946 | | | | | | 82,784 | | | | | | 12,003 | | |
已支付利息
|
| | | | 1,754 | | | | | | 5,701 | | | | | | 4,647 | | | | | | 674 | | |
非現金投融資活動補充披露:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
購置物業和設備的應付款項
|
| | | | 41,941 | | | | | | 38,357 | | | | | | 12,617 | | | | | | 1,829 | | |
應付利息
|
| | | | 2,414 | | | | | | 1,276 | | | | | | 3,130 | | | | | | 454 | | |
首次公開募股的應付費用
|
| | | | — | | | | | | 6,181 | | | | | | 9,177 | | | | | | 1,331 | | |
增加可贖回系列A股的贖回價值
|
| | | | 52,881 | | | | | | 15,115 | | | | | | — | | | | | | — | | |
補充披露現金和現金等價物及
受限現金: |
| | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | 824,546 | | | | | | 1,038,583 | | | | | | 1,589,161 | | | | | | 230,407 | | |
受限現金
|
| | | | 8,590 | | | | | | 946 | | | | | | 946 | | | | | | 137 | | |
現金總額、現金等價物和受限現金
|
| | | | 833,136 | | | | | | 1,039,529 | | | | | | 1,590,107 | | | | | | 230,544 | | |
子公司
|
| |
百分比:
所有權 |
| |
日期:
註冊, 合併或 收購 |
| |
位置
公司註冊 |
| |
少校
操作 |
|
亞朵(天津)酒店管理有限公司有限公司
|
| |
100%
|
| |
2012年8月30日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海亞朵商業管理(集團)有限公司有限公司
|
| |
100%
|
| |
2013年2月17
|
| |
中華人民共和國
|
| |
酒店管理
|
|
Xi安佳多酒店管理有限公司有限公司
|
| |
100%
|
| |
2013年8月30日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
公宇(上海)文化傳播有限公司有限公司
|
| |
100%
|
| |
2014年12月02日
|
| |
中華人民共和國
|
| |
零售管理
|
|
上海青聚投資管理有限公司
有限公司 |
| |
100%
|
| |
2015年7月15日
|
| |
中華人民共和國
|
| |
投資管理
|
|
福州海聯亞朵酒店管理有限公司
有限公司 |
| |
51%
|
| |
2015年9月21日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
成都眾誠雅多酒店管理有限公司有限公司
|
| |
100%
|
| |
2015年11月26日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海宏旺金融信息服務有限公司公司
|
| |
100%
|
| |
2016年1月27日
|
| |
中華人民共和國
|
| |
財務信息
服務管理 |
|
子公司
|
| |
百分比:
所有權 |
| |
日期:
註冊, 合併或 收購 |
| |
位置
公司註冊 |
| |
少校
操作 |
|
上海善快信息技術有限公司有限公司
|
| |
100%
|
| |
2016年02月01日
|
| |
中華人民共和國
|
| |
零售管理
|
|
杭州安多酒店管理有限公司有限公司
|
| |
100%
|
| |
2017年4月20日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海雷多信息技術有限公司有限公司
|
| |
100%
|
| |
2017年3月21日
|
| |
中華人民共和國
|
| |
零售管理
|
|
悦多(上海)公寓管理服務有限公司有限公司
|
| |
80%
|
| |
2017年3月23日
|
| |
中華人民共和國
|
| |
物業管理
|
|
上海耐多酒店管理有限公司有限公司
|
| |
100%
|
| |
2017年7月25日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海舟多酒店管理有限公司有限公司
|
| |
100%
|
| |
2017年08月04日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海誠多信息技術有限公司有限公司
|
| |
100%
|
| |
2017年11月15日
|
| |
中華人民共和國
|
| |
軟件和
技術服務 |
|
北京誠多數據技術有限公司有限公司
|
| |
100%
|
| |
2018年1月22日
|
| |
中華人民共和國
|
| |
技術服務
|
|
上海祥多企業管理有限公司有限公司
|
| |
100%
|
| |
2018年4月13日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海貴多酒店管理有限公司有限公司
|
| |
100%
|
| |
2018年5月8日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
亞朵(上海)旅行社有限公司有限公司
|
| |
100%
|
| |
2018年7月05日
|
| |
中華人民共和國
|
| |
旅行社經營
|
|
廣州眾多酒店管理有限公司有限公司
|
| |
100%
|
| |
2018年7月19日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海班朵酒店管理有限公司有限公司
|
| |
100%
|
| |
2018年10月11日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
北京悦多物業管理有限公司有限公司
|
| |
80%
|
| |
2019年2月13日
|
| |
中華人民共和國
|
| |
物業管理
|
|
上海星多酒店管理有限公司有限公司
|
| |
100%
|
| |
2019年5月24日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海江多信息技術有限公司有限公司
|
| |
100%
|
| |
2019年03月07日
|
| |
中華人民共和國
|
| |
零售管理
|
|
深圳市嬌多酒店管理有限公司有限公司
|
| |
100%
|
| |
2019年3月25日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海惠多酒店管理有限公司有限公司
|
| |
90%
|
| |
2019年7月15日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海明多商業管理有限公司有限公司
|
| |
100%
|
| |
2019年7月18日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海優多酒店管理有限公司有限公司
|
| |
100%
|
| |
2019年7月26日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海銀鐸文化傳播有限公司有限公司
|
| |
100%
|
| |
2020年8月27日
|
| |
中華人民共和國
|
| |
零售管理
|
|
阿圖爾酒店(香港)控股公司,
有限公司 |
| |
100%
|
| |
2021年3月5日
|
| |
香港
|
| |
投資控股
|
|
上海融多商業管理有限公司
|
| |
100%
|
| |
2022年6月13日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
| | |
截至
2021年12月31日 |
| |
效果
採用率 |
| |
截至
2022年1月1日 |
| |||||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | 1,038,583 | | | | | | — | | | | | | 1,038,583 | | |
短期投資
|
| | | | — | | | | | | — | | | | | | — | | |
應收賬款,截至2021年12月31日扣除備付金淨額14,731元
|
| | | | 99,961 | | | | | | — | | | | | | 99,961 | | |
預付款和其他流動資產
|
| | | | 167,161 | | | | | | — | | | | | | 167,161 | | |
關聯方應付金額
|
| | | | 51,937 | | | | | | — | | | | | | 51,937 | | |
庫存
|
| | | | 58,575 | | | | | | — | | | | | | 58,575 | | |
| | |
截至
2021年12月31日 |
| |
效果
採用率 |
| |
截至
2022年1月1日 |
| |||||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |||||||||
流動資產總額
|
| | | | 1,416,217 | | | | | | — | | | | | | 1,416,217 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | |
受限現金
|
| | | | 946 | | | | | | — | | | | | | 946 | | |
合同成本
|
| | | | 62,415 | | | | | | — | | | | | | 62,415 | | |
財產和設備,淨額
|
| | | | 439,015 | | | | | | — | | | | | | 439,015 | | |
經營性租賃使用權資產
|
| | | | — | | | | | | 2,200,280(a) | | | | | | 2,200,280 | | |
無形資產淨值
|
| | | | 3,820 | | | | | | — | | | | | | 3,820 | | |
商譽
|
| | | | 17,446 | | | | | | — | | | | | | 17,446 | | |
其他資產
|
| | | | 182,581 | | | | | | (11,758)(b) | | | | | | 170,823 | | |
遞延納税資產
|
| | | | 122,707 | | | | | | — | | | | | | 122,707 | | |
非流動資產合計
|
| | | | 828,930 | | | | | | 2,188,522 | | | | | | 3,017,452 | | |
總資產
|
| | | | 2,245,147 | | | | | | 2,188,522 | | | | | | 4,433,669 | | |
流動負債 | | | | | | | | | | | | | | | | | | | |
經營租賃負債,流動
|
| | | | — | | | | | | 317,483(c) | | | | | | 317,483 | | |
應付賬款
|
| | | | 161,277 | | | | | | — | | | | | | 161,277 | | |
遞延收入
|
| | | | 233,735 | | | | | | — | | | | | | 233,735 | | |
應付工資和福利
|
| | | | 95,238 | | | | | | — | | | | | | 95,238 | | |
應計費用和其他應付款
|
