| | |
每個美國存托股份
|
| |
合計
|
|
首次公開募股價格
|
| |
11.00美元
|
| |
52,250,000美元
|
|
承保折扣和佣金(1)
|
| |
0.77美元
|
| |
3,657,500美元
|
|
未扣除費用的收益給我們
|
| |
10.23美元
|
| |
48 592 500美元
|
|
| 美國銀行證券 | | |
花旗集團
|
| |
中金公司
|
| |
CMBI
|
|
| Redbridge Securities LLC | | | | | | | | |
老虎經紀人
|
|
| | |
第
頁
|
| |||
招股説明書摘要
|
| | | | 1 | | |
我們的公司信息
|
| | | | 12 | | |
作為一家新興成長型公司的含義
|
| | | | 13 | | |
作為受控公司的含義
|
| | | | 14 | | |
適用於本招股説明書的慣例
|
| | | | 15 | | |
產品
|
| | | | 17 | | |
我們的彙總合併財務數據和運營數據
|
| | | | 20 | | |
風險因素
|
| | | | 25 | | |
有關前瞻性陳述的告誡聲明
|
| | | | 73 | | |
使用收益
|
| | | | 74 | | |
股利政策
|
| | | | 75 | | |
大寫
|
| | | | 76 | | |
稀釋
|
| | | | 77 | | |
民事責任的可執行性
|
| | | | 79 | | |
公司歷史和結構
|
| | | | 81 | | |
管理層對財務狀況和經營成果的討論和分析
|
| | | | 87 | | |
行業
|
| | | | 120 | | |
業務
|
| | | | 129 | | |
規章
|
| | | | 155 | | |
管理
|
| | | | 169 | | |
主要股東
|
| | | | 177 | | |
關聯方交易
|
| | | | 180 | | |
股本説明
|
| | | | 182 | | |
美國存托股份説明
|
| | | | 194 | | |
有資格未來出售的股票
|
| | | | 202 | | |
徵税
|
| | | | 204 | | |
承銷
|
| | | | 210 | | |
與此產品相關的費用
|
| | | | 218 | | |
法律事務
|
| | | | 219 | | |
專家
|
| | | | 220 | | |
在哪裏可以找到更多信息
|
| | | | 221 | | |
| | |
截至9月30日的9個月
|
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| |||||||||||||||
| | |
(除百分比外,以千為單位)
|
| |||||||||||||||||||||||||||
| | |
(未經審計)
|
| |||||||||||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
馬納基酒店
|
| | | | 873,965 | | | | | | 56.2 | | | | | | 995,977 | | | | | | 140,012 | | | | | | 60.8 | | |
租用的酒店
|
| | | | 475,808 | | | | | | 30.6 | | | | | | 414,020 | | | | | | 58,202 | | | | | | 25.3 | | |
零售收入和其他
|
| | | | 205,686 | | | | | | 13.2 | | | | | | 226,813 | | | | | | 31,885 | | | | | | 13.9 | | |
淨收入
|
| | | | 1,555,459 | | | | | | 100.0 | | | | | | 1,636,810 | | | | | | 230,099 | | | | | | 100.0 | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
酒店運營成本
|
| | | | (1,025,141) | | | | | | (65.9) | | | | | | (1,037,383) | | | | | | (145,833) | | | | | | (63.4) | | |
其他運營成本
|
| | | | (111,704) | | | | | | (7.2) | | | | | | (118,550) | | | | | | (16,665) | | | | | | (7.2) | | |
銷售和營銷費用
|
| | | | (82,913) | | | | | | (5.3) | | | | | | (85,937) | | | | | | (12,081) | | | | | | (5.3) | | |
一般和行政費用
|
| | | | (134,579) | | | | | | (8.7) | | | | | | (132,968) | | | | | | (18,692) | | | | | | (8.1) | | |
技術和開發費用
|
| | | | (34,699) | | | | | | (2.2) | | | | | | (50,216) | | | | | | (7,059) | | | | | | (3.1) | | |
開業前費用
|
| | | | (17,595) | | | | | | (1.1) | | | | | | — | | | | | | — | | | | | | — | | |
總運營成本和費用
|
| | | | (1,406,631) | | | | | | (90.4) | | | | | | (1,425,054) | | | | | | (200,330) | | | | | | (87.1) | | |
其他營業收入
|
| | | | 12,314 | | | | | | 0.8 | | | | | | 31,583 | | | | | | 4,440 | | | | | | 1.9 | | |
經營收入
|
| | | | 161,142 | | | | | | 10.4 | | | | | | 243,339 | | | | | | 34,209 | | | | | | 14.9 | | |
利息收入
|
| | | | 3,999 | | | | | | 0.3 | | | | | | 9,485 | | | | | | 1,333 | | | | | | 0.6 | | |
短期投資收益
|
| | | | 6,384 | | | | | | 0.4 | | | | | | 6,537 | | | | | | 919 | | | | | | 0.4 | | |
利息支出
|
| | | | (5,934) | | | | | | (0.4) | | | | | | (4,855) | | | | | | (683) | | | | | | (0.3) | | |
其他損失淨額
|
| | | | (1,878) | | | | | | (0.1) | | | | | | (3,059) | | | | | | (430) | | | | | | (0.2) | | |
所得税前收入
|
| | | | 163,713 | | | | | | 10.5 | | | | | | 251,447 | | | | | | 35,348 | | | | | | 15.4 | | |
所得税費用
|
| | | | (50,924) | | | | | | (3.3) | | | | | | (72,762) | | | | | | (10,229) | | | | | | (4.4) | | |
淨收入
|
| | | | 112,789 | | | | | | 7.3 | | | | | | 178,685 | | | | | | 25,119 | | | | | | 10.9 | | |
減去:非控股權益應佔淨虧損
|
| | | | (3,133) | | | | | | (0.2) | | | | | | (1,692) | | | | | | (238) | | | | | | (0.1) | | |
| | |
截至9月30日的9個月
|
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| |||||||||||||||
| | |
(除百分比外,以千為單位)
|
| |||||||||||||||||||||||||||
| | |
(未經審計)
|
| |||||||||||||||||||||||||||
歸屬於本公司的淨收入
|
| | | | 115,922 | | | | | | 7.5 | | | | | | 180,377 | | | | | | 25,357 | | | | | | 11.0 | | |
減:可贖回A類普通股增加
|
| | | | (15,115) | | | | | | (1.0) | | | | | | — | | | | | | — | | | | | | — | | |
股東可獲得的淨收入
公司 |
| | | | 100,807 | | | | | | 6.5 | | | | | | 180,377 | | | | | | 25,357 | | | | | | 11.0 | | |
淨收入
|
| | | | 112,789 | | | | | | 7.3 | | | | | | 178,685 | | | | | | 25,119 | | | | | | 10.9 | | |
其他綜合收益 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
扣除零所得税後的外幣折算調整
|
| | | | (3,859) | | | | | | (0.2) | | | | | | 9,404 | | | | | | 1,322 | | | | | | 0.6 | | |
扣除所得税後的其他綜合(虧損)收入
|
| | | | (3,859) | | | | | | (0.2) | | | | | | 9,404 | | | | | | 1,322 | | | | | | 0.6 | | |
綜合收益總額
|
| | | | 108,930 | | | | | | 7.0 | | | | | | 188,089 | | | | | | 26,441 | | | | | | 11.5 | | |
非控股權益綜合虧損
|
| | | | (3,133) | | | | | | (0.2) | | | | | | (1,692) | | | | | | (238) | | | | | | (0.1) | | |
公司應佔綜合收益
|
| | | | 112,063 | | | | | | 7.2 | | | | | | 189,781 | | | | | | 26,679 | | | | | | 11.6 | | |
|
| | |
截至12月31日的年份,
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
全面收益(虧損)數據彙總合併報表
|
| | | | | | | | | | | | | | | | | ||||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
馬納基酒店
|
| | | | 840,400 | | | | | | 926,307 | | | | | | 1,220,301 | | | | | | 560,852 | | | | | | 568,939 | | | | | | 84,940 | | |
租用的酒店
|
| | | | 614,829 | | | | | | 496,470 | | | | | | 630,238 | | | | | | 308,770 | | | | | | 254,455 | | | | | | 37,989 | | |
零售收入和其他
|
| | | | 111,862 | | | | | | 143,775 | | | | | | 297,038 | | | | | | 120,719 | | | | | | 143,303 | | | | | | 21,395 | | |
淨收入
|
| | | | 1,567,091 | | | | | | 1,566,552 | | | | | | 2,147,577 | | | | | | 990,341 | | | | | | 966,697 | | | | | | 144,324 | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
酒店運營成本
|
| | | | (1,097,441) | | | | | | (1,150,101) | | | | | | (1,419,578) | | | | | | (661,830) | | | | | | (648,275) | | | | | | (96,785) | | |
其他運營成本
|
| | | | (81,337) | | | | | | (78,746) | | | | | | (163,324) | | | | | | (63,243) | | | | | | (73,605) | | | | | | (10,989) | | |
銷售和營銷費用
|
| | | | (75,745) | | | | | | (70,972) | | | | | | (124,210) | | | | | | (44,387) | | | | | | (55,532) | | | | | | (8,291) | | |
一般和行政費用
|
| | | | (138,241) | | | | | | (131,366) | | | | | | (197,064) | | | | | | (90,025) | | | | | | (87,377) | | | | | | (13,045) | | |
技術和開發費用
|
| | | | (29,363) | | | | | | (33,649) | | | | | | (52,121) | | | | | | (18,623) | | | | | | (33,770) | | | | | | (5,042) | | |
開業前費用
|
| | | | (68,166) | | | | | | (61,878) | | | | | | (17,595) | | | | | | (17,480) | | | | | | — | | | | | | — | | |
總運營成本和費用
|
| | | | (1,490,293) | | | | | | (1,526,712) | | | | | | (1,973,892) | | | | | | (895,588) | | | | | | (898,559) | | | | | | (134,152) | | |
其他營業收入
|
| | | | 14,602 | | | | | | 23,429 | | | | | | 22,371 | | | | | | 6,802 | | | | | | 26,767 | | | | | | 3,996 | | |
運營收入
|
| | | | 91,400 | | | | | | 63,269 | | | | | | 196,056 | | | | | | 101,555 | | | | | | 94,905 | | | | | | 14,168 | | |
利息收入
|
| | | | 240 | | | | | | 707 | | | | | | 6,722 | | | | | | 1,914 | | | | | | 5,598 | | | | | | 836 | | |
短期投資收益
|
| | | | 22,165 | | | | | | 11,046 | | | | | | 8,745 | | | | | | 4,363 | | | | | | 3,764 | | | | | | 562 | | |
利息支出
|
| | | | (4,294) | | | | | | (1,481) | | | | | | (7,937) | | | | | | (3,381) | | | | | | (3,321) | | | | | | (496) | | |
其他(費用)收入,淨額
|
| | | | (1,187) | | | | | | 1,883 | | | | | | 301 | | | | | | (171) | | | | | | (1,878) | | | | | | (280) | | |
所得税前收入
|
| | | | 108,324 | | | | | | 75,424 | | | | | | 203,887 | | | | | | 104,280 | | | | | | 99,068 | | | | | | 14,790 | | |
所得税費用
|
| | | | (47,493) | | | | | | (37,602) | | | | | | (64,217) | | | | | | (33,601) | | | | | | (31,523) | | | | | | (4,706) | | |
淨收入
|
| | | | 60,831 | | | | | | 37,822 | | | | | | 139,670 | | | | | | 70,679 | | | | | | 67,545 | | | | | | 10,084 | | |
減去:非控股權益應佔淨虧損
|
| | | | (4,129) | | | | | | (4,229) | | | | | | (5,384) | | | | | | (3,264) | | | | | | (1,502) | | | | | | (224) | | |
歸屬於本公司的淨收入
|
| | | | 64,960 | | | | | | 42,051 | | | | | | 145,054 | | | | | | 73,943 | | | | | | 69,047 | | | | | | 10,308 | | |
減值:可贖回A類普通股增加
|
| | | | (48,964) | | | | | | (52,881) | | | | | | (15,115) | | | | | | (15,115) | | | | | | — | | | | | | — | | |
股東可獲得的淨收入(虧損)
公司 |
| | | | 15,996 | | | | | | (10,830) | | | | | | 129,939 | | | | | | 58,828 | | | | | | 69,047 | | | | | | 10,308 | | |
| | |
截至2012年12月31日
|
| |
截至6月30日
|
| ||||||||||||||||||
| | |
2020
|
| |
2021
|
| |
2022
|
| |||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
彙總合併資產負債表數據: | | | | | | | | | | | | | | | | ||||||||||
現金和現金等價物
|
| | | | 824,546 | | | | | | 1,038,583 | | | | | | 1,262,227 | | | | | | 188,446 | | |
財產和設備,淨額
|
| | | | 467,450 | | | | | | 439,015 | | | | | | 395,393 | | | | | | 59,031 | | |
總資產
|
| | | | 1,985,716 | | | | | | 2,245,147 | | | | | | 4,485,921 | | | | | | 669,730 | | |
長期借款,非流動部分
|
| | | | 31,165 | | | | | | 43,630 | | | | | | 4,000 | | | | | | 597 | | |
遞延收入(當期和非當期)
|
| | | | 415,865 | | | | | | 501,644 | | | | | | 488,105 | | | | | | 72,872 | | |
應計費用和其他應付款
|
| | | | 378,532 | | | | | | 447,380 | | | | | | 463,154 | | | | | | 69,147 | | |
總負債
|
| | | | 1,419,919 | | | | | | 1,680,532 | | | | | | 3,849,085 | | | | | | 574,653 | | |
夾層股權
|
| | | | 881,393 | | | | | | — | | | | | | — | | | | | | — | | |
總(赤字)權益
|
| | | | (315,596) | | | | | | 564,615 | | | | | | 636,836 | | | | | | 95,077 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
彙總現金報表
流量數據: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
經營活動產生的淨現金
|
| | | | 224,114 | | | | | | 118,670 | | | | | | 417,879 | | | | | | 148,188 | | | | | | 138,982 | | | | | | 20,749 | | |
投資產生(用於)的淨現金
活動 |
| | | | 264,859 | | | | | | (105,527) | | | | | | (42,225) | | | | | | (35,318) | | | | | | (13,932) | | | | | | (2,080) | | |
融資產生的淨現金(用於)
活動 |
| | | | (10,084) | | | | | | 48,011 | | | | | | (161,080) | | | | | | (5,194) | | | | | | 94,799 | | | | | | 14,153 | | |
| | |
截止三個月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
3月31日
2019 |
| |
06月30日
2019 |
| |
9月30日
2019 |
| |
12月31日
2019 |
| |
3月31日
2020 |
| |
06月30日
2020 |
| |
9月30日
2020 |
| |
12月31日
2020 |
| |
3月31日
2021 |
| |
06月30日
2021 |
| |
9月30日,
2021 |
| |
12月31日
2021 |
| |
3月31日
2022 |
| |
6月30日,
2022 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
馬納基酒店
|
| | | | 150,953 | | | | | | 203,687 | | | | | | 239,324 | | | | | | 246,436 | | | | | | 130,613 | | | | | | 198,584 | | | | | | 295,762 | | | | | | 301,348 | | | | | | 254,066 | | | | | | 306,786 | | | | | | 313,113 | | | | | | 346,336 | | | | | | 273,805 | | | | | | 295,134 | | |
租用的酒店
|
| | | | 130,756 | | | | | | 154,868 | | | | | | 169,457 | | | | | | 159,748 | | | | | | 52,661 | | | | | | 106,442 | | | | | | 167,241 | | | | | | 170,126 | | | | | | 124,891 | | | | | | 183,879 | | | | | | 167,038 | | | | | | 154,430 | | | | | | 111,581 | | | | | | 142,874 | | |
零售收入和其他
|
| | | | 21,155 | | | | | | 26,318 | | | | | | 28,087 | | | | | | 36,302 | | | | | | 18,876 | | | | | | 32,821 | | | | | | 40,812 | | | | | | 51,266 | | | | | | 40,901 | | | | | | 79,818 | | | | | | 84,967 | | | | | | 91,352 | | | | | | 66,728 | | | | | | 76,575 | | |
淨收入
|
| | | | 302,864 | | | | | | 384,873 | | | | | | 436,868 | | | | | | 442,486 | | | | | | 202,150 | | | | | | 337,847 | | | | | | 503,815 | | | | | | 522,740 | | | | | | 419,858 | | | | | | 570,483 | | | | | | 565,118 | | | | | | 592,118 | | | | | | 452,114 | | | | | | 514,583 | | |
運營成本和費用:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
酒店運營
成本 |
| | | | (226,707) | | | | | | (271,422) | | | | | | (288,449) | | | | | | (310,863) | | | | | | (222,862) | | | | | | (265,698) | | | | | | (331,203) | | | | | | (330,338) | | | | | | (307,402) | | | | | | (354,428) | | | | | | (363,311) | | | | | | (394,437) | | | | | | (323,168) | | | | | | (325,107) | | |
其他操作
成本 |
| | | | (14,132) | | | | | | (16,480) | | | | | | (20,493) | | | | | | (30,232) | | | | | | (12,104) | | | | | | (17,670) | | | | | | (22,275) | | | | | | (26,697) | | | | | | (25,223) | | | | | | (38,020) | | | | | | (48,461) | | | | | | (51,620) | | | | | | (31,923) | | | | | | (41,682) | | |
銷售和營銷費用
|
| | | | (14,467) | | | | | | (18,503) | | | | | | (18,436) | | | | | | (24,339) | | | | | | (11,073) | | | | | | (19,206) | | | | | | (20,370) | | | | | | (20,323) | | | | | | (14,302) | | | | | | (30,085) | | | | | | (38,526) | | | | | | (41,297) | | | | | | (23,776) | | | | | | (31,756) | | |
一般和行政
費用 |
| | | | (29,059) | | | | | | (34,686) | | | | | | (34,445) | | | | | | (40,051) | | | | | | (30,748) | | | | | | (33,379) | | | | | | (31,579) | | | | | | (35,660) | | | | | | (40,617) | | | | | | (49,408) | | | | | | (44,554) | | | | | | (62,485) | | | | | | (45,518) | | | | | | (41,859) | | |
技術與開發
費用 |
| | | | (5,996) | | | | | | (6,470) | | | | | | (7,917) | | | | | | (8,980) | | | | | | (8,122) | | | | | | (8,027) | | | | | | (8,677) | | | | | | (8,823) | | | | | | (8,467) | | | | | | (10,156) | | | | | | (16,076) | | | | | | (17,422) | | | | | | (17,808) | | | | | | (15,962) | | |
開業前
費用 |
| | | | (9,523) | | | | | | (15,309) | | | | | | (18,955) | | | | | | (24,379) | | | | | | (21,286) | | | | | | (24,393) | | | | | | (8,662) | | | | | | (7,537) | | | | | | (6,780) | | | | | | (10,700) | | | | | | (115) | | | | | | — | | | | | | — | | | | | | — | | |
總運營成本和費用
|
| | | | (299,884) | | | | | | (362,870) | | | | | | (388,695) | | | | | | (438,844) | | | | | | (306,195) | | | | | | (368,373) | | | | | | (422,766) | | | | | | (429,378) | | | | | | (402,791) | | | | | | (492,797) | | | | | | (511,043) | | | | | | (567,261) | | | | | | (442,193) | | | | | | (456,366) | | |
其他操作
收入 |
| | | | 1,012 | | | | | | 265 | | | | | | 10,023 | | | | | | 3,302 | | | | | | 8,155 | | | | | | 3,065 | | | | | | 3,463 | | | | | | 8,746 | | | | | | 2,208 | | | | | | 4,594 | | | | | | 5,512 | | | | | | 10,057 | | | | | | 3,099 | | | | | | 23,668 | | |
營業收入(虧損)
|
| | | | 3,992 | | | | | | 22,268 | | | | | | 58,196 | | | | | | 6,944 | | | | | | (95,890) | | | | | | (27,461) | | | | | | 84,512 | | | | | | 102,108 | | | | | | 19,275 | | | | | | 82,280 | | | | | | 59,587 | | | | | | 34,914 | | | | | | 13,020 | | | | | | 81,885 | | |
利息收入
|
| | | | 56 | | | | | | 43 | | | | | | 46 | | | | | | 95 | | | | | | 148 | | | | | | 141 | | | | | | 220 | | | | | | 198 | | | | | | 390 | | | | | | 1,524 | | | | | | 2,085 | | | | | | 2,723 | | | | | | 1,917 | | | | | | 3,681 | | |
短期投資收益
|
| | | | 4,585 | | | | | | 5,427 | | | | | | 5,773 | | | | | | 6,380 | | | | | | 3,431 | | | | | | 3,455 | | | | | | 1,891 | | | | | | 2,269 | | | | | | 2,137 | | | | | | 2,226 | | | | | | 2,021 | | | | | | 2,361 | | | | | | 1,760 | | | | | | 2,004 | | |
利息支出
|
| | | | (812) | | | | | | (1,372) | | | | | | (1,237) | | | | | | (873) | | | | | | (500) | | | | | | (571) | | | | | | (358) | | | | | | (52) | | | | | | (1,565) | | | | | | (1,816) | | | | | | (2,553) | | | | | | (2,003) | | | | | | (1,490) | | | | | | (1,831) | | |
其他(費用)收入,
淨額 |
| | | | (486) | | | | | | 665 | | | | | | (942) | | | | | | (424) | | | | | | 76 | | | | | | 605 | | | | | | 1,101 | | | | | | 101 | | | | | | 1,022 | | | | | | (1,193) | | | | | | (1,707) | | | | | | 2,179 | | | | | | (53) | | | | | | (1,825) | | |
所得税前收入(虧損)
|
| | | | 7,335 | | | | | | 27,031 | | | | | | 61,836 | | | | | | 12,122 | | | | | | (92,735) | | | | | | (23,831) | | | | | | 87,366 | | | | | | 104,624 | | | | | | 21,259 | | | | | | 83,021 | | | | | | 59,433 | | | | | | 40,174 | | | | | | 15,154 | | | | | | 83,914 | | |
所得税(費用)福利
|
| | | | (5,465) | | | | | | (10,441) | | | | | | (20,795) | | | | | | (10,792) | | | | | | 16,657 | | | | | | (2,545) | | | | | | (24,966) | | | | | | (26,748) | | | | | | (9,790) | | | | | | (23,811) | | | | | | (17,323) | | | | | | (13,293) | | | | | | (7,944) | | | | | | (23,579) | | |
淨收益(虧損)
|
| | | | 1,870 | | | | | | 16,590 | | | | | | 41,041 | | | | | | 1,330 | | | | | | (76,078) | | | | | | (26,376) | | | | | | 62,400 | | | | | | 77,876 | | | | | | 11,469 | | | | | | 59,210 | | | | | | 42,110 | | | | | | 26,881 | | | | | | 7,210 | | | | | | 60,335 | | |
減:淨額(損失)
應佔收入 至非控制 興趣 |
| | | | (673) | | | | | | (50) | | | | | | (995) | | | | | | (2,411) | | | | | | (2,154) | | | | | | (1,717) | | | | | | (751) | | | | | | 393 | | | | | | (772) | | | | | | (2,492) | | | | | | 131 | | | | | | (2,251) | | | | | | (614) | | | | | | (888) | | |
公司應佔淨收益(虧損)
|
| | | | 2,543 | | | | | | 16,640 | | | | | | 42,036 | | | | | | 3,741 | | | | | | (73,924) | | | | | | (24,659) | | | | | | 63,151 | | | | | | 77,483 | | | | | | 12,241 | | | | | | 61,702 | | | | | | 41,979 | | | | | | 29,132 | | | | | | 7,824 | | | | | | 61,223 | | |
| | |
截至
12月31日 2019 |
| |
截至
12月31日 2020 |
| |
截至
12月31日 2021 |
| |
截至
6月30日, 2022 |
| |
截至
9月30日 2022 |
| |||||||||||||||
酒店總數(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
馬納基酒店
|
| | | | 391 | | | | | | 537 | | | | | | 712 | | | | | | 801 | | | | | | 847 | | |
租用的酒店
|
| | | | 29 | | | | | | 33 | | | | | | 33 | | | | | | 33 | | | | | | 33 | | |
所有酒店
|
| | | | 420 | | | | | | 570 | | | | | | 745 | | | | | | 834 | | | | | | 880 | | |
酒店客房(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
馬納基酒店
|
| | | | 44,983 | | | | | | 61,782 | | | | | | 81,594 | | | | | | 91,911 | | | | | | 97,649 | | |
租用的酒店
|
| | | | 4,104 | | | | | | 4,836 | | | | | | 5,060 | | | | | | 5,058 | | | | | | 5,058 | | |
所有酒店
|
| | | | 49,087 | | | | | | 66,618 | | | | | | 86,654 | | | | | | 96,969 | | | | | | 102,707 | | |
| | | | | | | | |
年終了
12月31日 2020 |
| |
年終了
12月31日 2021 |
| |
六個月結束
2021年6月30日 |
| |
六個月結束
2022年6月30日 |
| ||||||||||||||||||||||||||||||||||||
| | |
年終了
12月31日 2019 |
| |
不包括
已徵用 酒店(2) |
| |
包括
已徵用 酒店 |
| |
不包括
已徵用 酒店(2) |
| |
包括
已徵用 酒店 |
| |
不包括
已徵用 酒店(2) |
| |
包括
已徵用 酒店 |
| |
不包括
已徵用 酒店(2) |
| |
包括
已徵用 酒店 |
| |||||||||||||||||||||||||||
佔用率(百分比)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||
馬納基酒店
|
| | | | 72.3% | | | | | | 66.9% | | | | | | 63.2% | | | | | | 67.4% | | | | | | 66.8% | | | | | | 68.6% | | | | | | 68.0% | | | | | | 57.2% | | | | | | 56.0% | | |
租用的酒店
|
| | | | 83.0% | | | | | | 68.6% | | | | | | 67.6% | | | | | | 70.8% | | | | | | 71.1% | | | | | | 73.2% | | | | | | 73.2% | | | | | | 61.8% | | | | | | 64.1% | | |
所有酒店
|
| | | | 73.4% | | | | | | 67.1% | | | | | | 63.5% | | | | | | 67.7% | | | | | | 67.0% | | | | | | 69.0% | | | | | | 68.4% | | | | | | 57.5% | | | | | | 56.5% | | |
ADR(人民幣) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manached
酒店 |
| | | | 415.9 | | | | | | 382.2 | | | | | | 379.2 | | | | | | 407.4 | | | | | | 405.2 | | | | | | 405.7 | | | | | | 404.2 | | | | | | 363.0 | | | | | | 360.9 | | |
租用的酒店
|
| | | | 530.1 | | | | | | 467.7 | | | | | | 467.4 | | | | | | 517.0 | | | | | | 513.3 | | | | | | 506.9 | | | | | | 506.9 | | | | | | 436.4 | | | | | | 445.1 | | |
所有酒店
|
| | | | 429.5 | | | | | | 389.8 | | | | | | 386.8 | | | | | | 415.2 | | | | | | 412.7 | | | | | | 413.3 | | | | | | 411.8 | | | | | | 367.9 | | | | | | 366.3 | | |
RevPAR(人民幣) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manached
酒店 |
| | | | 313.7 | | | | | | 268.9 | | | | | | 251.6 | | | | | | 288.1 | | | | | | 283.7 | | | | | | 291.2 | | | | | | 287.5 | | | | | | 219.7 | | | | | | 215.2 | | |
租用的酒店
|
| | | | 463.7 | | | | | | 339.4 | | | | | | 334.1 | | | | | | 388.1 | | | | | | 387.5 | | | | | | 391.9 | | | | | | 391.9 | | | | | | 295.1 | | | | | | 311.5 | | |
所有酒店
|
| | | | 329.5 | | | | | | 275.1 | | | | | | 258.3 | | | | | | 294.9 | | | | | | 290.5 | | | | | | 298.3 | | | | | | 294.7 | | | | | | 224.4 | | | | | | 220.6 | | |
| | |
截止三個月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
3月31日
2020 |
| |
06月30日
2020 |
| |
9月30日
2020 |
| |
12月31日
2020 |
| |
3月31日
2021 |
| |
06月30日
2021 |
| |
9月30日,
2021 |
| |
12月31日
2021 |
| |
3月31日
2022 |
| |
6月30日,
2022 |
| |
9月30日
2022 |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
3月31日
2019 |
| |
06月30日
2019 |
| |
9月30日
2019 |
| |
12月31日
2019 |
| |
不包括
已徵用 酒店(1) |
| |
包括
已徵用 酒店 |
| |
不包括
已徵用 酒店(1) |
| |
包括
已徵用 酒店 |
| |
已徵用 酒店(1) |
| |
包括
已徵用 酒店 |
| |
已徵用 酒店(1) |
| |
包括
已徵用 酒店 |
| |
已徵用 酒店(1) |
| |
包括
已徵用 酒店 |
| |
已徵用 酒店(1) |
| |
包括
已徵用 酒店 |
| |
不包括
已徵用 酒店(1) |
| |
包括
已徵用 酒店 |
| |
不包括
已徵用 酒店(1) |
| |
包括
已徵用 酒店 |
| |
不包括
已徵用 酒店(1) |
| |
包括
已徵用 酒店 |
| |
不包括
已徵用 酒店(1) |
| |
包括
已徵用 酒店 |
| |
不包括
已徵用 酒店(1) |
| |
包括
已徵用 酒店 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
佔用率(百分比)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
馬納基酒店
|
| | | | 64.4% | | | | | | 73.2% | | | | | | 76.4% | | | | | | 73.1% | | | | | | 37.5% | | | | | | 30.7% | | | | | | 66.5% | | | | | | 65.2% | | | | | | 77.5% | | | | | | 76.8% | | | | | | 75.4% | | | | | | 74.8% | | | | | | 59.6% | | | | | | 58.9% | | | | | | 76.7% | | | | | | 76.4% | | | | | | 67.8% | | | | | | 67.5% | | | | | | 65.0% | | | | | | 63.9% | | | | | | 49.9% | | | | | | 48.0% | | | | | | 65.0% | | | | | | 63.6% | | | | | | 72.0% | | | | | | 69.8% | | |
租用的酒店
|
| | | | 78.6% | | | | | | 84.0% | | | | | | 85.8% | | | | | | 83.3% | | | | | | 34.6% | | | | | | 32.6% | | | | | | 73.4% | | | | | | 73.1% | | | | | | 81.7% | | | | | | 81.7% | | | | | | 79.1% | | | | | | 79.1% | | | | | | 66.1% | | | | | | 66.1% | | | | | | 80.3% | | | | | | 80.3% | | | | | | 71.0% | | | | | | 71.6% | | | | | | 65.9% | | | | | | 66.7% | | | | | | 50.9% | | | | | | 54.0% | | | | | | 72.4% | | | | | | 74.0% | | | | | | 71.6% | | | | | | 71.7% | | |
所有酒店
|
| | | | 66.2% | | | | | | 74.4% | | | | | | 77.3% | | | | | | 74.0% | | | | | | 37.2% | | | | | | 30.8% | | | | | | 67.1% | | | | | | 65.8% | | | | | | 77.9% | | | | | | 77.2% | | | | | | 75.7% | | | | | | 75.1% | | | | | | 60.0% | | | | | | 59.4% | | | | | | 76.9% | | | | | | 76.6% | | | | | | 68.0% | | | | | | 67.8% | | | | | | 65.1% | | | | | | 64.1% | | | | | | 50.0% | | | | | | 48.3% | | | | | | 65.5% | | | | | | 64.2% | | | | | | 72.0% | | | | | | 69.9% | | |
ADR(2)(人民幣) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
馬納基酒店
|
| | | | 397.4 | | | | | | 417.6 | | | | | | 432.1 | | | | | | 410.4 | | | | | | 364.0 | | | | | | 355.7 | | | | | | 336.4 | | | | | | 333.0 | | | | | | 397.4 | | | | | | 395.4 | | | | | | 405.4 | | | | | | 404.6 | | | | | | 370.5 | | | | | | 369.2 | | | | | | 430.1 | | | | | | 428.9 | | | | | | 416.6 | | | | | | 413.4 | | | | | | 401.5 | | | | | | 398.8 | | | | | | 369.9 | | | | | | 369.6 | | | | | | 357.4 | | | | | | 354.7 | | | | | | 419.5 | | | | | | 413.4 | | |
租用的酒店
|
| | | | 499.4 | | | | | | 534.0 | | | | | | 550.5 | | | | | | 532.8 | | | | | | 444.3 | | | | | | 443.8 | | | | | | 391.9 | | | | | | 391.3 | | | | | | 494.0 | | | | | | 494.0 | | | | | | 511.3 | | | | | | 511.3 | | | | | | 458.6 | | | | | | 458.6 | | | | | | 546.2 | | | | | | 546.2 | | | | | | 532.0 | | | | | | 523.5 | | | | | | 522.5 | | | | | | 515.6 | | | | | | 460.0 | | | | | | 465.8 | | | | | | 420.1 | | | | | | 430.2 | | | | | | 506.3 | | | | | | 504.4 | | |
所有酒店
|
| | | | 412.7 | | | | | | 432.6 | | | | | | 445.4 | | | | | | 422.5 | | | | | | 371.7 | | | | | | 363.4 | | | | | | 341.7 | | | | | | 338.3 | | | | | | 406.1 | | | | | | 404.0 | | | | | | 414.1 | | | | | | 413.1 | | | | | | 377.7 | | | | | | 376.3 | | | | | | 438.3 | | | | | | 437.0 | | | | | | 424.6 | | | | | | 421.0 | | | | | | 409.3 | | | | | | 406.3 | | | | | | 375.4 | | | | | | 375.8 | | | | | | 361.8 | | | | | | 359.5 | | | | | | 424.3 | | | | | | 418.2 | | |
RevPAR(2)(人民幣) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
馬納基酒店
|
| | | | 266.1 | | | | | | 316.5 | | | | | | 344.5 | | | | | | 315.4 | | | | | | 143.6 | | | | | | 114.3 | | | | | | 235.3 | | | | | | 228.4 | | | | | | 323.8 | | | | | | 318.8 | | | | | | 321.0 | | | | | | 317.8 | | | | | | 231.5 | | | | | | 228.1 | | | | | | 344.3 | | | | | | 341.8 | | | | | | 295.3 | | | | | | 292.0 | | | | | | 275.9 | | | | | | 269.4 | | | | | | 195.3 | | | | | | 189.3 | | | | | | 245.7 | | | | | | 239.5 | | | | | | 317.4 | | | | | | 303.6 | | |
租用的酒店
|
| | | | 412.8 | | | | | | 471.0 | | | | | | 497.5 | | | | | | 471.3 | | | | | | 161.4 | | | | | | 152.0 | | | | | | 305.1 | | | | | | 303.0 | | | | | | 427.5 | | | | | | 427.5 | | | | | | 428.0 | | | | | | 428.0 | | | | | | 320.2 | | | | | | 320.2 | | | | | | 462.8 | | | | | | 462.8 | | | | | | 399.7 | | | | | | 397.6 | | | | | | 369.0 | | | | | | 369.1 | | | | | | 256.7 | | | | | | 276.0 | | | | | | 332.8 | | | | | | 346.4 | | | | | | 384.4 | | | | | | 383.0 | | |
所有酒店
|
| | | | 284.7 | | | | | | 334.2 | | | | | | 360.0 | | | | | | 329.2 | | | | | | 145.4 | | | | | | 117.4 | | | | | | 241.3 | | | | | | 234.5 | | | | | | 332.6 | | | | | | 327.7 | | | | | | 329.4 | | | | | | 326.1 | | | | | | 238.1 | | | | | | 234.7 | | | | | | 352.3 | | | | | | 349.8 | | | | | | 302.3 | | | | | | 298.9 | | | | | | 281.8 | | | | | | 275.5 | | | | | | 198.9 | | | | | | 194.3 | | | | | | 251.3 | | | | | | 245.4 | | | | | | 321.1 | | | | | | 307.7 | | |
| | |
截至2022年6月30日
|
| |||||||||||||||||||||
| | |
實際
|
| |
調整後
|
| ||||||||||||||||||
| | |
人民幣
|
| |
美元
|
| |
人民幣
|
| |
美元
|
| ||||||||||||
| | |
(千)
|
| |||||||||||||||||||||
長期借款,非流動部分
|
| | | | 4,000 | | | | | | 597 | | | | | | 4,000 | | | | | | 597 | | |
股權 | | | | | | | | | | | | | | | | | | | | | | | | | |
A類普通股(面值0.0001美元;2,900,000,000股)
截至2022年6月30日的授權股份;已發行303,289,537股 截至2022年6月30日的已發行股票和317,539,537股 截至6月30日在調整後的基礎上發行和未償還的債券 2022) |
| | | | 218 | | | | | | 33 | | | | | | 228 | | | | | | 34 | | |
B類普通股(面值0.0001美元;100,000,000股
截至2022年6月30日的授權;已發行73,680,917股, 未完成) |
| | | | 56 | | | | | | 8 | | | | | | 56 | | | | | | 8 | | |
新增實收資本
|
| | | | 764,502 | | | | | | 114,137 | | | | | | 1,060,187 | | | | | | 158,282 | | |
累計虧損
|
| | | | (107,356) | | | | | | (16,028) | | | | | | (107,356) | | | | | | (16,028) | | |
累計其他綜合損失
|
| | | | (4,271) | | | | | | (638) | | | | | | (4,271) | | | | | | (638) | | |
公司股東應佔權益總額
|
| | | | 653,149 | | | | | | 97,512 | | | | | | 948,844 | | | | | | 141,658 | | |
非控股權益
|
| | | | (16,313) | | | | | | (2,435) | | | | | | (16,313) | | | | | | (2,435) | | |
總市值
|
| | | | 640,836 | | | | | | 95,674 | | | | | | 936,531 | | | | | | 139,820 | | |
| | |
每個
普通 共享 |
| |
每個美國存托股份
|
|
首次公開募股價格
|
| |
3.67美元
|
| |
11.00美元
|
|
截至2022年6月30日的有形賬面淨值
|
| |
0.24美元
|
| |
0.72美元
|
|
作為本要約生效後調整後的有形賬面淨值
|
| |
0.35美元
|
| |
1.04美元
|
|
本次發行中向新投資者攤薄的有形賬面淨值金額
|
| |
3.32美元
|
| |
9.96美元
|
|
| | |
普通股
購買了 |
| |
總體考慮
|
| |
平均
每件價格 普通股 |
| |
平均
每件價格 美國存托股份 |
| ||||||||||||||||||||||||
|
金額
(單位:千 |
| | | | | | | |||||||||||||||||||||||||||||
|
編號
|
| |
百分比
|
| |
$中的
)
|
| |
百分比
|
| |
美元
|
| |
美元
|
| ||||||||||||||||||||
現有股東
|
| | | | 376,970,454 | | | | | | 96.4% | | | | | | 132,690 | | | | | | 71.7% | | | | | | 0.35 | | | | | | 1.05 | | |
新投資者
|
| | | | 14,250,000 | | | | | | 3.6% | | | | | | 52,250 | | | | | | 28.3% | | | | | | 3.67 | | | | | | 11.00 | | |
合計
|
| | | | 391,220,454 | | | | | | 100.0% | | | | | | 184,940 | | | | | | 100.0% | | | | | | — | | | | | | — | | |
|
不。
|
| |
的股東
在上海巡迴演出 |
| |
股權
興趣 百分比 之前的 重組 |
| |
金額
股權 受益 在atour中擁有 上海 |
| |
關係
與現有的 股東 共 個屬性 生活方式 |
| |
的股東
我們的生活方式 重組後 |
| |
持股
百分比 |
| |
數量:
普通 持有的股份 我們的生活方式 |
| ||||||||||||
|
1.