| | | | 447,380 | | | | | | (6,483)(d) | | | | | | 440,897 | | |
應付所得税
|
| | | | 46,176 | | | | | | — | | | | | | 46,176 | | |
短期借款
|
| | | | 64,808 | | | | | | — | | | | | | 64,808 | | |
長期借款的當期部分
|
| | | | 1,000 | | | | | | — | | | | | | 1,000 | | |
應付關聯方的其他金額
|
| | | | 1,772 | | | | | | — | | | | | | 1,772 | | |
流動負債總額
|
| | | | 1,051,386 | | | | | | 311,000 | | | | | | 1,362,386 | | |
|
| | |
截至
2021年12月31日 |
| |
效果
採用率 |
| |
截至
2022年1月1日 |
| |||||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |||||||||
非流動負債 | | | | | | | | | | | | | | | | | | | |
非流動經營租賃負債
|
| | | | — | | | | | | 2,081,578(c) | | | | | | 2,081,578 | | |
遞延收入
|
| | | | 267,909 | | | | | | — | | | | | | 267,909 | | |
長期借款,非流動部分
|
| | | | 43,630 | | | | | | — | | | | | | 43,630 | | |
其他非流動負債
|
| | | | 317,607 | | | | | | (204,056)(d) | | | | | | 113,551 | | |
非流動負債合計
|
| | | | 629,146 | | | | | | 1,877,522 | | | | | | 2,506,668 | | |
總負債
|
| | | | 1,680,532 | | | | | | 2,188,522 | | | | | | 3,869,054 | | |
股權 | | | | | | | | | | | | | | | | | | | |
A類普通股
|
| | | | 218 | | | | | | — | | | | | | 218 | | |
B類普通股
|
| | | | 56 | | | | | | — | | | | | | 56 | | |
額外實收資本
|
| | | | 764,502 | | | | | | — | | | | | | 764,502 | | |
累計虧損
|
| | | | (176,403) | | | | | | — | | | | | | (176,403) | | |
累計其他綜合損失
|
| | | | (8,947) | | | | | | — | | | | | | (8,947) | | |
公司股東應佔權益總額
|
| | | | 579,426 | | | | | | — | | | | | | 579,426 | | |
非控股權益
|
| | | | (14,811) | | | | | | — | | | | | | (14,811) | | |
總股本
|
| | | | 564,615 | | | | | | — | | | | | | 564,615 | | |
承付款和或有事項
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
總負債和股東權益
|
| | | | 2,245,147 | | | | | | 2,188,522 | | | | | | 4,433,669 | | |
|
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
中國大陸的金融機構 | | | | | | | | | | | | | |
以人民幣計價的 -
|
| | | | 965,855 | | | | | | 1,290,408 | | |
以美元計價的 -
|
| | | | 3,270 | | | | | | 3,541 | | |
中國大陸金融機構持有的現金餘額合計
|
| | | | 969,125 | | | | | | 1,293,949 | | |
香港 | | | | | | | | | | | | | |
以人民幣計價的 -
|
| | | | 9,859 | | | | | | 9,884 | | |
以美元計價的 -
|
| | | | 5,554 | | | | | | 5,990 | | |
香港金融機構持有的現金餘額合計
|
| | | | 15,413 | | | | | | 15,874 | | |
開曼羣島 | | | | | | | | | | | | | |
以人民幣計價的 -
|
| | | | 272 | | | | | | 273 | | |
以美元計價的 -
|
| | | | 53,773 | | | | | | 279,065 | | |
開曼羣島金融機構持有的現金餘額總額
|
| | | | 54,045 | | | | | | 279,338 | | |
金融機構持有的現金和現金等價物餘額合計
|
| | | | 1,038,583 | | | | | | 1,589,161 | | |
|
租賃改進
|
| | 資產的租賃期限和預計使用壽命較短 | |
|
設備、固定裝置和傢俱以及其他固定資產
|
| | 5年 - 10年 | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |||||||||
利息支出總額
|
| | | | 6,130 | | | | | | 9,469 | | | | | | 6,501 | | |
減去:利息支出資本化
|
| | | | (4,649) | | | | | | (1,532) | | | | | | — | | |
利息支出
|
| | | | 1,481 | | | | | | 7,937 | | | | | | 6,501 | | |
|
購買的軟件
|
| | 5年 | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
年初餘額
|
| | | | 3,429 | | | | | | 3,597 | | |
增值費用
|
| | | | 168 | | | | | | 176 | | |
年終餘額
|
| | | | 3,597 | | | | | | 3,773 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
預付租金和物業管理費
|
| | | | 12,112 | | | | | | 5,467 | | |
購買商品和服務的預付款
|
| | | | 12,247 | | | | | | 5,990 | | |
增值税可退還
|
| | | | 25,425 | | | | | | 23,183 | | |
代表莊園酒店的應收賬款(I)
|
| | | | 103,495 | | | | | | 81,473 | | |
合同資產(附註13(B))
|
| | | | 7,171 | | | | | | 8,741 | | |
存款
|
| | | | 2,904 | | | | | | 2,165 | | |
其他
|
| | | | 6,931 | | | | | | 10,006 | | |
小計
|
| | | | 170,285 | | | | | | 137,025 | | |
減去:壞賬準備
|
| | | | (3,124) | | | | | | (3,124) | | |
合計
|
| | | | 167,161 | | | | | | 133,901 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
年初
|
| | | | 3,441 | | | | | | 3,124 | | |
本年度的免税額
|
| | | | 3,124 | | | | | | — | | |
年內備抵核銷
|
| | | | (3,441) | | | | | | — | | |
年底
|
| | | | 3,124 | | | | | | 3,124 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
長期租賃押金
|
| | | | 75,604 | | | | | | 75,954 | | |
合同資產(附註13(B))
|
| | | | 62,615 | | | | | | 58,288 | | |
增值税可退還
|
| | | | 8,800 | | | | | | 6,744 | | |
購置物業和設備的預付款
|
| | | | 444 | | | | | | 349 | | |
遞延租金初始直接成本
|
| | | | 11,758 | | | | | | — | | |
推遲首次公開募股相關成本
|
| | | | 23,360 | | | | | | — | | |
合計
|
| | | | 182,581 | | | | | | 141,335 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
成本: | | | | | | | | | | | | | |
租賃改進
|
| | | | 452,030 | | | | | | 443,695 | | |
設備、固定裝置和傢俱以及其他固定資產
|
| | | | 407,259 | | | | | | 420,004 | | |
總成本
|
| | | | 859,289 | | | | | | 863,699 | | |
減去:累計折舊
|
| | | | (420,274) | | | | | | (503,399) | | |
財產和設備,淨額
|
| | | | 439,015 | | | | | | 360,300 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
購買的軟件
|
| | | | 8,250 | | | | | | 11,055 | | |
總成本
|
| | | | 8,250 | | | | | | 11,055 | | |
減去:累計攤銷
|
| | | | (4,430) | | | | | | (5,518) | | |
無形資產淨值
|
| | | | 3,820 | | | | | | 5,537 | | |
| | |
{br]人民幣‘000
|
| |||
截至2013年12月31日的年度 | | | | | | | |
2023
|
| | | | 1,978 | | |
2024
|
| | | | 1,419 | | |
2025
|
| | | | 1,173 | | |
2026
|
| | | | 616 | | |
2027
|
| | | | 351 | | |
合計
|
| | | | 5,537 | | |
| | |
截至
2022年12月31日 |
| |||
| | |
{br]人民幣‘000
|
| |||
資產 | | | | | | | |
經營性租賃使用權資產
|
| | | | 1,932,000 | | |
負債 | | | | | | | |
當前 | | | | | | | |
經營性租賃負債
|
| | | | 319,598 | | |
非當前 | | | | | | | |
經營性租賃負債
|
| | | | 1,805,402 | | |
租賃總負債
|
| | | | 2,125,000 | | |
| | |
年終了
2022年12月31日 |
| |
科目分類
|
| |||
| | |
{br]人民幣‘000
|
| | | | |||
運營租賃成本
|
| | | | 362,689 | | | |
酒店運營成本、其他運營成本、一般和行政費用
|
|
可變租賃成本(A)
|
| | | | (20,684) | | | | 酒店運營成本、其他運營成本 | |
轉租收入
|
| | | | (9,019) | | | | 零售收入和其他 | |
總租賃成本
|
| | | | 332,986 | | | | | |
| | |
年終了
2022年12月31日 |
| |||
| | |
{br]人民幣‘000
|
| |||
計入租賃負債的金額所支付的現金: | | | | | | | |
經營租賃產生的營運現金流
|
| | | | 341,348 | | |
| | |
截至
2022年12月31日 |
| |||
租賃期限和折扣率 | | | | | | | |
加權平均剩餘租期(年) | | | | | | | |
經營租賃
|
| | | | 7.82 | | |
加權平均貼現率 | | | | | | | |
經營租賃
|
| | | | 4.39% | | |
| | |
{br]人民幣‘000
|
| |||
2023
|
| | | | 404,020 | | |
2024
|
| | | | 341,576 | | |
2025
|
| | | | 304,923 | | |
2026
|
| | | | 284,170 | | |
之後
|
| | | | 1,175,366 | | |
未貼現租賃付款總額
|
| | | | 2,510,055 | | |
減:估算利息(a)
|
| | | | (385,055) | | |
租賃負債現值
|
| | | | 2,125,000 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |||||||||
當期所得税支出
|
| | | | 71,933 | | | | | | 73,613 | | | | | | 74,300 | | |
遞延所得税(福利)費用
|
| | | | (34,331) | | | | | | (9,396) | | | | | | 10,174 | | |
合計
|
| | | | 37,602 | | | | | | 64,217 | | | | | | 84,474 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |||||||||
所得税前收入
|
| | | | 75,424 | | | | | | 203,887 | | | | | | 180,556 | | |
計算預期税費
|
| | | | 18,856 | | | | | | 50,972 | | | | | | 45,139 | | |
因以下原因增加(減少)所得税: | | | | | | | | | | | | | | | | | | | |
不可扣除的費用
|
| | | | 1,952 | | | | | | 2,721 | | | | | | 1,619 | | |
研發費用的附加扣除
|
| | | | (1,629) | | | | | | (9,922) | | | | | | (8,714) | | |
基於股份的薪酬
|
| | | | — | | | | | | — | | | | | | 40,798 | | |
税務損失到期
|
| | | | — | | | | | | — | | | | | | 2,800 | | |
估值免税額變動
|
| | | | 17,905 | | | | | | 19,066 | | | | | | 1,085 | | |
其他
|
| | | | 518 | | | | | | 1,380 | | | | | | 1,747 | | |
合計
|
| | | | 37,602 | | | | | | 64,217 | | | | | | 84,474 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
遞延税項資產(負債) | | | | | | | | | | | | | |
税損結轉
|
| | | | 81,376 | | | | | | 77,103 | | |
壞賬準備
|
| | | | 5,339 | | | | | | 6,523 | | |
應計工資和其他費用
|
| | | | 7,972 | | | | | | 8,783 | | |
遞延收入
|
| | | | 73,473 | | | | | | 74,816 | | |
合同成本
|
| | | | (15,604) | | | | | | (16,818) | | |
遞延租金
|
| | | | 6,117 | | | | | | — | | |
遞延租金初始直接成本
|
| | | | (2,939) | | | | | | — | | |
經營性租賃負債
|
| | | | — | | | | | | 486,083 | | |
經營性租賃使用權資產
|
| | | | — | | | | | | (483,000) | | |
財產和設備
|
| | | | 41,438 | | | | | | 33,280 | | |
其他
|
| | | | 1,890 | | | | | | 3,203 | | |
遞延税金總額
|
| | | | 199,062 | | | | | | 189,973 | | |
遞延税項資產計價準備
|
| | | | (76,355) | | | | | | (77,440) | | |
遞延税項資產,扣除估值免税額後的淨額
|
| | | | 122,707 | | | | | | 112,533 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
遞延納税資產
|
| | | | 122,707 | | | | | | 112,533 | | |
遞延納税義務
|
| | | | — | | | | | | — | | |
遞延税金淨資產
|
| | | | 122,707 | | | | | | 112,533 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
年初餘額
|
| | | | 57,289 | | | | | | 76,355 | | |
本年度新增
|
| | | | 19,066 | | | | | | 3,885 | | |
因税損到期結轉而減少的税額
|
| | | | — | | | | | | (2,800) | | |
年終餘額
|
| | | | 76,355 | | | | | | 77,440 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
存款
|
| | | | 46,961 | | | | | | 53,203 | | |
代表莊園酒店收到的付款(I)
|
| | | | 287,516 | | | | | | 199,395 | | |
遞延租金
|
| | | | 6,483 | | | | | | — | | |
增值税和其他應繳税款
|
| | | | 22,120 | | | | | | 19,871 | | |
購置物業和設備的應付款項
|
| | | | 38,357 | | | | | | 12,617 | | |
其他
|
| | | | 45,943 | | | | | | 45,196 | | |
合計
|
| | | | 447,380 | | | | | | 330,282 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
短期借款: | | | | | | | | | | | | | |
銀行貸款(一)
|
| | | | 62,000 | | | | | | 141,000 | | |
第三方貸款
|
| | | | 2,808 | | | | | | 1,828 | | |
合計
|
| | | | 64,808 | | | | | | 142,828 | | |
長期借款的當期部分: | | | | | | | | | | | | | |
銀行貸款(一)
|
| | | | 1,000 | | | | | | 29,130 | | |
合計
|
| | | | 1,000 | | | | | | 29,130 | | |
長期借款,非流動部分: | | | | | | | | | | | | | |
銀行貸款(一)
|
| | | | 41,630 | | | | | | — | | |
第三方貸款
|
| | | | 2,000 | | | | | | 2,000 | | |
合計
|
| | | | 43,630 | | | | | | 2,000 | | |
| | |
{br]人民幣‘000
|
| |||
截至2013年12月31日的年度 | | | | | | | |
2023
|
| | | | 29,130 | | |
2024
|
| | | | — | | |
2025
|
| | | | 500 | | |
2026
|
| | | | 200 | | |
2027年及以後
|
| | | | 1,300 | | |
合計
|
| | | | 31,130 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
從加盟商收到的押金
|
| | | | 107,034 | | | | | | 129,101 | | |
遞延租金
|
| | | | 204,056 | | | | | | — | | |
資產報廢債務(附註2(T))
|
| | | | 3,597 | | | | | | 3,773 | | |
其他
|
| | | | 2,920 | | | | | | 8,889 | | |
合計
|
| | | | 317,607 | | | | | | 141,763 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
年初餘額
|
| | | | 661,012 | | | | | | 713,893 | | |
增值到贖回價值
|
| | | | 52,881 | | | | | | 15,115 | | |
可贖回A類普通股重新分類為A類普通股
個共享 |
| | | | — | | | | | | (729,008) | | |
年終餘額
|
| | | | 713,893 | | | | | | — | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |||||||||
預付特許經營費
|
| | | | 29,841 | | | | | | 32,356 | | | | | | 38,066 | | |
持續加盟費
|
| | | | 351,933 | | | | | | 554,227 | | | | | | 757,158 | | |
酒店用品和其他產品的銷售
|
| | | | 421,217 | | | | | | 514,557 | | | | | | 516,865 | | |
與加盟商的其他交易
|
| | | | 123,316 | | | | | | 119,161 | | | | | | 48,754 | | |
馬納基酒店收入
|
| | | | 926,307 | | | | | | 1,220,301 | | | | | | 1,360,843 | | |
客房收入
|
| | | | 457,173 | | | | | | 579,946 | | | | | | 505,557 | | |
餐飲收入
|
| | | | 36,244 | | | | | | 43,641 | | | | | | 43,313 | | |
其他
|
| | | | 3,053 | | | | | | 6,651 | | | | | | 4,059 | | |
租賃酒店收入
|
| | | | 496,470 | | | | | | 630,238 | | | | | | 552,929 | | |
零售收入
|
| | | | 70,877 | | | | | | 191,596 | | | | | | 253,607 | | |
其他 | | | | | 72,898 | | | | | | 105,442 | | | | | | 95,604 | | |
合計 | | | | | 1,566,552 | | | | | | 2,147,577 | | | | | | 2,262,983 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
應收賬款
|
| | | | 114,692 | | | | | | 152,167 | | |
減去:壞賬準備
|
| | | | (14,731) | | | | | | (19,468) | | |
應收賬款淨額
|