|
| |
上海獵多商貿
服務有限責任公司 (“管理 SPV 1“)(1)(4) |
| | | | 15.10% | | | | | | 60,399,600 | | | | | | |
全球海洋明珠
控股有限公司 (“方正SPV”)(1) |
| | | | 20.06% | | | | | | 75,616,580 | | |
| | | | | | | | | | | | | | | | | | | | | |
發動機控股有限公司
(“引擎”)(1)(10) |
| | | | 9.47% | | | | | | 35,691,412 | | |
|
2.
|
| |
上海好多商貿
服務有限責任公司 (“管理 SPV 2“)(1)(2)(5) |
| | | | 13.68% | | | | | | 54,710,800 | | | | | | |
Li置業有限公司(“Li
Real“)(1)(10) |
| | | | 3.96% | | | | | | 14,926,416 | | |
|
3.
|
| |
上海工多
商務服務有限責任公司 (“管理 SPV 3“)(1)(3)(6) |
| | | | 6.40% | | | | | | 25,600,000 | | | |
分支機構
|
| |
星多科技
投資有限公司, V60限制,每隔 |
| | | | 4.21% | | | | | | 15,859,032 | | |
|
4.
|
| |
上海招多
商務服務有限責任公司 (“管理 SPV 4“)(1)(3)(7) |
| | | | 6.40% | | | | | | 25,600,000 | | | | | | |
公平有限公司,瑞多
東方投資有限公司 Way Holding Limited, 和財富河 Limited(1)(8) |
| | | | | | | | | | | | |
| | | |
小計
|
| | | | 41.58% | | | | | | 166,310,400 | | | | | | |
小計
|
| | | | 37.70% | | | | | | 142,093,440 | | |
|
5.
|
| |
上海油山峯
企業管理 Center LLP(“外部 投資者1“)(9) |
| | | | 4.87% | | | | | | 19,486,400 | | | |
分支機構
|
| |
GLV Holding Limited(9)
|
| | | | 5.48% | | | | | | 20,673,814 | | |
|
6.
|
| |
上海德惠多元園
企業管理 諮詢中心有限責任公司 (“外部投資者2”) |
| | | | 15.23% | | | | | | 60,912,400 | | | |
分支機構
|
| |
Diviner Limited
|
| | | | 16.16% | | | | | | 60,912,400 | | |
|
7.
|
| |
霍爾果斯君聯成渝
風險投資 投資有限公司 (“外部投資者3”) |
| | | | 2.24% | | | | | | 8,968,800 | | | |
分支機構
|
| |
上海沂南
企業 |
| | | | 26.26% | | | | | | 98,973,600 | | |
|
8.
|
| |
珠海君聯凌橫
股權投資有限責任公司 (“外部投資者3”) |
| | | | 22.50% | | | | | | 90,004,800 | | | | | | |
管理
合夥有限責任公司 |
| | | | | | | | | | | | |
|
9.
|
| |
攜程電腦
技術 (上海)有限公司 (“外部投資者4”) |
| | | | 12.10% | | | | | | 48,394,000 | | | |
分支機構
|
| |
攜程旅行
新加坡 PTE.LTD(10) |
| | | | 12.84% | | | | | | 48,394,000 | | |
|
10.
|
| |
個人投資者
(“外部投資者5”) |
| | | | 1.48% | | | | | | 5,923,200 | | | |
分支機構
|
| |
伊卡里亞酒店
投資 控股有限公司(10) |
| | | | 1.57% | | | | | | 5,923,200 | | |
| | | |
小計
|
| | | | 58.42% | | | | | | 233,689,600 | | | | | | |
小計
|
| | | | 62.30% | | | | | | 234,877,014 | | |
| | | |
合計
|
| | | | 100% | | | | | | 400,000,000 | | | | | | |
合計
|
| | | | 100% | | | | | | 376,970,454 | | |
| | |
截至
2019年12月31日 |
| |
截至
2020年12月31日(1) |
| |
截至
2021年12月31日(1) |
| |
截至
2022年6月30日(1) |
| ||||||||||||||||||||||||||||||||||||
|
數量:
酒店 |
| |
百分比:
全市酒店總數 三個階段 |
| |
數量:
酒店 |
| |
百分比:
全市酒店總數 三個階段 |
| |
數量:
酒店 |
| |
百分比:
全市酒店總數 三個階段 |
| |
數量:
酒店 |
| |
百分比:
酒店總數 三個階段 |
| ||||||||||||||||||||||||||
發展階段
|
| | | | 283 | | | | | | 40.3% | | | | | | 288 | | | | | | 33.6% | | | | | | 338 | | | | | | 31.2% | | | | | | 343 | | | | | | 29.1% | | |
上馬階段
|
| | | | 113 | | | | | | 16.1% | | | | | | 109 | | | | | | 12.7% | | | | | | 114 | | | | | | 10.5% | | | | | | 108 | | | | | | 9.2% | | |
成熟期
|
| | | | 307 | | | | | | 43.7% | | | | | | 461 | | | | | | 53.7% | | | | | | 631 | | | | | | 58.3% | | | | | | 726 | | | | | | 61.7% | | |
| | |
截至
12月31日 2019 |
| |
截至
12月31日 2020 |
| |
截至
12月31日 2021 |
| |
截至
06月30日 2022 |
| ||||||||||||
酒店總數(1) | | | | | | | | | | | | | | | | ||||||||||
馬納基酒店
|
| | | | 391 | | | | | | 537 | | | | | | 712 | | | | | | 801 | | |
租用的酒店
|
| | | | 29 | | | | | | 33 | | | | | | 33 | | | | | | 33 | | |
所有酒店
|
| | | | 420 | | | | | | 570 | | | | | | 745 | | | | | | 834 | | |
酒店客房(1) | | | | | | | | | | | | | | | | ||||||||||
馬納基酒店
|
| | | | 44,983 | | | | | | 61,782 | | | | | | 81,594 | | | | | | 91,911 | | |
租用的酒店
|
| | | | 4,104 | | | | | | 4,836 | | | | | | 5,060 | | | | | | 5,058 | | |
所有酒店
|
| | | | 49,087 | | | | | | 66,618 | | | | | | 86,654 | | | | | | 96,969 | | |
| | | | | | | | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| ||||||||||||||||||||||||||||||||||||
| | |
年終了
12月31日 2019 |
| |
獨家
第 個,共 個 已徵用 酒店(2) |
| |
包含式
第 個,共 個 已徵用 酒店 |
| |
獨家
第 個,共 個 已徵用 酒店(2) |
| |
包含式
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
|
| | | | 72.3% | | | | | | 66.9% | | | | | | 63.2% | | | | | | 67.4% | | | | | | 66.8% | | | | | | 68.6% | | | | | | 68.0% | | | | | | 57.2% | | | | | | 56.0% | | |
租用的酒店
|
| | | | 83.0% | | | | | | 68.6% | | | | | | 67.6% | | | | | | 70.8% | | | | | | 71.1% | | | | | | 73.2% | | | | | | 73.2% | | | | | | 61.8% | | | | | | 64.1% | | |
所有酒店
|
| | | | 73.4% | | | | | | 67.1% | | | | | | 63.5% | | | | | | 67.7% | | | | | | 67.0% | | | | | | 69.0% | | | | | | 68.4% | | | | | | 57.5% | | | | | | 56.5% | | |
ADR(人民幣) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||
馬納基酒店
|
| | | | 415.9 | | | | | | 382.2 | | | | | | 379.2 | | | | | | 407.4 | | | | | | 405.2 | | | | | | 405.7 | | | | | | 404.2 | | | | | | 363.0 | | | | | | 360.9 | | |
租用的酒店
|
| | | | 530.1 | | | | | | 467.7 | | | | | | 467.4 | | | | | | 517.0 | | | | | | 513.3 | | | | | | 506.9 | | | | | | 506.9 | | | | | | 436.4 | | | | | | 445.1 | | |
所有酒店
|
| | | | 429.5 | | | | | | 389.8 | | | | | | 386.8 | | | | | | 415.2 | | | | | | 412.7 | | | | | | 413.3 | | | | | | 411.8 | | | | | | 367.9 | | | | | | 366.3 | | |
RevPAR(人民幣) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||
馬納基酒店
|
| | | | 313.7 | | | | | | 268.9 | | | | | | 251.6 | | | | | | 288.1 | | | | | | 283.7 | | | | | | 291.2 | | | | | | 287.5 | | | | | | 219.7 | | | | | | 215.2 | | |
租用的酒店
|
| | | | 463.7 | | | | | | 339.4 | | | | | | 334.1 | | | | | | 388.1 | | | | | | 387.5 | | | | | | 391.9 | | | | | | 391.9 | | | | | | 295.1 | | | | | | 311.5 | | |
所有酒店
|
| | | | 329.5 | | | | | | 275.1 | | | | | | 258.3 | | | | | | 294.9 | | | | | | 290.5 | | | | | | 298.3 | | | | | | 294.7 | | | | | | 224.4 | | | | | | 220.6 | | |
| | |
截止三個月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
3月31日
2019 |
| |
6月30日,
2019 |
| |
9月30日
2019 |
| |
12月31日
2019 |
| |
3月31日
2020 |
| |
06月30日
2020 |
| |
9月30日
2020 |
| |
12月31日
2020 |
| |
3月31日
2021 |
| |
06月30日
2021 |
| |
9月30日
2021 |
| |
12月31日
2021 |
| |
3月31日
2022 |
| |
06月30日
2022 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | |
不包括
已徵用 酒店(1) |
| |
包括
已徵用 酒店 |
| |
不包括
已徵用 酒店(1) |
| |
包括
已徵用 酒店 |
| |
不包括
已徵用 酒店(1) |
| |
包括
已徵用 酒店 |
| |
不包括
已徵用 酒店(1) |
| |
包括
已徵用 酒店 |
| |
不包括
已徵用 酒店(1) |
| |
包括
已徵用 酒店 |
| |
不包括
已徵用 酒店(1) |
| |
包括
已徵用 酒店 |
| |
已徵用 酒店(1) |
| |
包括
已徵用 酒店 |
| |
已徵用 酒店(1) |
| |
包括
已徵用 酒店 |
| |
不包括
已徵用 酒店(1) |
| |
包括
已徵用 酒店 |
| |
不包括
已徵用 酒店(1) |
| |
包括
已徵用 酒店 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
入住率(單位:%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||
Manached
酒店 |
| | | | 64.4% | | | | | | 73.2% | | | | | | 76.4% | | | | | | 73.1% | | | | | | 37.5% | | | | | | 30.7% | | | | | | 66.5% | | | | | | 65.2% | | | | | | 77.5% | | | | | | 76.8% | | | | | | 75.4% | | | | | | 74.8% | | | | | | 59.6% | | | | | | 58.9% | | | | | | 76.7% | | | | | | 76.4% | | | | | | 67.8% | | | | | | 67.5% | | | | | | 65.0% | | | | | | 63.9% | | | | | | 49.9% | | | | | | 48.0% | | | | | | 65.0% | | | | | | 63.6% | | |
租用的酒店
|
| | | | 78.6% | | | | | | 84.0% | | | | | | 85.8% | | | | | | 83.3% | | | | | | 34.6% | | | | | | 32.6% | | | | | | 73.4% | | | | | | 73.1% | | | | | | 81.7% | | | | | | 81.7% | | | | | | 79.1% | | | | | | 79.1% | | | | | | 66.1% | | | | | | 66.1% | | | | | | 80.3% | | | | | | 80.3% | | | | | | 71.0% | | | | | | 71.6% | | | | | | 65.9% | | | | | | 66.7% | | | | | | 50.9% | | | | | | 54.0% | | | | | | 72.4% | | | | | | 74.0% | | |
所有酒店
|
| | | | 66.2% | | | | | | 74.4% | | | | | | 77.3% | | | | | | 74.0% | | | | | | 37.2% | | | | | | 30.8% | | | | | | 67.1% | | | | | | 65.8% | | | | | | 77.9% | | | | | | 77.2% | | | | | | 75.7% | | | | | | 75.1% | | | | | | 60.0% | | | | | | 59.4% | | | | | | 76.9% | | | | | | 76.6% | | | | | | 68.0% | | | | | | 67.8% | | | | | | 65.1% | | | | | | 64.1% | | | | | | 50.0% | | | | | | 48.3% | | | | | | 65.5% | | | | | | 64.2% | | |
ADR(2)(人民幣) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||
Manached
酒店 |
| | | | 397.4 | | | | | | 417.6 | | | | | | 432.1 | | | | | | 410.4 | | | | | | 364.0 | | | | | | 355.7 | | | | | | 336.4 | | | | | | 333.0 | | | | | | 397.4 | | | | | | 395.4 | | | | | | 405.4 | | | | | | 404.6 | | | | | | 370.5 | | | | | | 369.2 | | | | | | 430.1 | | | | | | 428.9 | | | | | | 416.6 | | | | | | 413.4 | | | | | | 401.5 | | | | | | 398.8 | | | | | | 369.9 | | | | | | 369.6 | | | | | | 357.4 | | | | | | 354.7 | | |
租用的酒店
|
| | | | 499.4 | | | | | | 534.0 | | | | | | 550.5 | | | | | | 532.8 | | | | | | 444.3 | | | | | | 443.8 | | | | | | 391.9 | | | | | | 391.3 | | | | | | 494.0 | | | | | | 494.0 | | | | | | 511.3 | | | | | | 511.3 | | | | | | 458.6 | | | | | | 458.6 | | | | | | 546.2 | | | | | | 546.2 | | | | | | 532.0 | | | | | | 523.5 | | | | | | 522.5 | | | | | | 515.6 | | | | | | 460.0 | | | | | | 465.8 | | | | | | 420.1 | | | | | | 430.2 | | |
所有酒店
|
| | | | 412.7 | | | | | | 432.6 | | | | | | 445.4 | | | | | | 422.5 | | | | | | 371.7 | | | | | | 363.4 | | | | | | 341.7 | | | | | | 338.3 | | | | | | 406.1 | | | | | | 404.0 | | | | | | 414.1 | | | | | | 413.1 | | | | | | 377.7 | | | | | | 376.3 | | | | | | 438.3 | | | | | | 437.0 | | | | | | 424.6 | | | | | | 421.0 | | | | | | 409.3 | | | | | | 406.3 | | | | | | 375.4 | | | | | | 375.8 | | | | | | 361.8 | | | | | | 359.5 | | |
RevPAR(2)(單位:人民幣) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||
Manached
酒店 |
| | | | 266.1 | | | | | | 316.5 | | | | | | 344.5 | | | | | | 315.4 | | | | | | 143.6 | | | | | | 114.3 | | | | | | 235.3 | | | | | | 228.4 | | | | | | 323.8 | | | | | | 318.8 | | | | | | 321.0 | | | | | | 317.8 | | | | | | 231.5 | | | | | | 228.1 | | | | | | 344.3 | | | | | | 341.8 | | | | | | 295.3 | | | | | | 292.0 | | | | | | 275.9 | | | | | | 269.4 | | | | | | 195.3 | | | | | | 189.3 | | | | | | 245.7 | | | | | | 239.5 | | |
租用的酒店
|
| | | | 412.8 | | | | | | 471.0 | | | | | | 497.5 | | | | | | 471.3 | | | | | | 161.4 | | | | | | 152.0 | | | | | | 305.1 | | | | | | 303.0 | | | | | | 427.5 | | | | | | 427.5 | | | | | | 428.0 | | | | | | 428.0 | | | | | | 320.2 | | | | | | 320.2 | | | | | | 462.8 | | | | | | 462.8 | | | | | | 399.7 | | | | | | 397.6 | | | | | | 369.0 | | | | | | 369.1 | | | | | | 256.7 | | | | | | 276.0 | | | | | | 332.8 | | | | | | 346.4 | | |
所有酒店
|
| | | | 284.7 | | | | | | 334.2 | | | | | | 360.0 | | | | | | 329.2 | | | | | | 145.4 | | | | | | 117.4 | | | | | | 241.3 | | | | | | 234.5 | | | | | | 332.6 | | | | | | 327.7 | | | | | | 329.4 | | | | | | 326.1 | | | | | | 238.1 | | | | | | 234.7 | | | | | | 352.3 | | | | | | 349.8 | | | | | | 302.3 | | | | | | 298.9 | | | | | | 281.8 | | | | | | 275.5 | | | | | | 198.9 | | | | | | 194.3 | | | | | | 251.3 | | | | | | 245.4 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| | |||||||||||||||||||||||||||||||||||
| | |
(除百分比外,以千為單位)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||
馬納基酒店
|
| | | | 840,400 | | | | | | 53.6 | | | | | | 926,307 | | | | | | 59.1 | | | | | | 1,220,301 | | | | | | 56.8 | | | | | | 560,852 | | | | | | 56.6 | | | | | | 568,939 | | | | | | 84,940 | | | | | | 58.9 | | | | ||
租用的酒店
|
| | | | 614,829 | | | | | | 39.2 | | | | | | 496,470 | | | | | | 31.7 | | | | | | 630,238 | | | | | | 29.4 | | | | | | 308,770 | | | | | | 31.2 | | | | | | 254,455 | | | | | | 37,989 | | | | | | 26.3 | | | | ||
零售收入和其他
|
| | | | 111,862 | | | | | | 7.2 | | | | | | 143,775 | | | | | | 9.2 | | | | | | 297,038 | | | | | | 13.8 | | | | | | 120,719 | | | | | | 12.2 | | | | | | 143,303 | | | | | | 21,395 | | | | | | 14.8 | | | | ||
淨收入
|
| | | | 1,567,091 | | | | | | 100.0 | | | | | | 1,566,552 | | | | | | 100.0 | | | | | | 2,147,577 | | | | | | 100.0 | | | | | | 990,341 | | | | | | 100.0 | | | | | | 966,697 | | | | | | 144,324 | | | | | | 100.0 | | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| | |||||||||||||||||||||||||||||||||||
| | |
(除百分比外,以千為單位)
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
淨收入
|
| | | | 1,567,091 | | | | | | 100.0 | | | | | | 1,566,552 | | | | | | 100.0 | | | | | | 2,147,577 | | | | | | 100.0 | | | | | | 990,341 | | | | | | 100.0 | | | | | | 966,697 | | | | | | 144,324 | | | | | | 100.0 | | | | ||
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||
酒店運營成本
|
| | | | 1,097,441 | | | | | | 70.0 | | | | | | 1,150,101 | | | | | | 73.4 | | | | | | 1,419,578 | | | | | | 66.1 | | | | | | 661,830 | | | | | | 66.8 | | | | | | 648,275 | | | | | | 96,785 | | | | | | 67.1 | | | | ||
其他運營成本
|
| | | | 81,337 | | | | | | 5.2 | | | | | | 78,746 | | | | | | 5.0 | | | | | | 163,324 | | | | | | 7.6 | | | | | | 63,243 | | | | | | 6.4 | | | | | | 73,605 | | | | | | 10,989 | | | | | | 7.6 | | | | ||
銷售和營銷費用
|
| | | | 75,745 | | | | | | 4.8 | | | | | | 70,972 | | | | | | 4.5 | | | | | | 124,210 | | | | | | 5.8 | | | | | | 44,387 | | | | | | 4.5 | | | | | | 55,532 | | | | | | 8,291 | | | | | | 5.7 | | | | ||
一般和行政
費用 |
| | | | 138,241 | | | | | | 8.8 | | | | | | 131,366 | | | | | | 8.4 | | | | | | 197,064 | | | | | | 9.2 | | | | | | 90,025 | | | | | | 9.1 | | | | | | 87,377 | | | | | | 13,045 | | | | | | 9.0 | | | | ||
技術與開發
費用 |
| | | | 29,363 | | | | | | 1.9 | | | | | | 33,649 | | | | | | 2.1 | | | | | | 52,121 | | | | | | 2.4 | | | | | | 18,623 | | | | | | 1.9 | | | | | | 33,770 | | | | | | 5,042 | | | | | | 3.5 | | | | ||
開業前費用
|