| | | | 99,961 | | | | | | 132,699 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
年初
|
| | | | 14,966 | | | | | | 14,731 | | |
年內的備抵(沖銷)
|
| | | | (235) | | | | | | 4,737 | | |
年底
|
| | | | 14,731 | | | | | | 19,468 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
當前
|
| | | | 7,171 | | | | | | 8,741 | | |
非當前
|
| | | | 62,615 | | | | | | 58,288 | | |
合同資產
|
| | | | 69,786 | | | | | | 67,029 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
當前
|
| | | | 233,735 | | | | | | 202,996 | | |
非當前
|
| | | | 267,909 | | | | | | 277,841 | | |
合同責任
|
| | | | 501,644 | | | | | | 480,837 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
預付特許經營費
|
| | | | 303,216 | | | | | | 319,537 | | |
酒店用品和其他產品的銷售預付款
|
| | | | 111,633 | | | | | | 92,144 | | |
忠誠度計劃
|
| | | | 48,691 | | | | | | 36,877 | | |
其他
|
| | | | 38,104 | | | | | | 32,279 | | |
遞延收入
|
| | | | 501,644 | | | | | | 480,837 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |||||||||
分子: | | | | | | | | | | | | | | | | | | | |
公司應佔淨收益
|
| | | | 42,051 | | | | | | 145,054 | | | | | | 98,099 | | |
可贖回A類普通股的贖回價值增加(i)
|
| | | | (52,881) | | | | | | (15,115) | | | | | | — | | |
普通股可得淨(虧損)收入
|
| | | | (10,830) | | | | | | 129,939 | | | | | | 98,099 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |||||||||
分母: | | | | | | | | | | | | | | | | | | | |
普通股加權平均數(用於基本計算)
|
| | | | 171,589,918 | | | | | | 323,163,367(Iii) | | | | | | 379,321,522 | | |
以股份為基礎的獎勵的攤薄影響(iv)
|
| | | | — | | | | | | — | | | | | | 2,277,167 | | |
已發行普通股和潛在攤薄普通股加權平均數(用於攤薄計算)
|
| | | | 171,589,918(Ii) | | | | | | 323,163,367 | | | | | | 381,598,689 | | |
每股普通股基本淨(虧損)收益(人民幣)
|
| | | | (0.06) | | | | | | 0.40 | | | | | | 0.26 | | |
稀釋後每股普通股淨(虧損)收益(人民幣)
|
| | | | (0.06) | | | | | | 0.40 | | | | | | 0.26 | | |
|
| | |
數量:
股票期權 |
| |
加權
平均 行權價 |
| |
加權
剩餘 合同合同 年 |
| |
聚合
固有的 值 |
| ||||||||||||
| | | | | | | | |
(人民幣)
|
| | | | | | | |
(人民幣‘000)
|
| ||||||
2022年1月1日業績突出
|
| | | | 17,740,297 | | | | | | 5.06 | | | | | | 9.24 | | | | | | 473,237 | | |
授予 | | | | | | | | | | | | | | | | | | | | | | | | | |
—IPO之前
|
| | | | 640,095 | | | | | | 10.33 | | | | | | — | | | | | | — | | |
—上市後
|
| | | | 3,628,971 | | | | | | 8.41 | | | | | | — | | | | | | — | | |
沒收
|
| | | | (564,432) | | | | | | 5.35 | | | | | | — | | | | | | — | | |
在2022年12月31日表現突出
|
| | | | 21,444,931 | | | | | | 5.78 | | | | | | 8.35 | | | | | | 764,494 | | |
自2022年12月31日起可行使
|
| | | | 19,681,140 | | | | | | 5.52 | | | | | | 8.56 | | | | | | 706,750 | | |
| | |
2020
|
| |
2021
|
| |
2022
|
|
無風險收益率(1)
|
| |
2.90%~3.10%
|
| |
1.70%~3.20%
|
| |
3.10%~4.00%
|
|
波動性(2) | | |
34.30%~34.40%
|
| |
34.61%~37.64%
|
| |
38.98%~40.44%
|
|
預期股息收益率(3)
|
| |
0%
|
| |
0%
|
| |
0%
|
|
普通股公允價值(人民幣)(4)
|
| |
10.54~10.93
|
| |
11.93~31.74
|
| |
28.80~43.56
|
|
多(5)次鍛鍊
|
| |
2.2
|
| |
2.2
|
| |
2.2
|
|
預期期限(6)
|
| |
10
|
| |
10
|
| |
10
|
|
| | |
年終了
2022年12月31日 |
| |||
| | |
{br]人民幣‘000
|
| |||
酒店運營成本
|
| | | | 2,111 | | |
銷售和營銷費用
|
| | | | 618 | | |
一般和行政費用
|
| | | | 160,464 | | |
合計
|
| | | | 163,193 | | |
當事人名稱
|
| |
關係
|
|
Trip.com (統稱“攜程集團”) |
| | 公司大股東的最終母公司 | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |||||||||
代表集團收取的酒店預訂費 | | | | | | | | | | | | | | | | | | | |
攜程集團
|
| | | | 257,963 | | | | | | 588,238 | | | | | | 692,771 | | |
酒店預訂服務費 | | | | | | | | | | | | | | | | | | | |
攜程集團
|
| | | | 14,473 | | | | | | 21,276 | | | | | | 11,334 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
關聯方應付金額 | | | | | | | | | | | | | |
攜程集團
|
| | | | 51,937 | | | | | | 53,630 | | |
應付關聯方金額 | | | | | | | | | | | | | |
攜程集團
|
| | | | 1,772 | | | | | | 3,004 | | |
| | |
備註:
|
| |
截至
12月31日 2022 |
| |
截至
3月31日 2023 |
| |
截至
3月31日 2023 |
| |||||||||
| | | | | |
人民幣
|
| |
人民幣
|
| |
美元
(注2(B)) |
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | | | | 1,589,161 | | | | | | 1,974,927 | | | | | | 287,572 | | |
短期投資
|
| | | | | | | 157,808 | | | | | | 158,374 | | | | | | 23,061 | | |
應收賬款,扣除備抵人民幣19,468元及
截至2022年12月31日和2023年3月31日,人民幣19,243元, 分別為 和 |
| |
11(b)
|
| | | | 132,699 | | | | | | 114,465 | | | | | | 16,667 | | |
預付款和其他流動資產
|
| |
3
|
| | | | 133,901 | | | | | | 222,112 | | | | | | 32,342 | | |
關聯方應付金額
|
| |
15(b)
|
| | | | 53,630 | | | | | | 102,885 | | | | | | 14,981 | | |
庫存
|
| | | | | | | 57,460 | | | | | | 65,079 | | | | | | 9,476 | | |
流動資產總額
|
| | | | | | | 2,124,659 | | | | | | 2,637,842 | | | | | | 384,099 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | |
受限現金
|
| | | | | | | 946 | | | | | | 946 | | | | | | 138 | | |
合同成本
|
| |
11(d)
|
| | | | 67,270 | | | | | | 72,278 | | | | | | 10,524 | | |
財產和設備,淨額
|
| |
4
|
| | | | 360,300 | | | | | | 342,562 | | | | | | 49,881 | | |
經營性租賃使用權資產
|
| |
6
|
| | | | 1,932,000 | | | | | | 1,868,615 | | | | | | 272,091 | | |
無形資產淨值
|
| |
5
|
| | | | 5,537 | | | | | | 5,238 | | | | | | 763 | | |
商譽
|
| | | | | | | 17,446 | | | | | | 17,446 | | | | | | 2,540 | | |
其他資產
|
| |
3
|
| | | | 141,335 | | | | | | 147,000 | | | | | | 21,405 | | |
遞延納税資產
|
| | | | | | | 112,533 | | | | | | 107,509 | | | | | | 15,655 | | |
非流動資產合計
|
| | | | | | | 2,637,367 | | | | | | 2,561,594 | | | | | | 372,997 | | |
總資產
|
| | | | | | | 4,762,026 | | | | | | 5,199,436 | | | | | | 757,096 | | |
| | |
備註:
|
| |
截至
12月31日 2022 |
| |
截至
3月31日 2023 |
| |
截至
3月31日 2023 |
| |||||||||
| | | | | |
人民幣
|
| |
人民幣
|
| |
美元
(注2(B)) |
| |||||||||
流動負債 | | | | | | | | | | | | | | | | | | | | | | |
經營租賃負債,流動
|
| |
6
|
| | | | 319,598 | | | | | | 321,370 | | | | | | 46,795 | | |
應付賬款
|
| | | | | | | 184,901 | | | | | | 217,904 | | | | | | 31,731 | | |
遞延收入,當前
|
| |
11(b)
|
| | | | 202,996 | | | | | | 228,812 | | | | | | 33,318 | | |
應付工資和福利
|
| | | | | | | 103,539 | | | | | | 92,770 | | | | | | 13,508 | | |
應計費用和其他應付款
|
| |
8
|
| | | | 330,282 | | | | | | 532,373 | | | | | | 77,520 | | |
應付所得税
|
| | | | | | | 31,336 | | | | | | 61,049 | | | | | | 8,889 | | |
短期借款
|
| |
9
|
| | | | 142,828 | | | | | | 181,848 | | | | | | 26,479 | | |
長期借款的當期部分
|
| |
9
|
| | | | 29,130 | | | | | | 29,130 | | | | | | 4,242 | | |
應付關聯方金額
|
| |
15(b)
|
| | | | 3,004 | | | | | | 5,607 | | | | | | 816 | | |
流動負債總額
|
| | | | | | | 1,347,614 | | | | | | 1,670,863 | | | | | | 243,298 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | |
非流動經營租賃負債
|
| |
6
|
| | | | 1,805,402 | | | | | | 1,742,358 | | | | | | 253,707 | | |
遞延收入,非當期收入
|
| |
11(b)
|
| | | | 277,841 | | | | | | 290,302 | | | | | | 42,271 | | |
長期借款,非流動部分
|
| |
9
|
| | | | 2,000 | | | | | | 2,000 | | | | | | 291 | | |
其他非流動負債
|
| |
10
|
| | | | 141,763 | | | | | | 149,963 | | | | | | 21,836 | | |
非流動負債合計
|
| | | | | | | 2,227,006 | | | | | | 2,184,623 | | | | | | 318,105 | | |
總負債
|
| | | | | | | 3,574,620 | | | | | | 3,855,486 | | | | | | 561,403 | | |
| | |
備註:
|
| |
截至
12月31日 2022 |
| |
截至
3月31日 2023 |
| |
截至
3月31日 2023 |
| |||||||||
| | | | | |
人民幣
|
| |
人民幣
|
| |
美元
注2(B)) |
| |||||||||
股東權益 | | | | | | | | | | | | | | | | | | | | | | |
A類普通股(面值0.0001美元;2,900,000,000股授權股;319,677,037股已發行和流通股)
|
| |
14
|
| | | | 229 | | | | | | 229 | | | | | | 33 | | |
B類普通股(面值0.0001美元;1億美元
授權股;已發行73,680,917股, 未完成) |
| |
14
|
| | | | 56 | | | | | | 56 | | | | | | 8 | | |
額外實收資本
|
| | | | | | | 1,286,189 | | | | | | 1,427,769 | | | | | | 207,899 | | |
累計虧損
|
| | | | | | | (78,304) | | | | | | (61,457) | | | | | | (8,949) | | |
累計其他綜合損失
|
| | | | | | | (10,865) | | | | | | (12,945) | | | | | | (1,885) | | |
公司股東應佔權益總額
|
| | | | | | | 1,197,305 | | | | | | 1,353,652 | | | | | | 197,106 | | |
非控股權益
|
| | | | | | | (9,899) | | | | | | (9,702) | | | | | | (1,413) | | |
股東權益合計
|
| | | | | | | 1,187,406 | | | | | | 1,343,950 | | | | | | 195,693 | | |
承付款和或有事項
|
| |
16
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
總負債和股東權益
|
| | | | | | | 4,762,026 | | | | | | 5,199,436 | | | | | | 757,096 | | |
| | | | | |
截至3月31日的三個月,
|
| |||||||||||||||
| | |
備註:
|
| |
2022
|
| |
2023
|
| |
2023
|
| |||||||||
| | | | | |
人民幣
|
| |
人民幣
|
| |
美元
(注2(B)) |
| |||||||||
收入:
|
| |
11
|
| | | | | | | | | | | | | | | | | | |
馬納基酒店
|
| | | | | | | 273,805 | | | | | | 446,798 | | | | | | 65,059 | | |
租用的酒店
|
| | | | | | | 111,581 | | | | | | 187,310 | | | | | | 27,274 | | |
零售收入和其他
|
| | | | | | | 66,728 | | | | | | 139,828 | | | | | | 20,361 | | |
淨收入
|
| | | | | | | 452,114 | | | | | | 773,936 | | | | | | 112,694 | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | |
酒店運營成本
|
| | | | | | | (323,168) | | | | | | (381,632) | | | | | | (55,570) | | |
其他運營成本
|
| | | | | | | (31,923) | | | | | | (71,654) | | | | | | (10,434) | | |
銷售和營銷費用
|
| | | | | | | (23,776) | | | | | | (56,009) | | | | | | (8,156) | | |
一般和行政費用
|
| | | | | | | (45,518) | | | | | | (193,204) | | | | | | (28,133) | | |
技術和開發費用
|
| | | | | | | (17,808) | | | | | | (16,790) | | | | | | (2,445) | | |
總運營成本和費用
|
| | | | | | | (442,193) | | | | | | (719,289) | | | | | | (104,738) | | |
其他營業收入
|
| | | | | | | 3,099 | | | | | | 7,230 | | | | | | 1,053 | | |
運營收入
|
| | | | | | | 13,020 | | | | | | 61,877 | | | | | | 9,009 | | |
利息收入
|
| | | | | | | 1,917 | | | | | | 4,843 | | | | | | 705 | | |
短期投資收益
|
| | | | | | | 1,760 | | | | | | 4,110 | | | | | | 598 | | |
短期投資公允價值變動
|
| | | | | |
|
—
|
| | | | | 1,244 | | | | | | 181 | | |
利息支出
|
| | | | | | | (1,490) | | | | | | (1,927) | | | | | | (281) | | |
其他(費用)收入,淨額
|
| | | | | | | (53) | | | | | | 551 | | | | | | 80 | | |
所得税前收入
|
| | | | | | | 15,154 | | | | | | 70,698 | | | | | | 10,292 | | |
所得税費用
|
| |
7
|
| | | | (7,944) | | | | | | (52,626) | | | | | | (7,663) | | |
淨收入
|
| | | | | | | 7,210 | | | | | | 18,072 | | | | | | 2,629 | | |
減:非控股權益應佔淨(虧損)收入
|
| | | | | | | (614) | | | | | | 197 | | | | | | 26 | | |
公司應佔淨收益
|
| | | | | | | 7,824 | | | | | | 17,875 | | | | | | 2,603 | | |
淨收入
|
| | | | | | | 7,210 | | | | | | 18,072 | | | | | | 2,629 | | |
其他全面虧損 | | | | | | | | | | | | | | | | | | | | | | |
扣除零所得税後的外幣折算調整
|
| | | | | | | (219) | | | | | | (2,080) | | | | | | (303) | | |
其他綜合虧損,扣除所得税後的淨額
|
| | | | | | | (219) | | | | | | (2,080) | | | | | | (303) | | |
綜合收益總額
|
| | | | | | | 6,991 | | | | | | 15,992 | | | | | | 2,326 | | |
非控股權益應佔全面(虧損)收入
|
| | | | | | | (614) | | | | | | 197 | | | | | | 26 | | |
公司應佔綜合收益
|
| | | | | | | 7,605 | | | | | | 15,795 | | | | | | 2,300 | | |
每股普通股淨收入
|
| |
12
|
| | | | | | | | | | | | | | | | | | |
—基本
|
| | | | | | | 0.02 | | | | | | 0.05 | | | | | | 0.01 | | |
—稀釋
|
| | | | | | | 0.02 | | | | | | 0.04 | | | | | | 0.01 | | |
計算淨值時使用的加權平均普通股
每股普通股收益 |
| | | | | | | | | | | | | | | | | | | | | |
—基本
|
| |
12
|
| | | | 376,970,454 | | | | | | 393,958,225 | | | | | | 393,958,225 | | |
—稀釋
|
| | | | | | | 376,970,454 | | | | | | 412,310,616 | | | | | | 412,310,616 | | |
| | |
截至3月31日的三個月,
|
| |||||||||||||||
| | |
2022
|
| |
2023
|
| |
2023
|
| |||||||||
| | |
人民幣
|
| |
人民幣
|
| |
美元
(注2(B)) |
| |||||||||
經營活動現金流: | | | | | | | | | | | | | | | | | | | |
經營活動產生之現金淨額(使用)。
|
| | | | (75,202) | | | | | | 361,657 | | | | | | 52,664 | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | |
購買房產和設備的付款
|