| | | | 68.166 | | | | | | 4.3 | | | | | | 61,878 | | | | | | 3.9 | | | | | | 17,595 | | | | | | 0.8 | | | | | | 17,480 | | | | | | 1.8 | | | | | | — | | | | | | — | | | | | | — | | | | ||
總運營成本和費用
|
| | | | 1,490,293 | | | | | | 95.1 | | | | | | 1,526,712 | | | | | | 97.5 | | | | | | 1,973,892 | | | | | | 91.9 | | | | | | 895,588 | | | | | | 90.4 | | | | | | 898,559 | | | | | | 134,152 | | | | | | 93.0 | | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
酒店運營成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
馬納基酒店
|
| | | | 597,302 | | | | | | 616,678 | | | | | | 795,661 | | | | | | 358,513 | | | | | | 361,217 | | | | | | 53,928 | | |
租用的酒店
|
| | | | 500,139 | | | | | | 533,423 | | | | | | 623,917 | | | | | | 303,317 | | | | | | 287,058 | | | | | | 42,857 | | |
酒店總運營成本
|
| | | | 1,097,441 | | | | | | 1,150,101 | | | | | | 1,419,578 | | | | | | 661,830 | | | | | | 648,275 | | | | | | 96,785 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
租金費用
|
| | | | 64,582 | | | | | | 56,286 | | | | | | 11,899 | | | | | | 11,784 | | | | | | — | | | | | | — | | |
人員成本
|
| | | | 2,084 | | | | | | 3,877 | | | | | | 3,605 | | | | | | 3,605 | | | | | | — | | | | | | — | | |
其他
|
| | | | 1,500 | | | | | | 1,715 | | | | | | 2,091 | | | | | | 2,091 | | | | | | — | | | | | | — | | |
開業前總費用
|
| | | | 68,166 | | | | | | 61,878 | | | | | | 17,595 | | | | | | 17,480 | | | | | | — | | | | | | — | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的六個月,
|
| ||||||
|
2019
|
| |
2020
|
| |
2021
|
| |
2022
|
| ||
無風險回報率
|
| |
3.10%~3.20%
|
| |
2.90%~3.10%
|
| |
1.70%~3.20%
|
| |
3.10%
|
|
波動性
|
| |
32.10%~33.68%
|
| |
34.30%~34.40%
|
| |
34.61%~37.64%
|
| |
38.99%
|
|
預期股息收益率
|
| |
0%
|
| |
0%
|
| |
0%
|
| |
0%
|
|
普通股公允價值(人民幣)
|
| |
6.12~9.94
|
| |
10.54~10.93
|
| |
11.93~31.74
|
| |
29.78
|
|
多次鍛鍊
|
| |
2.2
|
| |
2.2
|
| |
2.2
|
| |
2.2
|
|
預期期限
|
| |
10
|
| |
10
|
| |
10
|
| |
10
|
|
日期
|
| |
每個
的公允價值
普通股 |
| |
折****r}
缺少 適銷性 (DLOM) |
| |
折****r}
費率 |
| |||||||||
2017年7月31日
|
| | | | 2.85 | | | | | | 18.00% | | | | | | 16.00% | | |
2017年9月30日
|
| | | | 3.55 | | | | | | 17.00% | | | | | | 15.00% | | |
2018年6月30日
|
| | | | 5.44 | | | | | | 17.00% | | | | | | 15.00% | | |
2018年12月31日
|
| | | | 6.12 | | | | | | 17.00% | | | | | | 15.00% | | |
2019年3月31
|
| | | | 7.62 | | | | | | 17.00% | | | | | | 15.00% | | |
2019年12月31日
|
| | | | 9.94 | | | | | | 17.00% | | | | | | 14.00% | | |
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% | | |
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6月30日的6個月
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |
2022
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
%
|
| |
人民幣
|
| |
美元
|
| |
%
|
| |||||||||||||||||||||||||||||||||
| | |
(in千人除外)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
馬納基酒店
|
| | | | 840,400 | | | | | | 53.6 | | | | | | 926,307 | | | | | | 59.1 | | | | | | 1,220,301 | | | | | | 56.8 | | | | | | 560,852 | | | | | | 56.6 | | | | | | 568,939 | | | | | | 84,940 | | | | | | 58.9 | | |
租用的酒店
|
| | | | 614,829 | | | | | | 39.2 | | | | | | 496,470 | | | | | | 31.7 | | | | | | 630,238 | | | | | | 29.3 | | | | | | 308,770 | | | | | | 31.2 | | | | | | 254,455 | | | | | | 37,989 | | | | | | 26.3 | | |
零售收入和其他
|
| | | | 111,862 | | | | | | 7.2 | | | | | | 143,775 | | | | | | 9.2 | | | | | | 297,038 | | | | | | 13.9 | | | | | | 120,719 | | | | | | 12.2 | | | | | | 143,303 | | | | | | 21,395 | | | | | | 14.8 | | |
淨收入
|
| | |
|
1,567,091
|
| | | | | 100.0 | | | | |
|
1,566,552
|
| | | | | 100.0 | | | | |
|
2,147,577
|
| | | | | 100.0 | | | | |
|
990,341
|
| | | | | 100.0 | | | | |
|
966,697
|
| | | |
|
144,324
|
| | | | | 100.0 | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
酒店運營成本
|
| | | | (1,097,441) | | | | | | (70.0) | | | | | | (1,150,101) | | | | | | (73.4) | | | | | | (1,419,578) | | | | | | (66.1) | | | | | | (661,830) | | | | | | (66.8) | | | | | | (648,275) | | | | | | (96,785) | | | | | | (67.1) | | |
其他運營成本
|
| | | | (81,337) | | | | | | (5.2) | | | | | | (78,746) | | | | | | (5.0) | | | | | | (163,324) | | | | | | (7.6) | | | | | | (63,243) | | | | | | (6.4) | | | | | | (73,605) | | | | | | (10,989) | | | | | | (7.6) | | |
銷售和營銷費用
|
| | | | (75,745) | | | | | | (4.8) | | | | | | (70,972) | | | | | | (4.5) | | | | | | (124,210) | | | | | | (5.8) | | | | | | (44,387) | | | | | | (4.5) | | | | | | (55,532) | | | | | | (8,291) | | | | | | (5.7) | | |
一般和行政費用
|
| | | | (138,241) | | | | | | (8.8) | | | | | | (131,366) | | | | | | (8.4) | | | | | | (197,064) | | | | | | (9.2) | | | | | | (90,025) | | | | | | (9.1) | | | | | | (87,377) | | | | | | (13,045) | | | | | | (9.0) | | |
技術和開發費用
|
| | | | (29,363) | | | | | | (1.9) | | | | | | (33,649) | | | | | | (2.1) | | | | | | (52,121) | | | | | | (2.4) | | | | | | (18,623) | | | | | | (1.9) | | | | | | (33,770) | | | | | | (5,042) | | | | | | (3.5) | | |
開業前費用
|
| | | | (68,166) | | | | | | (4.3) | | | | | | (61,878) | | | | | | (3.9) | | | | | | (17,595) | | | | | | (0.8) | | | | | | (17,480) | | | | | | (1.8) | | | | | | — | | | | | | — | | | | | | — | | |
總運營成本和費用
|
| | |
|
(1,490,293)
|
| | | | | (95.1) | | | | |
|
(1,526,712)
|
| | | | | (97.5) | | | | |
|
(1,973,892)
|
| | | | | (91.9) | | | | |
|
(895,588)
|
| | | | | (90.4) | | | | |
|
(898,559)
|
| | | |
|
(134,152)
|
| | | | | (93.0) | | |
其他營業收入
|
| | | | 14,602 | | | | | | 0.9 | | | | | | 23,429 | | | | | | 1.5 | | | | | | 22,371 | | | | | | 1.0 | | | | | | 6,802 | | | | | | 0.7 | | | | | | 26,767 | | | | | | 3,996 | | | | | | 2.8 | | |
運營收入
|
| | |
|
91,400
|
| | | | | 5.8 | | | | |
|
63,269
|
| | | | | 4.0 | | | | |
|
196,056
|
| | | | | 9.1 | | | | |
|
101,555
|
| | | | | 10.3 | | | | |
|
94,905
|
| | | |
|
14,168
|
| | | | | 9.8 | | |
利息收入
|
| | | | 240 | | | | | | 0.0 | | | | | | 707 | | | | | | 0.0 | | | | | | 6,722 | | | | | | 0.3 | | | | | | 1,914 | | | | | | 0.2 | | | | | | 5,598 | | | | | | 836 | | | | | | 0.6 | | |
短期投資收益
|
| | | | 22,165 | | | | | | 1.4 | | | | | | 11,046 | | | | | | 0.7 | | | | | | 8,745 | | | | | | 0.4 | | | | | | 4,363 | | | | | | 0.4 | | | | | | 3,764 | | | | | | 562 | | | | | | 0.4 | | |
利息支出
|
| | | | (4,294) | | | | | | (0.3) | | | | | | (1,481) | | | | | | (0.1) | | | | | | (7,937) | | | | | | (0.4) | | | | | | (3,381) | | | | | | (0.3) | | | | | | (3,321) | | | | | | (496) | | | | | | (0.3) | | |
其他(損失)收入淨額
|
| | | | (1,187) | | | | | | (0.1) | | | | | | 1,883 | | | | | | 0.1 | | | | | | 301 | | | | | | 0.0 | | | | | | (171) | | | | | | 0.0 | | | | | | (1,878) | | | | | | (280) | | | | | | (0.2) | | |
所得税前收入
|
| | |
|
108,324
|
| | | | | 6.9 | | | | |
|
75,424
|
| | | | | 4.8 | | | | |
|
203,887
|
| | | | | 9.5 | | | | |
|
104,280
|
| | | | | 10.5 | | | | |
|
99,068
|
| | | |
|
14,790
|
| | | | | 10.2 | | |
所得税費用
|
| | | | (47,493) | | | | | | (3.0) | | | | | | (37,602) | | | | | | (2.4) | | | | | | (64,217) | | | | | | (3.0) | | | | | | (33,601) | | | | | | (3.4) | | | | | | (31,523) | | | | | | (4,706) | | | | | | (3.3) | | |
淨收入
|
| | |
|
60,831
|
| | | | | 3.9 | | | | |
|
37,822
|
| | | | | 2.4 | | | | |
|
139,670
|
| | | | | 6.5 | | | | |
|
70,679
|
| | | | | 7.1 | | | | |
|
67,545
|
| | | |
|
10,084
|
| | | | | 7.0 | | |
減去:可歸因於非控股的淨虧損
興趣 |
| | | | (4,129) | | | | | | (0.3) | | | | | | (4,229) | | | | | | (0.3) | | | | | | (5,384) | | | | | | (0.3) | | | | | | (3,264) | | | | | | (0.3) | | | | | | (1,502) | | | | | | (224) | | | | | | (0.2) | | |
可歸因於
的淨收入
公司 |
| | |
|
64,960
|
| | | | | 4.1 | | | | |
|
42,051
|
| | | | | 2.7 | | | | |
|
145,054
|
| | | | | 6.8 | | | | |
|
73,943
|
| | | | | 7.5 | | | | |
|
69,047
|
| | | |
|
10,308
|
| | | | | 7.1 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| ||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||
淨收益(虧損)
|
| | | | 60,831 | | | | | | 37,822 | | | | | | 139,670 | | | | | | 70,679 | | | | | | 67,545 | | | | | | 10,084 | | |
利息支出
|
| | | | 4,294 | | | | | | 1,481 | | | | | | 7,937 | | | | | | 3,381 | | | | | | 3,321 | | | | | | 496 | | |
利息收入
|
| | | | (240) | | | | | | (707) | | | | | | (6,722) | | | | | | (1,914) | | | | | | (5,598) | | | | | | (836) | | |
所得税費用
|
| | | | 47,493 | | | | | | 37,602 | | | | | | 64,217 | | | | | | 33,601 | | | | | | 31,523 | | | | | | 4,706 | | |
折舊和
攤銷 |
| | | | 70,095 | | | | | | 84,955 | | | | | | 93,911 | | | | | | 45,716 | | | | | | 40,595 | | | | | | 6,061 | | |
EBITDA(非GAAP)
|
| | | | 182,473 | | | | | | 161,153 | | | | | | 299,013 | | | | | | 151,463 | | | | | | 137,386 | | | | | | 20,511 | | |
| | |
截至的三個月
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
3月31日
2019 |
| |
6月30日,
2019 |
| |
9月30日
2019 |
| |
12月31日
2019 |
| |
3月31日
2020 |
| |
06月30日
2020 |
| |
9月30日
2020 |
| |
12月31日
2020 |
| |
3月31日
2021 |
| |
6月30日
2021 |
| |
9月30日
2021 |
| |
12月31日
2021 |
| |
3月31日
2022 |
| |
6月30日,
2022 |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
(千)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
馬納基酒店
|
| | | | 150,953 | | | | | | 203,687 | | | | | | 239,324 | | | | | | 246,436 | | | | | | 130,613 | | | | | | 198,584 | | | | | | 295,762 | | | | | | 301,348 | | | | | | 254,066 | | | | | | 306,786 | | | | | | 313,113 | | | | | | 346,336 | | | | | | 273,805 | | | | | | 295,134 | | |
租賃
酒店 |
| | | | 130,756 | | | | | | 154,868 | | | | | | 169,457 | | | | | | 159,748 | | | | | | 52,661 | | | | | | 106,442 | | | | | | 167,241 | | | | | | 170,126 | | | | | | 124,891 | | | | | | 183,879 | | | | | | 167,038 | | | | | | 154,430 | | | | | | 111,581 | | | | | | 142,874 | | |
零售收入
和 其他 |
| | | | 21,155 | | | | | | 26,318 | | | | | | 28,087 | | | | | | 36,302 | | | | | | 18,876 | | | | | | 32,821 | | | | | | 40,812 | | | | | | 51,266 | | | | | | 40,901 | | | | | | 79,818 | | | | | | 84,967 | | | | | | 91,352 | | | | | | 66,728 | | | | | | 76,575 | | |
淨收入
|
| | | | 302,864 | | | | | | 384,873 | | | | | | 436,868 | | | | | | 442,486 | | | | | | 202,150 | | | | | | 337,847 | | | | | | 503,815 | | | | | | 522,740 | | | | | | 419,858 | | | | | | 570,483 | | | | | | 565,118 | | | | | | 592,118 | | | | | | 452,114 | | | | | | 514,583 | | |
運營成本和費用:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
酒店運營成本
|
| | | | (226,707) | | | | | | (271,422) | | | | | | (288,449) | | | | | | (310,863) | | | | | | (222,862) | | | | | | (265,698) | | | | | | (331,203) | | | | | | (330,338) | | | | | | (307,402) | | | | | | (354,428) | | | | | | (363,311) | | | | | | (394,437) | | | | | | (323,168) | | | | | | (325,107) | | |
其他運營成本
|
| | | | (14,132) | | | | | | (16,480) | | | | | | (20,493) | | | | | | (30,232) | | | | | | (12,104) | | | | | | (17,670) | | | | | | (22,275) | | | | | | (26,697) | | | | | | (25,223) | | | | | | (38,020) | | | | | | (48,461) | | | | | | (51,620) | | | | | | (31,923) | | | | | | (41,682) | | |
銷售和營銷費用
|
| | | | (14,467) | | | | | | (18,503) | | | | | | (18,436) | | | | | | (24,339) | | | | | | (11,073) | | | | | | (19,206) | | | | | | (20,370) | | | | | | (20,323) | | | | | | (14,302) | | | | | | (30,085) | | | | | | (38,526) | | | | | | (41,297) | | | | | | (23,776) | | | | | | (31,756) | | |
一般和行政費用
|
| | | | (29,059) | | | | | | (34,686) | | | | | | (34,445) | | | | | | (40,051) | | | | | | (30,748) | | | | | | (33,379) | | | | | | (31,579) | | | | | | (35,660) | | | | | | (40,617) | | | | | | (49,408) | | | | | | (44,554) | | | | | | (62,485) | | | | | | (45,518) | | | | | | (41,859) | | |
技術和開發費用
|
| | | | (5,996) | | | | | | (6,470) | | | | | | (7,917) | | | | | | (8,980) | | | | | | (8,122) | | | | | | (8,027) | | | | | | (8,677) | | | | | | (8,823) | | | | | | (8,467) | | | | | | (10,156) | | | | | | (16,076) | | | | | | (17,422) | | | | | | (17,808) | | | | | | (15,962) | | |
開業前費用
|
| | | | (9,523) | | | | | | (15,309) | | | | | | (18,955) | | | | | | (24,379) | | | | | | (21,286) | | | | | | (24,393) | | | | | | (8,662) | | | | | | (7,537) | | | | | | (6,780) | | | | | | (10,700) | | | | | | (115) | | | | | | — | | | | | | — | | | | | | — | | |
總運營成本和費用
|
| | | | (299,884) | | | | | | (362,870) | | | | | | (388,695) | | | | | | (438,844) | | | | | | (306,195) | | | | | | (368,373) | | | | | | (422,766) | | | | | | (429,378) | | | | | | (402,791) | | | | | | (492,797) | | | | | | (511,043) | | | | | | (567,261) | | | | | | (442,193) | | | | | | (456,366) | | |
其他營業收入
|
| | | | 1,012 | | | | | | 265 | | | | | | 10,023 | | | | | | 3,302 | | | | | | 8,155 | | | | | | 3,065 | | | | | | 3,463 | | | | | | 8,746 | | | | | | 2,208 | | | | | | 4,594 | | | | | | 5,512 | | | | | | 10,057 | | | | | | 3,099 | | | | | | 23,668 | | |
收入(損失)來自
操作 |
| | | | 3,992 | | | | | | 22,268 | | | | | | 58,196 | | | | | | 6,944 | | | | | | (95,890) | | | | | | (27,461) | | | | | | 84,512 | | | | | | 102,108 | | | | | | 19,275 | | | | | | 82,280 | | | | | | 59,587 | | | | | | 34,914 | | | | | | 13,020 | | | | | | 81,885 | | |
利息收入
|
| | | | 56 | | | | | | 43 | | | | | | 46 | | | | | | 95 | | | | | | 148 | | | | | | 141 | | | | | | 220 | | | | | | 198 | | | | | | 390 | | | | | | 1,524 | | | | | | 2,085 | | | | | | 2,723 | | | | | | 1,917 | | | | | | 3,681 | | |