| | | | (8,907) | | | | | | (17,619) | | | | | | (2,566) | | |
購買無形資產的付款
|
| | | | (378) | | | | |
|
—
|
| | | |
|
—
|
| |
購買短期投資的付款
|
| | | | (672,850) | | | | | | (1,328,350) | | | | | | (193,423) | | |
短期投資到期收益
|
| | | | 674,610 | | | | | | 1,332,460 | | | | | | 194,021 | | |
投資活動中使用的淨現金
|
| | | | (7,525) | | | | | | (13,509) | | | | | | (1,968) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | |
借款收益
|
| | | | 58,000 | | | | | | 40,000 | | | | | | 5,824 | | |
償還借款
|
| | | | (1,230) | | | | | | (980) | | | | | | (143) | | |
首次公開發行成本的支付
|
| | | | (318) | | | | |
|
—
|
| | | |
|
—
|
| |
融資活動產生的淨現金
|
| | | | 56,452 | | | | | | 39,020 | | | | | | 5,681 | | |
匯率變動對現金和現金等價物以及受限制現金的影響
|
| | | | (717) | | | | | | (1,402) | | | | | | (205) | | |
現金和現金等價物淨(減)增及受限
現金 |
| | | | (26,992) | | | | | | 385,766 | | | | | | 56,172 | | |
期初現金及現金等價物以及受限制現金
|
| | | | 1,039,529 | | | | | | 1,590,107 | | | | | | 231,538 | | |
現金及現金等價物以及受限制現金
期間 |
| | | | 1,012,537 | | | | | | 1,975,873 | | | | | | 287,710 | | |
現金流量信息補充披露: | | | | | | | | | | | | | | | | | | | |
繳納所得税
|
| | | | 4,623 | | | | | | 17,708 | | | | | | 2,578 | | |
已支付利息
|
| | | | 1,337 | | | | | | 2,549 | | | | | | 371 | | |
補充披露非現金投融資活動: | | | | | | | | | | | | | | | | | | | |
購置物業和設備的應付款項
|
| | | | 25,241 | | | | | | 8,092 | | | | | | 1,178 | | |
應付利息。
|
| | | | 3,426 | | | | | | 2,508 | | | | | | 365 | | |
首次公開募股的應付費用
|
| | | | 8,591 | | | | |
|
—
|
| | | |
|
—
|
| |
補充披露現金和現金等價物以及受限現金:
|
| | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | 1,011,591 | | | | | | 1,974,927 | | | | | | 287,572 | | |
受限現金
|
| | | | 946 | | | | | | 946 | | | | | | 138 | | |
現金和現金等價物合計,以及受限現金
|
| | | | 1,012,537 | | | | | | 1,975,873 | | | | | | 287,710 | | |
子公司
|
| |
百分比:
所有權 |
| |
日期:
註冊, 合併或 收購 |
| |
位置
公司註冊 |
| |
少校
操作 |
|
亞朵(天津)酒店管理有限公司有限公司
|
| |
100%
|
| |
2012年8月30日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海亞朵商業管理(集團)有限公司
有限公司 |
| |
100%
|
| |
2013年2月17日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
Xi安佳多酒店管理有限公司有限公司
|
| |
100%
|
| |
2013年8月30日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
公宇(上海)文化傳播有限公司有限公司
|
| |
100%
|
| |
2014年12月02日
|
| |
中華人民共和國
|
| |
零售管理
|
|
上海青聚投資管理有限公司有限公司
|
| |
100%
|
| |
2015年7月15日
|
| |
中華人民共和國
|
| |
投資管理
|
|
福州海聯亞朵酒店管理有限公司有限公司
|
| |
51%
|
| |
2015年9月21日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
成都眾誠雅多酒店管理有限公司有限公司
|
| |
100%
|
| |
2015年11月26日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
子公司
|
| |
百分比:
所有權 |
| |
日期:
註冊, 合併或 收購 |
| |
位置
公司註冊 |
| |
少校
操作 |
|
上海宏旺金融信息服務有限公司有限公司
|
| |
100%
|
| |
2016年1月27日
|
| |
中華人民共和國
|
| |
財務信息
服務管理 |
|
上海善快信息技術有限公司有限公司
|
| |
100%
|
| |
2016年02月01日
|
| |
中華人民共和國
|
| |
零售管理
|
|
杭州安多酒店管理有限公司有限公司
|
| |
100%
|
| |
2017年4月20日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海雷多信息技術有限公司有限公司 | | |
100%
|
| |
2017年3月21日
|
| |
中華人民共和國
|
| |
零售管理
|
|
悦多(上海)公寓管理服務有限公司有限公司
|
| |
80%
|
| |
2017年3月23日
|
| |
中華人民共和國
|
| |
物業管理
|
|
上海耐多酒店管理有限公司有限公司
|
| |
100%
|
| |
2017年7月25日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海舟多酒店管理有限公司有限公司
|
| |
100%
|
| |
2017年08月04日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海誠多信息技術有限公司有限公司
|
| |
100%
|
| |
2017年11月15日
|
| |
中華人民共和國
|
| |
軟件和
技術服務 |
|
北京誠多數據技術有限公司有限公司
|
| |
100%
|
| |
2018年1月22日
|
| |
中華人民共和國
|
| |
技術服務
|
|
上海祥多企業管理有限公司有限公司
|
| |
100%
|
| |
2018年4月13日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海貴多酒店管理有限公司有限公司
|
| |
100%
|
| |
2018年5月8日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
亞朵(上海)旅行社有限公司有限公司
|
| |
100%
|
| |
2018年7月05日
|
| |
中華人民共和國
|
| |
旅行社經營
|
|
廣州眾多酒店管理有限公司有限公司
|
| |
100%
|
| |
2018年7月19日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海班朵酒店管理有限公司有限公司
|
| |
100%
|
| |
2018年10月11日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
北京悦多物業管理有限公司有限公司
|
| |
80%
|
| |
2019年2月13日
|
| |
中華人民共和國
|
| |
物業管理
|
|
上海星多酒店管理有限公司有限公司
|
| |
100%
|
| |
2019年5月24日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海江多信息技術有限公司有限公司
|
| |
100%
|
| |
2019年03月07日
|
| |
中華人民共和國
|
| |
零售管理
|
|
深圳市嬌多酒店管理有限公司有限公司
|
| |
100%
|
| |
2019年3月25日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海惠多酒店管理有限公司有限公司
|
| |
90%
|
| |
2019年7月15日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海明多商業管理有限公司有限公司
|
| |
100%
|
| |
2019年7月18日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海優多酒店管理有限公司有限公司
|
| |
100%
|
| |
2019年7月26日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海銀鐸文化傳播有限公司有限公司
|
| |
100%
|
| |
2020年8月27日
|
| |
中華人民共和國
|
| |
零售管理
|
|
阿圖爾酒店(香港)控股公司,
有限公司 |
| |
100%
|
| |
2021年3月5日
|
| |
香港
|
| |
投資控股
|
|
上海融多商業管理有限公司
|
| |
100%
|
| |
2022年6月13日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
| | |
截至
12月31日 2022 |
| |
截至
3月31日 2023 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
預付租金和物業管理費
|
| | | | 5,467 | | | | | | 6,625 | | |
購買商品和服務的預付款
|
| | | | 5,990 | | | | | | 7,978 | | |
增值税可退還
|
| | | | 23,183 | | | | | | 19,912 | | |
代表莊園酒店的應收賬款(I)
|
| | | | 81,473 | | | | | | 157,964 | | |
合同資產(附註11(b))
|
| | | | 8,741 | | | | | | 9,227 | | |
存款
|
| | | | 2,165 | | | | | | 2,185 | | |
其他
|
| | | | 10,006 | | | | | | 21,345 | | |
小計
|
| | | | 137,025 | | | | | | 225,236 | | |
減去:壞賬準備
|
| | | | (3,124) | | | | | | (3,124) | | |
合計
|
| | | | 133,901 | | | | | | 222,112 | | |
| | |
截至
12月31日 2022 |
| |
截至
3月31日 2023 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
年初/期間
|
| | | | 3,124 | | | | | | 3,124 | | |
年/期內作出/沖銷的備抵
|
| | | | — | | | | | | — | | |
年終/期末
|
| | | | 3,124 | | | | | | 3,124 | | |
| | |
截至
12月31日 2022 |
| |
截至
3月31日 2023 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
長期租賃押金
|
| | | | 75,954 | | | | | | 76,248 | | |
合同資產(附註11(b))
|
| | | | 58,288 | | | | | | 56,263 | | |
增值税可退還
|
| | | | 6,744 | | | | | | 2,069 | | |
購置物業和設備的預付款
|
| | | | 349 | | | | | | 12,420 | | |
合計
|
| | | | 141,335 | | | | | | 147,000 | | |
| | |
截至
12月31日 2022 |
| |
截至
3月31日 2023 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
成本: | | | | | | | | | | | | | |
租賃改進
|
| | | | 443,695 | | | | | | 441,663 | | |
設備、固定裝置和傢俱以及其他固定資產
|
| | | | 420,004 | | | | | | 425,674 | | |
總成本
|
| | | | 863,699 | | | | | | 867,337 | | |
減去:累計折舊
|
| | | | (503,399) | | | | | | (524,775) | | |
財產和設備,淨額
|
| | | | 360,300 | | | | | | 342,562 | | |
| | |
截至
12月31日 2022 |
| |
截至
3月31日 2023 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
購買的軟件
|
| | | | 11,055 | | | | | | 11,055 | | |
總成本
|
| | | | 11,055 | | | | | | 11,055 | | |
減去:累計攤銷
|
| | | | (5,518) | | | | | | (5,817) | | |
無形資產淨值
|
| | | | 5,537 | | | | | | 5,238 | | |
| | |
人民幣
|
| |||
截至2023年12月31日的9個月
|
| | | | 918 | | |
2024
|
| | | | 1,064 | | |
2025
|
| | | | 1,048 | | |
2026
|
| | | | 776 | | |
2027
|
| | | | 623 | | |
之後
|
| | | | 809 | | |
合計
|
| | | | 5,238 | | |
| | |
截至
12月31日 2022 |
| |
截至
3月31日 2023 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
資產 | | | | | | | | | | | | | |
經營性租賃使用權資產
|
| | | | 1,932,000 | | | | | | 1,868,615 | | |
負債 | | | | | | | | | | | | | |
當前 | | | | | | | | | | | | | |
經營性租賃負債
|
| | | | 319,598 | | | | | | 321,370 | | |
非當前 | | | | | | | | | | | | | |
經營性租賃負債
|
| | | | 1,805,402 | | | | | | 1,742,358 | | |
租賃總負債
|
| | | | 2,125,000 | | | | | | 2,063,728 | | |
| | |
前三個月的費用
截至3月31日 |
| |
科目分類
|
| | |||||||||||
| | |
2022
|
| |
2023
|
| | | | |||||||||
| | |
人民幣
|
| |
人民幣
|
| | | | | ||||||||
運營租賃成本
|
| | | | 91,895 | | | | | | 91,599 | | | |
酒店運營成本、其他運營成本
|
| | ||
可變租賃成本(A)
|
| | | | (247) | | | | | | (4,743) | | | |
酒店運營成本、其他運營成本
|
| | ||
轉租收入
|
| | | | (3,065) | | | | | | (3,188) | | | |
零售收入和其他
|
| | ||
總租賃成本
|
| | | | 88,583 | | | | | | 83,668 | | | | | | |
| | |
前三個月的費用
截至3月31日 |
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
計入租賃負債的金額所支付的現金: | | | | | | | | | | | | | |
經營租賃產生的營運現金流
|
| | | | 81,495 | | | | | | 86,435 | | |
| | |
截至
12月31日 2022 |
| |
截至
3月31日 2023 |
| ||||||
租賃期限和折扣率 | | | | | | | | | | | | | |
加權平均剩餘租期(年) | | | | | | | | | | | | | |
經營租賃
|
| | | | 7.82 | | | | | | 7.67 | | |
加權平均貼現率 | | | | | | | | | | | | | |
經營租賃
|
| | | | 4.39% | | | | | | 4.39% | | |
| | |
合計
|
| |||
| | |
人民幣
|
| |||
截至2023年12月31日的9個月
|
| | | | 317,585 | | |
2024
|
| | | | 341,436 | | |
2025
|
| | | | 304,783 | | |
2026
|
| | | | 284,021 | | |
2027
|
| | | | 280,851 | | |
之後
|
| | | | 898,901 | | |
未貼現租賃付款總額
|
| | | | 2,427,577 | | |
減:估算利息(a)
|
| | | | (363,849) | | |
租賃負債現值
|
| | | | 2,063,728 | | |
| | |
截至
12月31日 2022 |
| |
截至
3月31日 2023 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
存款
|
| | | | 53,203 | | | | | | 55,793 | | |
代表莊園酒店收到的付款(I)
|
| | | | 199,395 | | | | | | 410,444 | | |
增值税和其他應繳税款
|
| | | | 19,871 | | | | | | 26,569 | | |
購置物業和設備的應付款項
|
| | | | 12,617 | | | | | | 8,092 | | |
其他
|
| | | | 45,196 | | | | | | 31,475 | | |
合計
|
| | | | 330,282 | | | | | | 532,373 | | |
| | |
截至
12月31日 2022 |
| |
截至
3月31日 2023 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
短期借款: | | | | | | | | | | | | | |
銀行貸款(一)
|
| | | | 141,000 | | | | | | 181,000 | | |
第三方貸款
|
| | | | 1,828 | | | | | | 848 | | |
合計
|
| | | | 142,828 | | | | | | 181,848 | | |
長期借款的當期部分: | | | | | | | | | | | | | |
銀行貸款(一)
|
| | | | 29,130 | | | | | | 29,130 | | |
合計
|
| | | | 29,130 | | | | | | 29,130 | | |
長期借款,非流動部分: | | | | | | | | | | | | | |
第三方貸款
|
| | | | 2,000 | | | | | | 2,000 | | |
合計
|
| | | | 2,000 | | | | | | 2,000 | | |
|
截至2023年3月31日的9個月
|
| | | | 29,130 | | |
|
2024
|
| | | | — | | |
|
2025
|
| | | | 500 | | |
|
2026
|
| | | | 200 | | |
|
2027年及以後
|
| | | | 1,300 | | |
|
合計
|
| | | | 31,130 | | |
| | |
截至
12月31日 2022 |
| |
截至
3月31日 2023 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
從加盟商收到的押金
|
| | | | 129,101 | | | | | | 137,326 | | |
資產報廢債務
|
| | | | 3,773 | | | | | | 3,820 | | |
其他
|
| | | | 8,889 | | | | | | 8,817 | | |
合計
|
| | | | 141,763 | | | | | | 149,963 | | |
| | |
前三個月的費用
截至3月31日 |
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
預付特許經營費
|
| | | | 8,036 | | | | | | 10,693 | | |
持續加盟費
|
| | | | 151,726 | | | | | | 278,429 | | |
酒店用品和其他產品的銷售
|
| | | | 102,267 | | | | | | 140,679 | | |
與加盟商的其他交易
|
| | | | 11,776 | | | | | | 16,997 | | |
馬納基酒店收入
|
| | | | 273,805 | | | | | | 446,798 | | |
客房收入
|
| | | | 100,788 | | | | | | 173,754 | | |
餐飲收入
|
| | | | 9,580 | | | | | | 12,263 | | |
其他
|
| | | | 1,213 | | | | | | 1,293 | | |
租賃酒店收入
|
| | | | 111,581 | | | | | | 187,310 | | |
零售收入
|
| | | | 41,175 | | | | | | 112,933 | | |
其他 | | | | | 25,553 | | | | | | 26,895 | | |
| | |
前三個月的費用
截至3月31日 |
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
合計 | | | | | 452,114 | | | | | | 773,936 | | |
|
| | |
截至
12月31日 2022 |
| |
截至
3月31日 2023 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
應收賬款
|
| | | | 152,167 | | | | | | 133,708 | | |
減去:壞賬準備
|
| | | | (19,468) | | | | | | (19,243) | | |
應收賬款淨額
|
| | | | 132,699 | | | | | | 114,465 | | |
| | |
截至
12月31日 2022 |
| |
截至
3月31日 2023 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
年初/期間
|
| | | | 14,731 | | | | | | 19,468 | | |
採用ASU 2016—13的累積效應
|
| | |
|
—
|
| | | | | 1,371 | | |
年/期內作出的(沖銷)備抵
|
| | | | 4,737 | | | | | | (1,596) | | |
年終/期末
|
| | | | 19,468 | | | | | | 19,243 | | |