短期投資收益
|
| | | | 4,585 | | | | | | 5,427 | | | | | | 5,773 | | | | | | 6,380 | | | | | | 3,431 | | | | | | 3,455 | | | | | | 1,891 | | | | | | 2,269 | | | | | | 2,137 | | | | | | 2,226 | | | | | | 2,021 | | | | | | 2,361 | | | | | | 1,760 | | | | | | 2,004 | | |
利息
費用 |
| | | | (812) | | | | | | (1,372) | | | | | | (1,237) | | | | | | (873) | | | | | | (500) | | | | | | (571) | | | | | | (358) | | | | | | (52) | | | | | | (1,565) | | | | | | (1,816) | | | | | | (2,553) | | | | | | (2,003) | | | | | | (1,490) | | | | | | (1,831) | | |
其他(費用)收入,
淨額 |
| | | | (486) | | | | | | 665 | | | | | | (942) | | | | | | (424) | | | | | | 76 | | | | | | 605 | | | | | | 1,101 | | | | | | 101 | | | | | | 1,022 | | | | | | (1,193) | | | | | | (1,707) | | | | | | 2,179 | | | | | | (53) | | | | | | (1,825) | | |
未計收入(虧損)
税 |
| | | | 7,335 | | | | | | 27,031 | | | | | | 61,836 | | | | | | 12,122 | | | | | | (92,735) | | | | | | (23,831) | | | | | | 87,366 | | | | | | 104,624 | | | | | | 21,259 | | | | | | 83,021 | | | | | | 59,433 | | | | | | 40,174 | | | | | | 15,154 | | | | | | 83,914 | | |
所得税(費用)
好處 |
| | | | (5,465) | | | | | | (10,441) | | | | | | (20,795) | | | | | | (10,792) | | | | | | 16,657 | | | | | | (2,545) | | | | | | (24,966) | | | | | | (26,748) | | | | | | (9,790) | | | | | | (23,811) | | | | | | (17,323) | | | | | | (13,293) | | | | | | (7,944) | | | | | | (23,579) | | |
淨收入
(損失) |
| | | | 1,870 | | | | | | 16,590 | | | | | | 41,041 | | | | | | 1,330 | | | | | | (76,078) | | | | | | (26,376) | | | | | | 62,400 | | | | | | 77,876 | | | | | | 11,469 | | | | | | 59,210 | | | | | | 42,110 | | | | | | 26,881 | | | | | | 7,210 | | | | | | 60,335 | | |
減去:淨(虧損)
收入 歸屬 至 非控制性 興趣 |
| | | | (673) | | | | | | (50) | | | | | | (995) | | | | | | (2,411) | | | | | | (2,154) | | | | | | (1,717) | | | | | | (751) | | | | | | 393 | | | | | | (772) | | | | | | (2,492) | | | | | | 131 | | | | | | (2,251) | | | | | | (614) | | | | | | (888) | | |
淨收益(虧損)
收入 歸因於 公司 |
| | | | 2,543 | | | | | | 16,640 | | | | | | 42,036 | | | | | | 3,741 | | | | | | (73,924) | | | | | | (24,659) | | | | | | 63,151 | | | | | | 77,483 | | | | | | 12,241 | | | | | | 61,702 | | | | | | 41,979 | | | | | | 29,132 | | | | | | 7,824 | | | | | | 61,223 | | |
| | |
截至2013年12月31日的年度
|
| |
截至6月30日的6個月
|
| |||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |
2022
|
| | ||||||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| | ||||||||||||||||||||
| | |
(千)
|
| | |||||||||||||||||||||||||||||||||||
經營活動產生的淨現金流量
|
| | | | 224,114 | | | | | | 118,670 | | | | | | 417,879 | | | | | | 148,188 | | | | | | 138,982 | | | | | | 20,749 | | | | ||
投資活動產生(用於)的淨現金
|
| | | | 264,859 | | | | | | (105,527) | | | | | | (42,225) | | | | | | (35,318) | | | | | | (13,932) | | | | | | (2,080) | | | | ||
融資活動產生的現金淨額(用於)
|
| | | | (10,084) | | | | | | 48,011 | | | | | | (161,080) | | | | | | (5,194) | | | | | | 94,799 | | | | | | 14,153 | | | | ||
現金和現金等價物及限制性現金淨增長
|
| | | | 478,889 | | | | | | 61,154 | | | | | | 206,393 | | | | | | 107,676 | | | | | | 223,644 | | | | | | 33,389 | | | | ||
現金及現金等價物和
開始時限制現金 期間 |
| | | | 293,093 | | | | | | 771,982 | | | | | | 833,136 | | | | | | 833,136 | | | | | | 1,039,529 | | | | | | 155,198 | | | | ||
現金及現金等價物以及受限制現金
期間 |
| | | | 771,982 | | | | | | 833,136 | | | | | | 1,039,529 | | | | | | 940,812 | | | | | | 1,263,173 | | | | | | 188,587 | | | |
| | |
截至
12月31日 2020 |
| |
截至
12月31日 2021 |
| |
截至6月30日,
2022 |
| | |||||||||||||||||
| | |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| | ||||||||||||||
| | |
(千)
|
| | |||||||||||||||||||||||
流動資產 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | 824,546 | | | | | | 1,038,583 | | | | | | 1,262,227 | | | | | | 188,446 | | | | ||
受限現金
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
短期投資
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
應收賬款,扣除備抵人民幣14966元,
截至 ,人民幣14,731元和人民幣17,326元(2,586.7美元) 2020年和2021年12月31日以及2022年6月30日, 分別為 和 |
| | | | 140,142 | | | | | | 99,961 | | | | | | 140,823 | | | | | | 21,024 | | | | ||
預付款和其他流動資產
|
| | | | 126,269 | | | | | | 167,161 | | | | | | 146,243 | | | | | | 21,834 | | | | ||
關聯方應付金額
|
| | | | 33,592 | | | | | | 51,937 | | | | | | 54,865 | | | | | | 8,191 | | | | ||
庫存
|
| | | | 30,343 | | | | | | 58,575 | | | | | | 40,209 | | | | | | 6,003 | | | | ||
第三方到期借款
|
| | | | 15,000 | | | | | | — | | | | | | — | | | | | | — | | | | ||
流動資產總額
|
| | | | 1,169,892 | | | | | | 1,416,217 | | | | | | 1,644,367 | | | | | | 245,498 | | | | ||
流動負債 | | | | | | | | | | | | | | | | | ||||||||||||
經營租賃負債,流動
|
| | | | — | | | | | | — | | | | | | 345,763 | | | | | | 51,621 | | | | ||
應付賬款
|
| | | | 85,763 | | | | | | 161,277 | | | | | | 165,121 | | | | | | 24,653 | | | | ||
遞延收入
|
| | | | 186,797 | | | | | | 233,735 | | | | | | 216,380 | | | | | | 32,305 | | | | ||
應付工資和福利
|
| | | | 85,614 | | | | | | 95,238 | | | | | | 82,783 | | | | | | 12,359 | | | | ||
應計費用和其他應付款
|
| | | | 378,532 | | | | | | 447,380 | | | | | | 463,154 | | | | | | 69,147 | | | | ||
應付所得税
|
| | | | 61,509 | | | | | | 46,176 | | | | | | 38,938 | | | | | | 5,813 | | | | ||
短期借款
|
| | | | 89,269 | | | | | | 64,808 | | | | | | 170,828 | | | | | | 25,504 | | | | ||
長期借款的當期部分
|
| | | | 1,000 | | | | | | 1,000 | | | | | | 30,130 | | | | | | 4,498 | | | | ||
應付關聯方的其他金額
|
| | | | 9,997 | | | | | | 1,772 | | | | | | 2,541 | | | | | | 379 | | | | ||
流動負債總額
|
| | | | 898,481 | | | | | | 1,051,386 | | | | | | 1,515,638 | | | | | | 226,279 | | | | ||
流動資產淨值
|
| | | | 271,411 | | | | | | 364,831 | | | | | | 128,729 | | | | | | 19,219 | | | |
| | |
按期付款
|
| |||||||||||||||||||||||||||
| | |
合計
|
| |
少
比 1年 |
| |
1-3年
|
| |
3-5年
|
| |
更多
比 5年 |
| |||||||||||||||
| | |
(千元)
|
| |||||||||||||||||||||||||||
經營性租賃義務
|
| | | | 2,713,233 | | | | | | 436,198 | | | | | | 673,112 | | | | | | 574,239 | | | | | | 1,029,684 | | |
長期債務及相關利息支付義務
|
| | | | 38,088 | | | | | | 31,931 | | | | | | 3,176 | | | | | | 1,084 | | | | | | 1,897 | | |
合計
|
| | | | 2,751,321 | | | | | | 468,129 | | | | | | 676,288 | | | | | | 575,323 | | | | | | 1,031,581 | | |
| | | | | |
截至2022年6月30日
|
| ||||||||||||
品牌
|
| |
定位
|
| |
城市
|
| |
屬性
|
| |
房間
|
| |
百分比
總數中的 房間 |
| |||
| | | | | | | | |
Manached
|
| |
租賃
|
| | | | | | |
atour(旗艦)
|
| |
中上檔
|
| |
149
|
| |
666
|
| |
20
|
| |
79,541
|
| |
82.0%
|
|
致敬S
|
| |
高檔
|
| |
20
|
| |
36
|
| |
11
|
| |
7,540
|
| |
7.8%
|
|
阿圖爾燈光
|
| |
中型
|
| |
29
|
| |
67
|
| |
1
|
| |
6,340
|
| |
6.5%
|
|
在X位置
|
| |
中上檔
|
| |
18
|
| |
29
|
| |
—
|
| |
3,054
|
| |
3.1%
|
|
ZHOTEL
|
| |
高檔
|
| |
2
|
| |
3
|
| |
—
|
| |
280
|
| |
0.3%
|
|
A.T.House
|
| |
豪華
|
| |
1
|
| |
—
|
| |
1
|
| |
214
|
| |
0.2%
|
|
合計
|
| | | | |
151
|
| |
801
|
| |
33
|
| |
96,969
|
| |
100.0%
|
|
| | | |
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
在 開發 |
| |||||||||
一線城市
|
| | | | 144 | | | | | | 17 | | | | | | 51 | | |
新的一線和二線城市
|
| | | | 485 | | | | | | 16 | | | | | | 174 | | |
其他
|
| | | | 172 | | | | | | — | | | | | | 118 | | |
合計 | | | | | 801 | | | | | | 33 | | | | | | 343 | | |
| | |
截至12月31日的年度
|
| |
截至6月30日的6個月
|
| ||||||||||||||||||||||||||||||||||||||||||
|
2019
|
| |
2020(1)
|
| |
2021(1)
|
| |
2022(1)
|
| ||||||||||||||||||||||||||||||||||||||
|
屬性
|
| |
房間
|
| |
屬性
|
| |
房間
|
| |
屬性
|
| |
房間
|
| |
屬性
|
| |
房間
|
| ||||||||||||||||||||||||||
期初管理的酒店
|
| | | | 226 | | | | | | 25,140 | | | | | | 391 | | | | | | 44,983 | | | | | | 537 | | | | | | 61,782 | | | | | | 712 | | | | | | 81,594 | | |
添加
|
| | | | 178 | | | | | | 21,004 | | | | | | 156 | | | | | | 18,273 | | | | | | 188 | | | | | | 21,340 | | | | | | 90 | | | | | | 10,639 | | |
少
|
| | | | 13 | | | | | | 1,161 | | | | | | 10 | | | | | | 1,474 | | | | | | 13 | | | | | | 1,528 | | | | | | 1 | | | | | | 322 | | |
期末
|
| | | | 391 | | | | | | 44,983 | | | | | | 537 | | | | | | 61,782 | | | | | | 712 | | | | | | 81,594 | | | | | | 801 | | | | | | 91,911 | | |
開始時租賃的酒店
期間 |
| | | | 26 | | | | | | 3,849 | | | | | | 29 | | | | | | 4,104 | | | | | | 33 | | | | | | 4,836 | | | | | | 33 | | | | | | 5,060 | | |
添加
|
| | | | 3 | | | | | | 255 | | | | | | 4 | | | | | | 732 | | | | | | 1 | | | | | | 238 | | | | | | 0 | | | | | | 0 | | |
少
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 14 | | | | | | 0 | | | | | | 2 | | |
期末
|
| | | | 29 | | | | | | 4,104 | | | | | | 33 | | | | | | 4,836 | | | | | | 33 | | | | | | 5,060 | | | | | | 33 | | | | | | 5,058 | | |
期末酒店總數
|
| | | | 420 | | | | | | 49,087 | | | | | | 570 | | | | | | 66,618 | | | | | | 745 | | | | | | 86,654 | | | | | | 834 | | | | | | 96,969 | | |
函數
|
| |
數量:
員工 |
| |||
酒店發展
|
| | | | 65 | | |
酒店管理
|
| | | | 2,654 | | |
技術與開發
|
| | | | 107 | | |
零售和供應鏈
|
| | | | 72 | | |
銷售和市場推廣
|
| | | | 56 | | |
其他
|
| | | | 191 | | |
合計
|
| | | | 3,145 | | |
董事和高管
|
| |
年齡
|
| |
職位/頭銜
|
|
王海軍 | | | 45 | | |
創始人、董事會主席兼首席執行官
|
|
瑞昭 | | | 39 | | | 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 | | | 42 | | | 聯席首席運營官 | |
張勛 | | | 52 | | | 聯席首席運營官 | |
趙以鬆 | | | 48 | | | 首席人事官 | |
高麗君 | | | 39 | | | 董事副總裁 | |
周世偉 | | | 47 | | | 董事 | |
丹陽邊 | | | 44 | | | 董事 | |
周宏斌 | | | 49 | | | 董事 | |
張超 | | | 46 | | | 獨立董事 | |
叢林 | | | 61 | | | 獨立董事 | |
王可不可以 | | | 43 | | | 獨立董事 | |
| | |
A類普通
基礎股份 授予股權獎 |
| |
行使價
(美元/股) |
| |
日期:
授予(1) |
| |
日期:
過期 |
| |||
執行主任 | | | | | | | | | | | | | | | | |
王海軍
|
| | | | — | | | |
—
|
| |
—
|
| |
—
|
|
瑞昭
|
| | | | * | | | |
*
|
| |
2021年4月2日
|
| |
2031年4月1日
|
|
王守東
|
| | | | — | | | |
—
|
| |
—
|
| |
—
|
|
紅璐
|
| | | | 4,000,000 | | | |
0.85
|
| |
2021年4月2日
|
| |
2031年4月1日
|
|
陳剛
|
| | | | * | | | |
*
|
| |
2021年4月2日
|
| |
2031年4月1日
|
|
張勛
|
| | | | * | | | |
*
|
| |
2021年4月15日
|
| |
2031年4月14日
|
|
高麗君
|
| | | | * | | | |
*
|
| |
2021年4月2日
|
| |
2031年4月1日
|
|
趙以鬆
|
| | | | * | | | |
*
|
| |
2021年4月2日
|
| |
2031年4月1日
|
|
非員工董事 | | | | | | | | | | | | | | | | |
周世偉
|
| | | | — | | | |
—
|
| |
—
|
| |
—
|
|
丹陽邊
|
| | | | — | | | |
—
|
| |
—
|
| |
—
|
|
周宏斌
|
| | | | — | | | |
—
|
| |
—
|
| |
—
|
|
張超
|
| | | | — | | | |
—
|
| |
—
|
| |
—
|
|
叢林
|
| | | | — | | | |
—
|
| |
—
|
| |
—
|
|
王燦
|
| | | | — | | | |
—
|
| |
—
|
| |
—
|
|
所有董事和執行人員
軍官作為一個羣體 |
| | | | 9,295,196 | | | |
0.00到1.83之間
|
| |
2021年4月2日或4月15日
|
| |
2031年4月1日或4月14日
|
|
| | |
實益擁有的普通股
在本次發行之前 |
| |
普通股受益
本次發行後擁有的 |
| |
聚合
投票權 在此之後 提供服務 |
| ||||||||||||
|
A類
普通 個共享 |
| |
B類
普通 個共享 |
| |
%**
|
| |
A類
普通 個共享 |
| |
B類
普通 個共享 |
| |
%
|
| |
%***
|
| ||
董事和高管:†
|
| | | | | | | | | | | | | | | | | | | | | |
王海軍(1)
|
| |
44,412,523
|
| |
73,680,917
|
| |
31.3
|
| |
44,412,523
|
| |
73,680,917
|
| |
30.2
|
| |
74.1
|
|
瑞昭
|
| |
*
|
| |
—
|
| |
*
|
| |
*
|
| |
—
|
| |
*
|
| |
*
|
|
王守東
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| | | |
Lu紅(2)
|
| |
4,000,000
|
| |
—
|
| |
1.1
|
| |
4,000,000
|
| |
—
|
| |
1.0
|
| |
*
|
|
陳剛
|
| |
*
|
| |
—
|
| |
*
|
| |
*
|
| |
—
|
| |
*
|
| |
*
|
|
張勛
|
| |
*
|
| |
—
|
| |
*
|
| |
*
|
| |
—
|
| |
*
|
| |
*
|
|
趙以鬆
|
| |
*
|
| |
—
|
| |
*
|
| |
*
|
| |
—
|
| |
*
|
| |
*
|
|
高麗君
|
| |
*
|
| |
—
|
| |
*
|
| |
*
|
| |
—
|
| |
*
|
| |
*
|
|
周世偉(3)
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
|
丹陽變(4)
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
|
周鴻斌(5)
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
|
張超(6)
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
|
林聰(七)
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
|
王燦(八)
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
| |
—
|
|
作為一個組的所有董事和高管
|
| |
52,594,879
|
| |
73,680,917
|
| |
32.8
|
| |
52,594,879
|
| |
73,680,917
|
| |
31.6
|
| |
74.3
|
|
主要股東: | | | | | | | | | | | | | | | | | | | | | | |
明珠環球控股有限公司(1)
|
| |
44,412,523
|
| |
73,680,917
|
| |
31.3
|
| |
44,412,523
|
| |
73,680,917
|
| |
30.2
|
| |
74.1
|
|
傳奇資本(9)
|
| |
114,469,418
|
| |
—
|
| |
30.4
|
| |
114,469,418
|
| |
—
|
| |
29.3
|
| |
10.9
|
|
Diviner Limited(10)
|
| |
60,912,400
|
| |
—
|
| |
16.2
|
| |
60,912,400
|
| |
—
|
| |
15.6
|
| |
5.8
|
|
| | |
實益擁有的普通股
在本次發行之前 |
| |
普通股受益
本次發行後擁有的 |
| |
聚合
投票權 在此之後 提供服務 |
| ||||||||||||
|
A類
普通 個共享 |
| |
B類
普通 個共享 |
| |
%**
|
| |
A類
普通 個共享 |
| |
B類
普通 個共享 |
| |
%
|
| |
%***
|
| ||
攜程旅遊新加坡私人有限公司。Ltd.(11)
|
| |
55,970,815
|
| |
—
|
| |
14.8
|
| |
55,970,815
|
| |
—
|
| |
14.3
|
| |
5.3
|
|
GLV控股
有限(12) |
| |
20,673,814
|
| |
—
|
| |
5.5
|
| |
20,673,814
|
| |
—
|
| |
5.3
|
| |
2.0
|
|
引擎控股有限公司(13)
|
| |
19,691,412
|
| |
—
|
| |
5.2
|
| |
19,691,412
|
| |
—
|
| |
5.0
|
| |
—
|
|
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 | |
| | |
年終了
12月31日 |
| |
用於
六個半月 截至6月30日 |
| | ||||||||||||||||||||||||||||||||
|
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2022
|
| |
2022
|
| | ||||||||||||||||||||||
|
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
|
| | | | 134,854 | | | | | | 257,963 | | | | | | 588,238 | | | | | | 255,130 | | | | | | 270,569 | | | | | | 40,395 | | | | ||
酒店預訂服務費 | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||
攜程集團
|
| | | | 13,744 | | | | | | 14,473 | | | | | | 21,276 | | | | | | 10,341 | | | | | | 5,056 | | | | | | 755 | | | |
| | |
截至
12月31日 |
| |
截至6月30日,
2022 |
| | ||||||||||||||||||||||||||
|
2019
|
| |
2020
|
| |
2021
|
| | |||||||||||||||||||||||||
|
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
人民幣
|
| |
美元
|
| | |||||||||||||||||||
|
(千)
|
| ||||||||||||||||||||||||||||||||
關聯方應付金額 | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||
攜程集團
|
| | | | 16,601 | | | | | | 33,592 | | | | | | 51,937 | | | | | | 54,865 | | | | | | 8,191 | | | | ||
應付關聯方的其他金額 | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||
王海軍(1)
|
| | | | 6,653 | | | | | | 6,235 | | | | | | — | | | | | | — | | | | | | — | | | | ||
攜程集團
|
| | | | 2,009 | | | | | | 3,762 | | | | | | 1,772 | | | | | | 2,541 | | | | | | 379 | | | |
|
存取股人員或
美國存托股份持有者必須支付: |
| |
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) | | | 美國存託憑證的發行,包括因股份、權利或其他財產的分配而產生的發行 | |
| | | | 為取款目的取消美國存託憑證,包括存款協議終止的情況 | |
| 每個美國存托股份0.05美元(或更少) | | | 對美國存托股份持有者的任何現金分配 | |
| 一筆費用,相當於如果向您分發的證券是股票而應支付的費用 | | | 分配給已存款證券(包括權利)持有者的證券的分配 | |
|
存取股人員或
美國存托股份持有者必須支付: |
| |
用於:
|
|
| 已存入股票以供發行美國存託憑證 | | | 託管機構分發給美國存托股份持有者 | |
| 每歷年每個美國存托股份0.05美元(或更少) | | | 託管服務 | |
| 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 | |
| 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
|
| | | | 2,660,000 | | |
花旗全球市場公司
|
| | | | 1,377,500 | | |
中金公司香港證券有限公司
|
| | | | 356,250 | | |
招商銀行國際金融有限公司
|
| | | | 356,250 | | |
紅橋證券有限責任公司
|
| | | | — | | |
Tiger Brokers(NZ)Limited
|
| | | | — | | |
合計
|
| | | | 4,750,000 | | |
| | |
每個美國存托股份
|
| |
不帶選項
|
| |
帶有選項
|
|
公開發行價
|
| |
11.00美元
|
| |
52,250,000美元
|
| |
600,087,500美元
|
|
承保折****r}
|
| |
0.77美元
|
| |
3,657,500美元
|
| |
4,206,125美元
|
|
未扣除費用的收益給我們
|
| |
10.23美元
|
| |
48 592 500美元
|
| |
55,881,375美元
|
|
費用
|
| |
金額
|
|
美國證券交易委員會註冊費
|
| |
65,400.00美元
|
|
納斯達克上市費
|
| |
150,000.00美元
|
|
FINRA備案費
|
| |
44,850.00美元
|
|
印刷費和雕刻費
|
| |
290,000.00美元
|
|
律師費和開支
|
| |
336,335.72美元
|
|
會計費和費用
|
| |
559,860.26美元
|
|
合計 | | |
446,445.98美元
|
|
| | |
第
頁
|
| |||
合併財務報表 | | ||||||
獨立註冊會計師事務所報告
|
| | | | F-2 | | |
截至2020年12月31日和2021年12月31日的綜合資產負債表
|
| | | | F-3 | | |
截至2019年12月31日、2020年和2021年12月31日止三個年度的綜合全面收益表
|
| | | | F-6 | | |
截至2019年12月31日、2020年和2021年12月31日止三個年度的(赤字)權益變動綜合報表
|
| | | | F-7 | | |
截至2019年12月31日、2020年和2021年12月31日止年度的合併現金流量表
|
| | | | 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2021年12月31日和2022年6月30日的未經審計簡明綜合資產負債表
|
| | | | F-41 | | |
截至2021年和2022年6月30日止六個月未經審計的簡明綜合全面收益表
|
| | | | F-44 | | |
截至2021年和2022年6月30日止六個月未經審計的現金流量表簡明綜合報表
|
| | | | F-45 | | |
未經審核簡明合併財務報表附註
|
| | | | F-46 | | |
| | | | | |
截至2012年12月31日
|
| |||||||||||||||
| | |
備註:
|
| |
2020
|
| |
2021
|
| |
2021
|
| |||||||||
| | | | | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
美元‘000
(注2(D)) |
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | | | | 824,546 | | | | | | 1,038,583 | | | | | | 155,056 | | |
截至2020年12月31日、2021年12月31日,應收賬款扣除撥備後分別為人民幣14,966元和人民幣14,731元
|
| |
13(b)
|
| | | | 140,142 | | | | | | 99,961 | | | | | | 14,924 | | |
預付款和其他流動資產
|
| |
3
|
| | | | 126,269 | | | | | | 167,161 | | | | | | 24,956 | | |
關聯方應付金額
|
| |
17(b)
|
| | | | 33,592 | | | | | | 51,937 | | | | | | 7,754 | | |
庫存
|
| | | | | | | 30,343 | | | | | | 58,575 | | | | | | 8,745 | | |
第三方到期借款
|
| |
4
|
| | | | 15,000 | | | | | | — | | | | | | — | | |
流動資產總額
|
| | | | | | | 1,169,892 | | | | | | 1,416,217 | | | | | | 211,435 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | |
受限現金
|
| | | | | | | 8,590 | | | | | | 946 | | | | | | 141 | | |
合同成本
|
| |
2(j)
|
| | | | 52,610 | | | | | | 62,415 | | | | | | 9,318 | | |
財產和設備,淨額
|
| |
5
|
| | | | 467,450 | | | | | | 439,015 | | | | | | 65,543 | | |
無形資產淨值
|
| |
6
|
| | | | 3,324 | | | | | | 3,820 | | | | | | 570 | | |
商譽
|
| |
7
|
| | | | 17,446 | | | | | | 17,446 | | | | | | 2,605 | | |
其他資產
|
| |
3
|
| | | | 153,093 | | | | | | 182,581 | | | | | | 27,259 | | |
遞延納税資產
|
| |
8
|
| | | | 113,311 | | | | | | 122,707 | | | | | | 18,320 | | |
非流動資產合計
|
| | | | | | | 815,824 | | | | | | 828,930 | | | | | | 123,756 | | |
總資產
|
| | | | | | | 1,985,716 | | | | | | 2,245,147 | | | | | | 335,191 | | |
| | | | | |
截至2012年12月31日
|
| |||||||||||||||
| | |
備註:
|
| |
2020
|
| |
2021
|
| |
2021
|
| |||||||||
| | | | | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
美元‘000
(注2(D)) |
| |||||||||
流動負債 | | | | | | | | | | | | | | | | | | | | | | |
應付賬款
|
| | | | | | | 85,763 | | | | | | 161,277 | | | | | | 24,076 | | |
遞延收入
|
| |
13(b)
|
| | | | 186,797 | | | | | | 233,735 | | | | | | 34,896 | | |
應付工資和福利
|
| | | | | | | 85,614 | | | | | | 95,238 | | | | | | 14,219 | | |
應計費用和其他應付款
|
| |
9
|
| | | | 378,532 | | | | | | 447,380 | | | | | | 66,792 | | |
應付所得税
|
| | | | | | | 61,509 | | | | | | 46,176 | | | | | | 6,894 | | |
短期借款
|
| |
10
|
| | | | 89,269 | | | | | | 64,808 | | | | | | 9,676 | | |
長期借款的當期部分
|
| |
10
|
| | | | 1,000 | | | | | | 1,000 | | | | | | 149 | | |
應付關聯方的其他金額
|
| |
17(b)
|
| | | | 9,997 | | | | | | 1,772 | | | | | | 265 | | |
流動負債總額
|
| | | | | | | 898,481 | | | | | | 1,051,386 | | | | | | 156,967 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | |
遞延收入
|
| |
13(b)
|
| | | | 229,068 | | | | | | 267,909 | | | | | | 39,998 | | |
長期借款,非流動部分
|
| |
10
|
| | | | 31,165 | | | | | | 43,630 | | | | | | 6,514 | | |
其他非流動負債
|
| |
11
|
| | | | 261,205 | | | | | | 317,607 | | | | | | 47,417 | | |
非流動負債合計
|
| | | | | | | 521,438 | | | | | | 629,146 | | | | | | 93,929 | | |
總負債
|
| | | | | | | 1,419,919 | | | | | | 1,680,532 | | | | | | 250,896 | | |
| | | | | |
截至2012年12月31日
|
| |||||||||||||||
| | |
備註:
|
| |
2020
|
| |
2021
|
| |
2021
|
| |||||||||
| | | | | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
美元‘000
(注2(D)) |
| |||||||||
夾層股權 | | | | | | | | | | | | | | | | | | | | | | |
可贖回A類普通股*(面值0.0001美元,截至2020年12月31日授權已發行和流通股48,394,000股;截至2020年12月31日,贖回價值和清算優先權分別為人民幣296,272元和人民幣227,635元)
|
| |
12
|
| | | | 167,500 | | | | | | — | | | | | | — | | |
可贖回A類普通股**(面值0.0001美元,
截至 已授權、已發行和已發行的104,896,800股 2020年12月31日;贖回價值和清算 截至2020年12月31日,優惠人民幣713,893元) |
| |
12
|
| | | | 713,893 | | | | | | — | | | | | | — | | |
夾層總股本
|
| | | | | | | 881,393 | | | | | | — | | | | | | — | | |
(赤字)權益 | | | | | | | | | | | | | | | | | | | | | | |
A類普通股清算
優先權*(面值0.0001美元;60,912,400股 截至12月31日,已批准、已發佈和尚未執行, 2020年;截至12月清算優先權為人民幣72,601元 31, 2020) |
| |
12
|
| | | | 43 | | | | | | — | | | | | | — | | |
A類普通股(面值0.0001美元;分別於2020年和2021年12月31日授權的2,685,796,800股和2,900,000,000股;分別於2020年和2021年12月31日已發行和流通的97,909,001股和303,289,537股)
|
| |
16(a)
|
| | | | 74 | | | | | | 218 | | | | | | 33 | | |
B類普通股(面值0.0001美元;100,000,000股授權股,以及截至2020年和2021年12月31日已發行和流通股73,680,917股)
|
| |
16(a)
|
| | | | 56 | | | | | | 56 | | | | | | 8 | | |
新增實收資本
|
| | | | | | | — | | | | | | 764,502 | | | | | | 114,137 | | |
累計虧損
|
| | | | | | | (306,342) | | | | | | (176,403) | | | | | | (26,336) | | |
累計其他綜合損失
|
| | | | | | | — | | | | | | (8,947) | | | | | | (1,336) | | |
公司股東應佔權益總額(虧損)
|
| | | | | | | (306,169) | | | | | | 579,426 | | | | | | 86,506 | | |
非控股權益
|
| | | | | | | (9,427) | | | | | | (14,811) | | | | | | (2,211) | | |
總(赤字)權益
|
| | | | | | | (315,596) | | | | | | 564,615 | | | | | | 84,295 | | |
承付款和或有事項
|
| |
18
|
| | | | — | | | | | | — | | | | | | — | | |
總負債、夾層權益和股東(虧損)權益
|
| | | | | | | 1,985,716 | | | | | | 2,245,147 | | | | | | 335,191 | | |
| | | | | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
備註:
|
| |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| ||||||||||||
| | | | | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
千元
|
| |
美元‘000
(注2(D)) |
| ||||||||||||
收入:
|
| |
13
|
| | | | | | | | | | | | | | | | | | | | | | | | |
馬納基酒店
|
| | | | | | | 840,400 | | | | | | 926,307 | | | | | | 1,220,301 | | | | | | 182,186 | | |
租用的酒店
|
| | | | | | | 614,829 | | | | | | 496,470 | | | | | | 630,238 | | | | | | 94,092 | | |
零售收入和其他
|
| | | | | | | 111,862 | | | | | | 143,775 | | | | | | 297,038 | | | | | | 44,347 | | |
淨收入
|
| | | | | | | 1,567,091 | | | | | | 1,566,552 | | | | | | 2,147,577 | | | | | | 320,625 | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
酒店運營成本
|
| | | | | | | (1,097,441) | | | | | | (1,150,101) | | | | | | (1,419,578) | | | | | | (211,937) | | |
其他運營成本
|
| | | | | | | (81,337) | | | | | | (78,746) | | | | | | (163,324) | | | | | | (24,384) | | |
銷售和營銷費用
|
| | | | | | | (75,745) | | | | | | (70,972) | | | | | | (124,210) | | | | | | (18,544) | | |
一般和行政費用
|
| | | | | | | (138,241) | | | | | | (131,366) | | | | | | (197,064) | | | | | | (29,421) | | |
技術和開發費用
|
| | | | | | | (29,363) | | | | | | (33,649) | | | | | | (52,121) | | | | | | (7,781) | | |
開業前費用
|
| | | | | | | (68,166) | | | | | | (61,878) | | | | | | (17,595) | | | | | | (2,627) | | |
總運營成本和費用
|
| | | | | | | (1,490,293) | | | | | | (1,526,712) | | | | | | (1,973,892) | | | | | | (294,694) | | |
其他營業收入
|
| |
2(W)/2(R)
|
| | | | 14,602 | | | | | | 23,429 | | | | | | 22,371 | | | | | | 3,340 | | |
運營收入
|
| | | | | | | 91,400 | | | | | | 63,269 | | | | | | 196,056 | | | | | | 29,271 | | |
利息收入
|
| | | | | | | 240 | | | | | | 707 | | | | | | 6,722 | | | | | | 1,004 | | |
短期投資收益
|
| | | | | | | 22,165 | | | | | | 11,046 | | | | | | 8,745 | | | | | | 1,306 | | |
利息支出
|
| | | | | | | (4,294) | | | | | | (1,481) | | | | | | (7,937) | | | | | | (1,185) | | |
其他(費用)收入,淨額
|
| | | | | | | (1,187) | | | | | | 1,883 | | | | | | 301 | | | | | | 45 | | |
所得税前收入
|
| | | | | | | 108,324 | | | | | | 75,424 | | | | | | 203,887 | | | | | | 30,441 | | |
所得税費用
|
| |
8
|
| | | | (47,493) | | | | | | (37,602) | | | | | | (64,217) | | | | | | (9,587) | | |
淨收入
|
| | | | | | | 60,831 | | | | | | 37,822 | | | | | | 139,670 | | | | | | 20,854 | | |
減去:非控股權益應佔淨虧損
|
| | | | | | | (4,129) | | | | | | (4,229) | | | | | | (5,384) | | | | | | (804) | | |
公司應佔淨收益
|
| | | | | | | 64,960 | | | | | | 42,051 | | | | | | 145,054 | | | | | | 21,658 | | |
減值:可贖回A類普通股增加
|
| |
12
|
| | | | (48,964) | | | | | | (52,881) | | | | | | (15,115) | | | | | | (2,257) | | |
公司股東可獲得的淨收益(虧損)
|
| | | | | | | 15,996 | | | | | | (10,830) | | | | | | 129,939 | | | | | | 19,401 | | |
淨收入
|
| | | | | | | 60,831 | | | | | | 37,822 | | | | | | 139,670 | | | | | | 20,854 | | |
其他綜合損失
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
外幣換算調整,扣除零税
|
| | | | | | | — | | | | | | — | | | | | | (8,947) | | | | | | (1,336) | | |
綜合收益總額
|
| | | | | | | 60,831 | | | | | | 37,822 | | | | | | 130,723 | | | | | | 19,518 | | |
非控股權益綜合虧損
|
| | | | | | | (4,129) | | | | | | (4,229) | | | | | | (5,384) | | | | | | (804) | | |
應佔綜合收益
公司 |
| | | | | | | 64,960 | | | | | | 42,051 | | | | | | 136,107 | | | | | | 20,322 | | |
每股普通股淨收入(虧損)
|
| |
14
|
| | | | | | | | | | | | | | | | | | | | | | | | |
-基本和稀釋
|
| | | | | | | 0.04 | | | | | | (0.06) | | | | | | 0.40 | | | | | | 0.06 | | |
用於計算每股淨收入(虧損)的加權平均普通股
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
-基本和稀釋
|
| | | | | | | 171,589,918 | | | | | | 171,589,918 | | | | | | 323,163,367 | | | | | | 323,163,367 | | |
| | |
備註:
|
| |
A類普通
已清算的股份 首選項 |
| |
A類普通
個共享 |
| |
B類普通
個共享 |
| |
額外的
實收資本 |
| |
累計
赤字 |
| |
累計
其他 全面 虧損 |
| |
總赤字
歸因於 股東 關於 公司 |
| |
非
控制 興趣 |
| |
合計
赤字 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | | | | |
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
|
| ||||||||||||||||||||||||||||||||||||
2019年1月1日的餘額
|
| | | | | |
|
60,912,400
|
| | | |
|
43
|
| | | |
|
97,909,001
|
| | | |
|
74
|
| | | |
|
73,680,917
|
| | | |
|
56
|
| | | | | — | | | | |
|
(311,508)
|
| | | | | — | | | | |
|
(311,335)
|
| | | |
|
(1,069)
|
| | | |
|
(312,404)
|
| |
本年度利潤(虧損)
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 64,960 | | | | | | — | | | | | | 64,960 | | | | | | (4,129) | | | | | | 60,831 | | |
其他綜合收益
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
綜合收益總額
(虧損) |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 64,960 | | | | | | — | | | | | | 64,960 | | | | | | (4,129) | | | | | | 60,831 | | |
收購一家子公司
|
| |
7
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 780 | | | | | | 780 | | |
對贖回的認可
可贖回價值 A類普通股 |
| |
12
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (48,964) | | | | | | — | | | | | | (48,964) | | | | | | — | | | | | | (48,964) | | |
截至12月31日的餘額,
2019年和2020年1月1日 |
| | | | | |
|
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
|
| |
7
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (780) | | | | | | (780) | | |
對贖回的認可
可贖回價值 A類普通股 |
| |
12
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (52,881) | | | | | | — | | | | | | (52,881) | | | | | | — | | | | | | (52,881) | | |
2020年12月31日的餘額
|
| | | | | | | 60,912,400 | | | | | | 43 | | | | | | 97,909,001 | | | | | | 74 | | | | | | 73,680,917 | | | | | | 56 | | | | |
|
—
|
| | | | | (306,342) | | | | |
|
—
|
| | | | | (306,169) | | | | | | (9,427) | | | | | | (315,596) | | |
| | |
備註:
|
| |
A類普通
已清算的股份 首選項 |
| |
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)/ 股權 |
| |
累計
其他 全面 虧損 |
| |
合計
(赤字)/權益 歸因於 股東 的 公司 |
| |
非
控制 興趣 |
| |
合計
(赤字)/ 股權 |
| | |||||||||||||||||||||||||||||||||||||||||||||||
| | | | | |
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
|
| | | | ||||||||||||||||||||||||||||||||||||
2021年1月1日餘額
|
| | | | | | | 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 | | | | | |
其他全面損失。. .