| | |
截至
12月31日 2022 |
| |
截至
3月31日 2023 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
當前
|
| | | | 8,741 | | | | | | 9,227 | | |
非當前
|
| | | | 58,288 | | | | | | 56,263 | | |
合同資產
|
| | | | 67,029 | | | | | | 65,490 | | |
| | |
截至
12月31日 2022 |
| |
截至
3月31日 2023 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
當前
|
| | | | 202,996 | | | | | | 228,812 | | |
非當前
|
| | | | 277,841 | | | | | | 290,302 | | |
合同責任
|
| | | | 480,837 | | | | | | 519,114 | | |
| | |
截至
12月31日 2022 |
| |
截至
3月31日 2023 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
預付特許經營費
|
| | | | 319,537 | | | | | | 333,905 | | |
酒店用品和其他產品的銷售預付款
|
| | | | 92,144 | | | | | | 106,087 | | |
忠誠度計劃
|
| | | | 36,877 | | | | | | 33,346 | | |
其他
|
| | | | 32,279 | | | | | | 45,776 | | |
遞延收入
|
| | | | 480,837 | | | | | | 519,114 | | |
| | |
截至3月31日的三個月,
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
分子: | | | | | | | | | | | | | |
公司應佔淨收益
|
| | | | 7,824 | | | | | | 17,875 | | |
分母: | | | | | | | | | | | | | |
普通股加權平均數(用於基本計算)
|
| | | | 376,970,454 | | | | | | 393,958,225 | | |
稀釋性股票獎勵的影響。
|
| | | | —(i) | | | | | | 18,352,391(Ii) | | |
已發行普通股和攤薄潛在普通股的加權平均數(攤薄計算)。
|
| | | | 376,970,454 | | | | | | 412,310,616 | | |
每股普通股基本淨收入(人民幣)
|
| | | | 0.02 | | | | | | 0.05 | | |
稀釋後每股普通股淨收入(人民幣)
|
| | | | 0.02 | | | | | | 0.04 | | |
| | |
數量:
共享 選項 |
| |
加權平均
練習 每股價格 |
| |
加權
剩餘 合同 年 |
| |
聚合
固有的 值 |
| ||||||||||||
| | | | | | | | |
人民幣
|
| | | | | | | |
人民幣
|
| ||||||
2023年1月1日業績突出
|
| | | | 21,444,931 | | | | | | 5.78 | | | | | | 8.35 | | | | | | 764,494 | | |
授予
|
| | | | 4,033,274 | | | | | | | | | | | | | | | | | | | | |
沒收
|
| | | | (1,000) | | | | | | | | | | | | | | | | | | | | |
在2023年3月31日表現突出
|
| | | | 25,477,205 | | | | | | 8.11 | | | | | | 8.54 | | | | | | 1,321,995 | | |
自2023年3月31日起可行使
|
| | | | 23,912,776 | | | | | | 8.06 | | | | | | 8.56 | | | | | | 1,241,983 | | |
| | |
前三個月的費用
截至二零二三年三月三十一日 |
|
無風險收益率(1)
|
| |
3.8%
|
|
波動性(2) | | |
40.2% – 40.4%
|
|
預期股息收益率(3)
|
| |
0%
|
|
普通股公允價值(人民幣)(4)
|
| |
42.0 – 54.0
|
|
多(5)次鍛鍊
|
| |
2.2 – 2.8
|
|
預期期限(6)
|
| |
10
|
|
| | |
前三個月的費用
截至二零二三年三月三十一日 |
| |||
| | |
人民幣
|
| |||
酒店運營成本
|
| | | | 124 | | |
銷售和營銷費用
|
| | | | 38 | | |
一般和行政費用
|
| | | | 141,418 | | |
合計
|
| | | | 141,580 | | |
當事人名稱
|
| |
關係
|
|
Trip.com (統稱“攜程集團”) |
| |
主體的最終父級
公司股東 |
|
| | |
截至3月31日的三個月,
|
| |||||||||
| | |
2022
|
| |
2023
|
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
代表集團收取的酒店預訂費 | | | | | | | | | | | | | |
攜程集團
|
| | | | 88,757 | | | | | | 290,397 | | |
酒店預訂服務費 | | | | | | | | | | | | | |
攜程集團
|
| | | | 2,839 | | | | | | 6,159 | | |
| | |
截至
12月31日 2022 |
| |
截至
3月31日 2023 |
| ||||||
| | |
人民幣
|
| |
人民幣
|
| ||||||
關聯方應付金額 | | | | | | | | | | | | | |
攜程集團
|
| | | | 53,630 | | | | | | 102,885 | | |
應付關聯方金額 | | | | | | | | | | | | | |
攜程集團
|
| | | | 3,004 | | | | | | 5,607 | | |
| | |
A類
普通股 |
| |
B類
普通股 |
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
累計
其他 全面 虧損 |
| |
總股本
歸因於 股東 公司 |
| |
非
控制 興趣 |
| |
合計
股東的 股權 |
| ||||||||||||||||||||||||||||||||||||
| | |
編號
共 個共享 |
| |
人民幣
|
| |
編號
共 個共享 |
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| ||||||||||||||||||||||||||||||
2022年1月1日的餘額
|
| | | | 303,289,537 | | | | | | 218 | | | | | | 73,680,917 | | | | | | 56 | | | | | | 764,502 | | | | | | (176,403) | | | | | | (8,947) | | | | | | 579,426 | | | | | | (14,811) | | | | | | 564,615 | | |
當期利潤(虧損)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,824 | | | | | | — | | | | | | 7,824 | | | | | | (614) | | | | | | 7,210 | | |
其他全面虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (219) | | | | | | (219) | | | | | | — | | | | | | (219) | | |
綜合收益總額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,824 | | | | | | (219) | | | | | | 7,605 | | | | | | (614) | | | | | | 6,991 | | |
2022年3月31日的餘額
|
| | | | 303,289,537 | | | | | | 218 | | | | | | 73,680,917 | | | | | | 56 | | | | | | 764,502 | | | | | | (168,579) | | | | | | (9,166) | | | | | | 587,031 | | | | | | (15,425) | | | | | | 571,606 | | |
| | |
A類
普通股 |
| |
B類
普通股 |
| |
額外的
實收 大寫 |
| |
累計
赤字 |
| |
累計
其他 全面 虧損 |
| |
總股本
歸因於 股東 公司 |
| |
非
控制 興趣 |
| |
合計
股東的 股權 |
| ||||||||||||||||||||||||||||||||||||
| | |
編號
共 個共享 |
| |
人民幣
|
| |
編號
共 個共享 |
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| ||||||||||||||||||||||||||||||
2023年1月1日的餘額
|
| | | | 319,677,037 | | | | | | 229 | | | | | | 73,680,917 | | | | | | 56 | | | | | | 1,286,189 | | | | | | (78,304) | | | | | | (10,865) | | | | | | 1,197,305 | | | | | | (9,899) | | | | | | 1,187,406 | | |
採用的累積效應
關於ASU 2016—13 |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,028) | | | | | | — | | | | | | (1,028) | | | | | | — | | | | | | (1,028) | | |
當期利潤
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,875 | | | | | | — | | | | | | 17,875 | | | | | | 197 | | | | | | 18,072 | | |
其他全面虧損
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,080) | | | | | | (2,080) | | | | | | — | | | | | | (2,080) | | |
綜合收益總額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,875 | | | | | | (2,080) | | | | | | 15,795 | | | | | | 197 | | | | | | 15,992 | | |
基於股份的薪酬
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 141,580 | | | | | | — | | | | | | — | | | | | | 141,580 | | | | | | — | | | | | | 141,580 | | |
2023年3月31日的餘額
|
| | | | 319,677,037 | | | | | | 229 | | | | | | 73,680,917 | | | | | | 56 | | | | | | 1,427,769 | | | | | | (61,457) | | | | | | (12,945) | | | | | | 1,353,652 | | | | | | (9,702) | | | | | | 1,343,950 | | |