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,947) | | | | | | (8,947) | | | | | | — | | | | | | (8,947) | | | | | |
全面收益(虧損)總額。. . . . . . .
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 145,054 | | | | | | (8,947) | | | | | | 136,107 | | | | | | (5,384) | | | | | | 130,723 | | | | | |
可贖回的贖回價值的累計
A類普通股 |
| |
12
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,115) | | | | | | — | | | | | | (15,115) | | | | | | — | | | | | | (15,115) | | | | ||
優先權終止時,有清算優先權的A類普通股重新分類。
|
| |
12/
16(b) |
| | | | (60,912,400) | | | | | | (43) | | | | | | 60,912,400 | | | | | | 43 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
重新分類贖回款
A類普通股於 終止 優先權 |
| |
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) | | | | ||
截至12月31日的餘額,
2021 |
| | | | | | | — | | | | | | — | | | | | | 303,289,537 | | | | | | 218 | | | | | | 73,680,917 | | | | | | 56 | | | | | | 764,502 | | | | | | (176,403) | | | | | | (8,947) | | | | | | 579,426 | | | | | | (14,811) | | | | | | 564,615 | | | | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| ||||||||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
千元
|
| |
美元‘000
(注2(D)) |
| ||||||||||||
經營活動現金流: | | | | | | | | | | | | | | | | | | | | | | | | | |
淨收入
|
| | | | 60,831 | | | | | | 37,822 | | | | | | 139,670 | | | | | | 20,852 | | |
調整淨收入與自
產生的現金淨額
經營活動: |
| | | | | | | | | | | | | | | | | | | | | | | | |
折舊及攤銷
|
| | | | 70,095 | | | | | | 84,955 | | | | | | 93,911 | | | | | | 14,021 | | |
短期投資收益
|
| | | | (22,165) | | | | | | (11,046) | | | | | | (8,745) | | | | | | (1,306) | | |
處置財產和設備淨虧損
|
| | | | 5 | | | | | | — | | | | | | 2,015 | | | | | | 301 | | |
無形資產處置淨虧損
|
| | | | — | | | | | | — | | | | | | 199 | | | | | | 30 | | |
壞賬準備
|
| | | | 4,054 | | | | | | 3,208 | | | | | | 2,889 | | | | | | 431 | | |
遞延所得税費用(福利)
|
| | | | 1,656 | | | | | | (34,331) | | | | | | (9,396) | | | | | | (1,403) | | |
經營資產和負債變動,扣除收購子公司的影響:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
應收賬款
|
| | | | (38,824) | | | | | | (63,087) | | | | | | 40,416 | | | | | | 6,034 | | |
庫存
|
| | | | (4,955) | | | | | | (15,726) | | | | | | (28,232) | | | | | | (4,215) | | |
關聯方應付金額
|
| | | | (10,294) | | | | | | (16,991) | | | | | | (18,345) | | | | | | (2,739) | | |
合同成本
|
| | | | (18,591) | | | | | | (7,950) | | | | | | (9,805) | | | | | | (1,464) | | |
預付款和其他流動資產
|
| | | | (29,959) | | | | | | (50,535) | | | | | | (43,466) | | | | | | (6,489) | | |
其他資產
|
| | | | (52,259) | | | | | | (41,535) | | | | | | (8,923) | | | | | | (1,332) | | |
應付賬款
|
| | | | 9,826 | | | | | | 4,843 | | | | | | 75,514 | | | | | | 11,274 | | |
應付關聯方的其他金額
|
| | | | 1,044 | | | | | | 1,335 | | | | | | (8,225) | | | | | | (1,228) | | |
遞延收入
|
| | | | 66,631 | | | | | | 43,398 | | | | | | 85,779 | | | | | | 12,806 | | |
應付工資和福利
|
| | | | 19,331 | | | | | | (1,938) | | | | | | 9,624 | | | | | | 1,437 | | |
應計費用和其他應付款
|
| | | | 151,336 | | | | | | 99,913 | | | | | | 64,935 | | | | | | 9,695 | | |
應付所得税
|
| | | | (6,511) | | | | | | 39,579 | | | | | | (15,333) | | | | | | (2,289) | | |
其他非流動負債
|
| | | | 22,863 | | | | | | 46,756 | | | | | | 53,397 | | | | | | 7,972 | | |
經營活動產生的淨現金
|
| | | | 224,114 | | | | | | 118,670 | | | | | | 417,879 | | | | | | 62,388 | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | | | | | | | |
收購子公司,扣除收購現金後
|
| | | | (23,014) | | | | | | — | | | | | | — | | | | | | — | | |
購買房產和設備的付款
|
| | | | (136,798) | | | | | | (112,750) | | | | | | (63,973) | | | | | | (9,551) | | |
購買無形資產的付款
|
| | | | (1,094) | | | | | | (1,223) | | | | | | (1,997) | | | | | | (298) | | |
購買短期投資的付款
|
| | | | (3,681,000) | | | | | | (3,395,902) | | | | | | (4,303,920) | | | | | | (642,558) | | |
短期投資到期收益
|
| | | | 4,106,765 | | | | | | 3,419,348 | | | | | | 4,312,665 | | | | | | 643,864 | | |
償還第三方貸款
|
| | | | — | | | | | | — | | | | | | 15,000 | | | | | | 2,239 | | |
借給第三方的貸款
|
| | | | — | | | | | | (15,000) | | | | | | — | | | | | | — | | |
投資活動產生(用於)的淨現金
|
| | | | 264,859 | | | | | | (105,527) | | | | | | (42,225) | | | | | | (6,304) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | | | | | | | |
收購非控股權益
|
| | | | — | | | | | | (780) | | | | | | — | | | | | | — | | |
借款收益
|
| | | | 34,980 | | | | | | 127,507 | | | | | | 218,434 | | | | | | 32,611 | | |
償還借款
|
| | | | (45,064) | | | | | | (78,716) | | | | | | (230,430) | | | | | | (34,402) | | |
回購普通股
|
| | | | — | | | | | | — | | | | | | (111,260) | | | | | | (16,611) | | |
分配給股東
|
| | | | — | | | | | | — | | | | | | (20,645) | | | | | | (3,082) | | |
首次公開發行成本的支付
|
| | | | — | | | | | | — | | | | | | (17,179) | | | | | | (2,565) | | |
融資活動產生的現金淨額(用於)
|
| | | | (10,084) | | | | | | 48,011 | | | | | | (161,080) | | | | | | (24,049) | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2021
|
| ||||||||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
千元
|
| |
美元‘000
(注2(D)) |
| ||||||||||||
匯率變動對現金和現金等價物的影響
和限制現金 |
| | | | — | | | | | | — | | | | | | (8,181) | | | | | | (1,222) | | |
現金和現金等價物及限制性現金淨增長
|
| | | | 478,889 | | | | | | 61,154 | | | | | | 206,393 | | | | | | 30,813 | | |
現金和現金等價物以及期初受限制現金
本年度的 |
| | | | 293,093 | | | | | | 771,982 | | | | | | 833,136 | | | | | | 124,384 | | |
年末現金及現金等價物和限制性現金
|
| | | | 771,982 | | | | | | 833,136 | | | | | | 1,039,529 | | | | | | 155,197 | | |
現金流量信息補充披露: | | | | | | | | | | | | | | | | | | | | | | | | | |
繳納所得税
|
| | | | 49,869 | | | | | | 38,955 | | | | | | 88,946 | | | | | | 13,279 | | |
已支付利息
|
| | | | 4,419 | | | | | | 1,754 | | | | | | 5,701 | | | | | | 851 | | |
非現金投融資活動補充披露:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
購置物業和設備的應付款項
|
| | | | 24,637 | | | | | | 41,941 | | | | | | 38,357 | | | | | | 5,727 | | |
應付利息
|
| | | | 1,509 | | | | | | 2,414 | | | | | | 1,276 | | | | | | 191 | | |
應付首次公開發行費用
|
| | | | — | | | | | | — | | | | | | 6,181 | | | | | | 923 | | |
增加可贖回A類普通股的贖回價值
|
| | | | 48,964 | | | | | | 52,881 | | | | | | 15,115 | | | | | | 2,257 | | |
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
|
| | | | 763,232 | | | | | | 824,546 | | | | | | 1,038,583 | | | | | | 155,056 | | |
受限現金
|
| | | | 8,750 | | | | | | 8,590 | | | | | | 946 | | | | | | 141 | | |
現金總額、現金等價物和受限現金
|
| | | | 771,982 | | | | | | 833,136 | | | | | | 1,039,529 | | | | | | 155,197 | | |
|
主要子公司
|
| |
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
|
|
西安嘉多酒店管理有限公司
|
| |
100%
|
| |
2013年8月30日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海青桔投資管理有限公司
|
| |
100%
|
| |
2015年7月15日
|
| |
中華人民共和國
|
| |
投資管理
|
|
上海宏旺金融信息服務有限公司
|
| |
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
|
| |
100%
|
| |
2016年2月1日
|
| |
中華人民共和國
|
| |
零售管理
|
|
阿圖爾(天津)酒店管理有限公司
|
| |
100%
|
| |
2012年8月30日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
龔宇(上海)文化傳播有限公司
|
| |
100%
|
| |
2014年12月02日
|
| |
中華人民共和國
|
| |
零售管理
|
|
越多(上海)公寓管理服務有限公司
|
| |
80%
|
| |
2017年3月23日
|
| |
中華人民共和國
|
| |
物業管理
|
|
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
|
|
上海乃朵酒店管理有限公司
有限公司 |
| |
100%
|
| |
2017年7月25日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
主要子公司
|
| |
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 |
|
上海周多酒店管理有限公司
|
| |
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
|
| |
100%
|
| |
2017年11月15日
|
| |
中華人民共和國
|
| |
軟件和
信息技術 服務 |
|
福州海聯阿圖爾酒店管理有限公司
|
| |
51%
|
| |
2015年9月21日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
北京誠多數據科技有限公司
|
| |
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
|
| |
100%
|
| |
2018年4月13日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海雷多信息技術有限公司
|
| |
100%
|
| |
2017年3月21日
|
| |
中華人民共和國
|
| |
零售管理
|
|
上海桂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
|
|
阿圖爾(上海)旅行社有限公司
|
| |
100%
|
| |
2018年7月05日
|
| |
中華人民共和國
|
| |
旅行社經營
|
|
廣州中多酒店管理有限公司
|
| |
100%
|
| |
2018年7月19日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海班多酒店管理有限公司
有限公司 |
| |
100%
|
| |
2018年10月11日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
成都中城亞朵酒店管理有限公司
|
| |
100%
|
| |
2015年11月26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
|
|
上海江朵信息技術有限公司
|
| |
100%
|
| |
2019年03月07日
|
| |
中華人民共和國
|
| |
零售管理
|
|
深圳市交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
|
|
上海星朵酒店管理有限公司
有限公司 |
| |
90%
|
| |
2019年5月24日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海滙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
|
|
上海明多商務管理有限公司
|
| |
100%
|
| |
2019年7月18日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海友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
|
|
上海銀朵文化傳播有限公司
|
| |
100%
|
| |
2020年8月27日
|
| |
中華人民共和國
|
| |
零售管理
|
|
亞朵酒店(香港)控股有限公司
|
| |
100%
|
| |
2021年3月5日
|
| |
香港
|
| |
投資控股
|
|
|
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年至10年 |
|
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |||||||||
利息支出總額
|
| | | | 7,965 | | | | | | 6,130 | | | | | | 9,469 | | |
減去:利息支出資本化
|
| | | | (3,671) | | | | | | (4,649) | | | | | | (1,532) | | |
利息支出
|
| | | | 4,294 | | | | | | 1,481 | | | | | | 7,937 | | |
|
購買的軟件
|
| | 5年 | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
年初餘額
|
| | | | 3,269 | | | | | | 3,429 | | |
本年度新增
|
| | | | — | | | | | | — | | |
增值費用
|
| | | | 160 | | | | | | 168 | | |
年終餘額
|
| | | | 3,429 | | | | | | 3,597 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
預付租金和物業管理費
|
| | | | 9,990 | | | | | | 12,112 | | |
購買商品和服務的預付款
|
| | | | 23,849 | | | | | | 12,247 | | |
增值税可退還
|
| | | | 18,714 | | | | | | 25,425 | | |
代表莊園酒店的應收賬款(I)
|
| | | | 60,837 | | | | | | 103,495 | | |
合同資產(附註13(B))
|
| | | | 3,438 | | | | | | 7,171 | | |
存款
|
| | | | 5,686 | | | | | | 2,904 | | |
其他
|
| | | | 7,196 | | | | | | 6,931 | | |
小計
|
| | | | 129,710 | | | | | | 170,285 | | |
減去:壞賬準備
|
| | | | (3,441) | | | | | | (3,124) | | |
合計
|
| | | | 126,269 | | | | | | 167,161 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
年初
|
| | | | 3,441 | | | | | | 3,441 | | |
本年度的免税額
|
| | | | — | | | | | | 3,124 | | |
年內核銷的備抵
|
| | | | — | | | | | | (3,441) | | |
年底
|
| | | | 3,441 | | | | | | 3,124 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
長期租賃押金
|
| | | | 75,458 | | | | | | 75,604 | | |
合同資產(附註13(B))
|
| | | | 52,926 | | | | | | 62,615 | | |
增值税可退還
|
| | | | 6,248 | | | | | | 8,800 | | |
購買物業和設備的付款
|
| | | | 3,239 | | | | | | 444 | | |
遞延租金初始直接成本
|
| | | | 15,222 | | | | | | 11,758 | | |
遞延首次公開募股相關費用
|
| | | | — | | | | | | 23,360 | | |
合計
|
| | | | 153,093 | | | | | | 182,581 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
成本: | | | | | | | | | | | | | |
租賃改進
|
| | | | 421,550 | | | | | | 452,030 | | |
設備、固定裝置和傢俱以及其他固定資產
|
| | | | 377,256 | | | | | | 407,259 | | |
總成本
|
| | | | 798,806 | | | | | | 859,289 | | |
減去:累計折舊
|
| | | | (331,356) | | | | | | (420,274) | | |
財產和設備,淨額
|
| | | | 467,450 | | | | | | 439,015 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
購買的軟件
|
| | | | 6,521 | | | | | | 8,250 | | |
總成本
|
| | | | 6,521 | | | | | | 8,250 | | |
減去:累計攤銷
|
| | | | (3,197) | | | | | | (4,430) | | |
無形資產淨值
|
| | | | 3,324 | | | | | | 3,820 | | |
| 截至2013年12月31日的年度 | | | | | | | |
| 2022 | | | | | 1,486 | | |
|
2023
|
| | | | 905 | | |
|
2024
|
| | | | 719 | | |
|
2025
|
| | | | 539 | | |
|
2026
|
| | | | 171 | | |
|
合計
|
| | | | 3,820 | | |
| | |
年終了
12月31日 |
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |||||||||
當期所得税支出
|
| | | | 45,837 | | | | | | 71,933 | | | | | | 73,613 | | |
遞延所得税費用(福利)
|
| | | | 1,656 | | | | | | (34,331) | | | | | | (9,396) | | |
合計
|
| | | | 47,493 | | | | | | 37,602 | | | | | | 64,217 | | |
| | |
年終了
12月31日 |
| |||||||||||||||
|
2019
|
| |
2020
|
| |
2021
|
| |||||||||||
|
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |||||||||||
所得税前收入
|
| | | | 108,324 | | | | | | 75,424 | | | | | | 203,887 | | |
計算預期税費
|
| | | | 27,081 | | | | | | 18,856 | | | | | | 50,972 | | |
因以下原因增加(減少)所得税: | | | | | | | | | | | | | | | | | | | |
不可扣除的費用
|
| | | | 4,646 | | | | | | 2,470 | | | | | | 2,681 | | |
其他税務管轄區實體的税率差異
|
| | | | — | | | | | | — | | | | | | 1,420 | | |
研發費用的附加扣除
|
| | | | (1,628) | | | | | | (1,629) | | | | | | (9,922) | | |
估值免税額變動
|
| | | | 17,394 | | | | | | 17,905 | | | | | | 19,066 | | |
合計
|
| | | | 47,493 | | | | | | 37,602 | | | | | | 64,217 | | |
| | |
截至2012年12月31日
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
|
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||||
遞延税項資產(負債)
|
| | | | | | | | | | | | |
税損結轉
|
| | | | 64,124 | | | | | | 81,376 | | |
壞賬準備
|
| | | | 4,601 | | | | | | 5,339 | | |
應計工資和其他費用
|
| | | | 5,710 | | | | | | 7,972 | | |
遞延收入
|
| | | | 60,777 | | | | | | 73,473 | | |
合同成本
|
| | | | (13,153) | | | | | | (15,604) | | |
遞延租金
|
| | | | 5,747 | | | | | | 6,117 | | |
遞延租金初始直接成本
|
| | | | (3,806) | | | | | | (2,939) | | |
財產和設備
|
| | | | 45,096 | | | | | | 41,438 | | |
其他
|
| | | | 1,504 | | | | | | 1,890 | | |
遞延税金總額
|
| | | | 170,600 | | | | | | 199,062 | | |
遞延税項資產計價準備
|
| | | | (57,289) | | | | | | (76,355) | | |
遞延税項資產,扣除估值免税額後的淨額
|
| | | | 113,311 | | | | | | 122,707 | | |
| | |
截至2012年12月31日
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
|
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||||
遞延納税資產
|
| | | | 113,311 | | | | | | 122,707 | | |
遞延納税義務
|
| | | | — | | | | | | — | | |
遞延税金淨資產
|
| | | | 113,311 | | | | | | 122,707 | | |
| | |
截至2012年12月31日
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
|
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||||
年初餘額
|
| | | | 39,384 | | | | | | 57,289 | | |
本年度新增
|
| | | | 17,905 | | | | | | 19,066 | | |
年終餘額
|
| | | | 57,289 | | | | | | 76,355 | | |
| | |
截至2012年12月31日
|
| ||||||
|
2020
|
| |
2021
|
| |||||
|
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |||||
年初餘額
|
| | | | 6,601 | | | |
—
|
|
新增納税頭寸
|
| | | | — | | | |
—
|
|
結算
|
| | | | (6,601) | | | |
—
|
|
年終餘額
|
| | | | — | | | |
—
|
|
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
存款
|
| | | | 34,424 | | | | | | 46,961 | | |
代表莊園酒店收到的付款(I)
|
| | | | 252,225 | | | | | | 287,516 | | |
遞延租金
|
| | | | 8,783 | | | | | | 6,483 | | |
增值税和其他應繳税款
|
| | | | 23,061 | | | | | | 22,120 | | |
購置物業和設備的應付款項
|
| | | | 41,941 | | | | | | 38,357 | | |
其他
|
| | | | 18,098 | | | | | | 45,943 | | |
合計
|
| | | | 378,532 | | | | | | 447,380 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
短期借款: | | | | | | | | | | | | | |
銀行貸款(一)
|
| | | | 84,190 | | | | | | 62,000 | | |
第三方貸款(二)
|
| | | | 5,079 | | | | | | 2,808 | | |
合計
|
| | | | 89,269 | | | | | | 64,808 | | |
長期借款的當期部分: | | | | | | | | | | | | | |
銀行貸款(一)
|
| | | | 1,000 | | | | | | 1,000 | | |
合計
|
| | | | 1,000 | | | | | | 1,000 | | |
長期借款,非流動部分: | | | | | | | | | | | | | |
銀行貸款(一)
|
| | | | 29,165 | | | | | | 41,630 | | |
第三方貸款(二)
|
| | | | 2,000 | | | | | | 2,000 | | |
合計
|
| | | | 31,165 | | | | | | 43,630 | | |
| 截至2013年12月31日的年度 | | | | | | | |
|
2022
|
| | | | 1,000 | | |
|
2023
|
| | | | 40,590 | | |
|
2024
|
| | | | 1,000 | | |
|
2025
|
| | | | 500 | | |
| 2026 | | | | | 200 | | |
|
2027年及以後
|
| | | | 1,340 | | |
|
合計
|
| | | | 44,630 | | |
| | |
截至2012年12月31日
|
| |||||||||
| | |
2020
|
| |
2021
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
從加盟商收到的押金
|
| | | | 85,263 | | | | | | 107,034 | | |
遞延租金
|
| | | | 172,513 | | | | | | 204,056 | | |
資產報廢債務(附註2(T))
|
| | | | 3,429 | | | | | | 3,597 | | |
其他
|
| | | | — | | | | | | 2,920 | | |
合計
|
| | | | 261,205 | | | | | | 317,607 | | |
| | |
截至2012年12月31日
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |||||||||
年初餘額
|
| | | | 612,048 | | | | | | 661,012 | | | | | | 713,893 | | |
增加可贖回A類普通股的贖回價值
|
| | | | 48,964 | | | | | | 52,881 | | | | | | 15,115 | | |
優先股終止後,可贖回A類普通股重新分類為A類普通股
|
| | | | — | | | | | | — | | | | | | (729,008) | | |
年終餘額
|
| | | | 661,012 | | | | | | 713,893 | | | | | | — | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |||||||||
預付特許經營費
|
| | | | 27,166 | | | | | | 29,841 | | | | | | 32,356 | | |
持續加盟費
|
| | | | 275,326 | | | | | | 351,933 | | | | | | 554,227 | | |
酒店用品和其他產品的銷售
|
| | | | 458,025 | | | | | | 421,217 | | | | | | 514,557 | | |
與加盟商的其他交易
|
| | | | 79,883 | | | | | | 123,316 | | | | | | 119,161 | | |
馬納基酒店收入
|
| | | | 840,400 | | | | | | 926,307 | | | | | | 1,220,301 | | |
客房收入
|
| | | | 571,566 | | | | | | 457,173 | | | | | | 579,946 | | |
餐飲收入
|
| | | | 40,331 | | | | | | 36,244 | | | | | | 43,641 | | |
其他
|
| | | | 2,932 | | | | | | 3,053 | | | | | | 6,651 | | |
租賃酒店收入
|
| | | | 614,829 | | | | | | 496,470 | | | | | | 630,238 | | |
零售收入
|
| | | | 63,588 | | | | | | 70,877 | | | | | | 191,596 | | |
其他 | | | | | 48,274 | | | | | | 72,898 | | | | | | 105,442 | | |
合計 | | | | | 1,567,091 | | | | | | 1,566,552 | | | | | | 2,147,577 | | |
| | |
截至2012年12月31日
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
|
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||||
應收賬款
|
| | | | 155,108 | | | | | | 114,692 | | |
減去:壞賬準備
|
| | | | (14,966) | | | | | | (14,731) | | |
應收賬款淨額
|
| | | | 140,142 | | | | | | 99,961 | | |
| | |
截至2012年12月31日
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
|
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||||
年初
|
| | | | 11,758 | | | | | | 14,966 | | |
年內的備抵(反向)
|
| | | | 3,208 | | | | | | (235) | | |
年底
|
| | | | 14,966 | | | | | | 14,731 | | |
| | |
截至2012年12月31日
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
|
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||||
當前
|
| | | | 3,438 | | | | | | 7,171 | | |
非當前
|
| | | | 52,926 | | | | | | 62,615 | | |
合同資產
|
| | | | 56,364 | | | | | | 69,786 | | |
| | |
截至2012年12月31日
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
|
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||||
當前
|
| | | | 186,797 | | | | | | 233,735 | | |
非當前
|
| | | | 229,068 | | | | | | 267,909 | | |
遞延收入
|
| | | | 415,865 | | | | | | 501,644 | | |
| | |
截至2012年12月31日
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
|
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||||
預付特許經營費
|
| | | | 256,885 | | | | | | 303,216 | | |
酒店用品和其他產品的銷售預付款
|
| | | | 91,887 | | | | | | 111,633 | | |
忠誠度計劃
|
| | | | 28,694 | | | | | | 48,691 | | |
其他
|
| | | | 38,399 | | | | | | 38,104 | | |
遞延收入
|
| | | | 415,865 | | | | | | 501,644 | | |
| | |
截至2013年12月31日的年度
|
| |||||||||||||||
|
2019
|
| |
2020
|
| |
2021
|
| |||||||||||
|
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |||||||||||
分子: | | | | | | | | | | | | | | | | | | | |
公司應佔淨收益
|
| | | | 64,960 | | | | | | 42,051 | | | | | | 145,054 | | |
可贖回A類普通股的贖回價值的增加
|
| | | | (48,964) | | | | | | (52,881) | | | | | | (15,115) | | |
歸屬於可贖回A類普通股和具有清算優先權的A類普通股的淨收入
|
| | | | (8,882) | | | | | | — | | | | | | — | | |
普通股應佔淨收益(虧損)
|
| | | | 7,114 | | | | | | (10,830) | | | | | | 129,939 | | |
分母: | | | | | | | | | | | | | | | | | | | |
普通股加權平均數
|
| | | | 171,589,918 | | | | | | 171,589,918 | | | | | | 323,163,367 | | |
每股普通股基本及攤薄後淨收益(虧損)(人民幣)
|
| | | | 0.04 | | | | | | (0.06) | | | | | | 0.40 | | |
| | |
數量:
股票期權 |
| |
加權
平均 行權價 |
| |
加權剩餘
合同年限 |
| |
聚合
固有的 值 |
| ||||||||||||
| | | | | | | | |
(人民幣)
|
| | | | | | | |
(人民幣‘000)
|
| ||||||
2019年1月1日業績突出
|
| | | | 8,881,697 | | | | | | 3.56 | | | | | | | | | | | | | | |
授予
|
| | | | 3,786,730 | | | | | | 5.55 | | | | | | | | | | | | | | |
沒收
|
| | | | (542,860) | | | | | | 4.33 | | | | | | | | | | | | | | |
2020年1月1日業績突出
|
| | | | 12,125,567 | | | | | | 4.15 | | | | | | 8.28 | | | | | | 70,176 | | |
授予
|
| | | | 306,058 | | | | | | 5.57 | | | | | | | | | | | | | | |
沒收
|
| | | | (767,705) | | | | | | 4.76 | | | | | | | | | | | | | | |
2020年12月31日業績突出
|
| | | | 11,663,920 | | | | | | 4.15 | | | | | | 7.34 | | | | | | 90,764 | | |
授予
|
| | | | 6,472,328 | | | | | | 6.91 | | | | | | | | | | | | | | |
沒收
|
| | | | (395,951) | | | | | | 8.22 | | | | | | | | | | | | | | |
在2021年12月31日表現突出
|
| | | | 17,740,297 | | | | | | 5.06 | | | | | | | | | | | | | | |
預計將於2021年12月31日生效
|
| | | | 17,740,297 | | | | | | 5.06 | | | | | | 9.24 | | | | | | 473,237 | | |
| | |
2019
|
| |
2020
|
| |
2021
|
|
無風險收益率(1)
|
| |
3.10%~3.20%
|
| |
2.90%~3.10%
|
| |
1.70%~3.20%
|
|
波動性(2) | | |
32.10%~33.68%
|
| |
34.30%~34.40%
|
| |
34.61%~37.64%
|
|
預期股息收益率(3)
|
| |
0%
|
| |
0%
|
| |
0%
|
|
普通股公允價值(人民幣)(4)
|
| |
6.12~9.94
|
| |
10.54~10.93
|
| |
11.93~31.74
|
|
多(5)次鍛鍊
|
| |
2.2
|
| |
2.2
|
| |
2.2
|
|
預期期限(6)
|
| |
10
|
| |
10
|
| |
10
|
|
當事人名稱
|
| |
關係
|
|
王海軍 | | | 創始人、董事會主席兼首席執行官。 | |
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 |
|
| | |
年終了
12月31日 |
| ||||||||||||
|
2020
|
| |
2021
|
| | ||||||||||
|
{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 | | | | ||
酒店預訂服務費 | | | | | | | | | | | | | | | ||
攜程集團
|
| | | | 14,473 | | | | | | 21,276 | | | |
| | |
截至2012年12月31日
|
| ||||||||||||
|
2020
|
| |
2021
|
| | ||||||||||
|
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| | ||||||||||
關聯方應付金額 | | | | | | | | | | | | | | | ||
攜程集團
|
| | | | 33,592 | | | | | | 51,937 | | | | ||
應付關聯方的其他金額 | | | | | | | | | | | | | | | ||
王海軍(一)
|
| | | | 6,235 | | | | | | — | | | | ||
攜程集團
|
| | | | 3,762 | | | | | | 1,772 | | | |
| | |
截至2012年12月31日
|
| |||||||||
|
2020
|
| |
2021
|
| ||||||||
|
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||||
簽約
|
| | | | 34,228 | | | | | | — | | |
| 截至2013年12月31日的年度 | | | | | | | |
|
2022
|
| | | | 391,842 | | |
|
2023
|
| | | | 378,004 | | |
|
2024
|
| | | | 375,607 | | |
|
2025
|
| | | | 321,510 | | |
|
2026
|
| | | | 301,618 | | |
|
2027年及以後
|
| | | | 1,250,815 | | |
|
合計
|
| | | | 3,019,396 | | |
| 截至2021年12月31日的年度 | | | | | | | |
|
2022
|
| | | | 10,887 | | |
|
2023
|
| | | | 10,460 | | |
|
2024
|
| | | | 8,971 | | |
|
2025
|
| | | | 9,212 | | |
|
2026
|
| | | | 8,944 | | |
|
2027年及以後
|
| | | | 24,641 | | |
|
合計
|
| | | | 73,115 | | |
| | |
備註:
|
| |
截至
12月31日 2021 |
| |
截至
06月30日 2022 |
| |
截至
06月30日 2022 |
| |||||||||
| | | | | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
千美元
(注2(B)) |
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | | | | | 1,038,583 | | | | | | 1,262,227 | | | | | | 188,446 | | |
截至2021年12月31日和2022年6月30日,應收賬款扣除撥備後分別為人民幣14,731元和人民幣17,326元
|
| |
11(b)
|
| | | | 99,961 | | | | | | 140,823 | | | | | | 21,024 | | |
預付款和其他流動資產
|
| |
3
|
| | | | 167,161 | | | | | | 146,243 | | | | | | 21,834 | | |
關聯方應付金額
|
| |
15(b)
|
| | | | 51,937 | | | | | | 54,865 | | | | | | 8,191 | | |
庫存
|
| | | | | | | 58,575 | | | | | | 40,209 | | | | | | 6,003 | | |
流動資產總額
|
| | | | | | | 1,416,217 | | | | | | 1,644,367 | | | | | | 245,498 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | | | | |
受限現金
|
| | | | | | | 946 | | | | | | 946 | | | | | | 141 | | |
合同成本
|
| |
11(d)
|
| | | | 62,415 | | | | | | 64,147 | | | | | | 9,577 | | |
財產和設備,淨額
|
| |
4
|
| | | | 439,015 | | | | | | 395,393 | | | | | | 59,031 | | |
經營性租賃使用權資產
|
| |
6
|
| | | | — | | | | | | 2,069,930 | | | | | | 309,032 | | |
無形資產淨值
|
| |
5
|
| | | | 3,820 | | | | | | 3,861 | | | | | | 576 | | |
商譽
|
| | | | | | | 17,446 | | | | | | 17,446 | | | | | | 2,605 | | |
其他資產
|
| |
3
|
| | | | 182,581 | | | | | | 168,801 | | | | | | 25,201 | | |
遞延納税資產
|
| | | | | | | 122,707 | | | | | | 121,030 | | | | | | 18,069 | | |
非流動資產合計
|
| | | | | | | 828,930 | | | | | | 2,841,554 | | | | | | 424,232 | | |
總資產
|
| | | | | | | 2,245,147 | | | | | | 4,485,921 | | | | | | 669,730 | | |
| | |
備註:
|
| |
截至
12月31日 2021 |
| |
截至
06月30日 2022 |
| |
截至
06月30日 2022 |
| |||||||||
| | | | | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
千美元
(注2(B)) |
| |||||||||
流動負債 | | | | | | | | | | | | | | | | | | | | | | |
經營租賃負債,流動
|
| |
6
|
| | | | — | | | | | | 345,763 | | | | | | 51,621 | | |
應付賬款
|
| | | | | | | 161,277 | | | | | | 165,121 | | | | | | 24,653 | | |
遞延收入
|
| |
11(b)
|
| | | | 233,735 | | | | | | 216,380 | | | | | | 32,305 | | |
應付工資和福利
|
| | | | | | | 95,238 | | | | | | 82,783 | | | | | | 12,359 | | |
應計費用和其他應付款
|
| |
8
|
| | | | 447,380 | | | | | | 463,154 | | | | | | 69,147 | | |
應付所得税
|
| | | | | | | 46,176 | | | | | | 38,938 | | | | | | 5,813 | | |
短期借款
|
| |
9
|
| | | | 64,808 | | | | | | 170,828 | | | | | | 25,504 | | |
長期借款的當期部分
|
| |
9
|
| | | | 1,000 | | | | | | 30,130 | | | | | | 4,498 | | |
應付關聯方的其他金額
|
| |
15(b)
|
| | | | 1,772 | | | | | | 2,541 | | | | | | 379 | | |
流動負債總額
|
| | | | | | | 1,051,386 | | | | | | 1,515,638 | | | | | | 226,279 | | |
非流動負債 | | | | | | | | | | | | | | | | | | | | | | |
非流動經營租賃負債
|
| |
6
|
| | | | — | | | | | | 1,934,835 | | | | | | 288,863 | | |
遞延收入
|
| |
11(b)
|
| | | | 267,909 | | | | | | 271,725 | | | | | | 40,567 | | |
長期借款,非流動部分
|
| |
9
|
| | | | 43,630 | | | | | | 4,000 | | | | | | 597 | | |
其他非流動負債
|
| |
10
|
| | | | 317,607 | | | | | | 122,887 | | | | | | 18,347 | | |
非流動負債合計
|
| | | | | | | 629,146 | | | | | | 2,333,447 | | | | | | 348,374 | | |
總負債
|
| | | | | | | 1,680,532 | | | | | | 3,849,085 | | | | | | 574,653 | | |
| | |
備註:
|
| |
截至
12月31日 2021 |
| |
截至
06月30日 2022 |
| |
截至
06月30日 2022 |
| |||||||||
| | | | | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
千美元
注2(B)) |
| |||||||||
股權 | | | | | | | | | | | | | | | | | | | | | | |
A類普通股(面值0.0001美元;截至2021年12月31日和2022年6月30日授權的2,900,000,000股;截至2021年12月31日和2022年6月30日已發行和流通的303,289,537股)
|
| |
14
|
| | | | 218 | | | | | | 218 | | | | | | 33 | | |
B類普通股(面值0.0001美元;1億美元
授權股份;73,680,917股已發行和已發行股份 截至2021年12月31日和2022年6月30日) |
| |
14
|
| | | | 56 | | | | | | 56 | | | | | | 8 | | |
額外實收資本
|
| | | | | | | 764,502 | | | | | | 764,502 | | | | | | 114,137 | | |
累計虧損
|
| | | | | | | (176,403) | | | | | | (107,356) | | | | | | (16,028) | | |
累計其他綜合損失
|
| | | | | | | (8,947) | | | | | | (4,271) | | | | | | (638) | | |
公司股東應佔權益總額
|
| | | | | | | 579,426 | | | | | | 653,149 | | | | | | 97,512 | | |
非控股權益
|
| | | | | | | (14,811) | | | | | | (16,313) | | | | | | (2,435) | | |
總股本
|
| | | | | | | 564,615 | | | | | | 636,836 | | | | | | 95,077 | | |
承付款和或有事項
|
| |
16
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
總負債和股東權益
|
| | | | | | | 2,245,147 | | | | | | 4,485,921 | | | | | | 669,730 | | |
| | | | | |
截至6月30日的6個月
|
| |||||||||||||||
| | |
備註:
|
| |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | | | | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
千美元
(注2(B)) |
| |||||||||
收入:
|
| |
11
|
| | | | | | | | | | | | | | | | | | |
馬納基酒店
|
| | | | | | | 560,852 | | | | | | 568,939 | | | | | | 84,940 | | |
租用的酒店
|
| | | | | | | 308,770 | | | | | | 254,455 | | | | | | 37,989 | | |
零售收入和其他
|
| | | | | | | 120,719 | | | | | | 143,303 | | | | | | 21,395 | | |
淨收入
|
| | | | | | | 990,341 | | | | | | 966,697 | | | | | | 144,324 | | |
運營成本和費用: | | | | | | | | | | | | | | | | | | | | | | |
酒店運營成本
|
| | | | | | | (661,830) | | | | | | (648,275) | | | | | | (96,785) | | |
其他運營成本
|
| | | | | | | (63,243) | | | | | | (73,605) | | | | | | (10,989) | | |
銷售和營銷費用
|
| | | | | | | (44,387) | | | | | | (55,532) | | | | | | (8,291) | | |
一般和行政費用
|
| | | | | | | (90,025) | | | | | | (87,377) | | | | | | (13,045) | | |
技術和開發費用
|
| | | | | | | (18,623) | | | | | | (33,770) | | | | | | (5,042) | | |
開業前費用
|
| | | | | | | (17,480) | | | | |
|
—
|
| | | |
|
—
|
| |
總運營成本和費用
|
| | | | | | | (895,588) | | | | | | (898,559) | | | | | | (134,152) | | |
其他營業收入
|
| | | | | | | 6,802 | | | | | | 26,767 | | | | | | 3,996 | | |
運營收入
|
| | | | | | | 101,555 | | | | | | 94,905 | | | | | | 14,168 | | |
利息收入
|
| | | | | | | 1,914 | | | | | | 5,598 | | | | | | 836 | | |
短期投資收益
|
| | | | | | | 4,363 | | | | | | 3,764 | | | | | | 562 | | |
利息支出
|
| | | | | | | (3,381) | | | | | | (3,321) | | | | | | (496) | | |
其他損失淨額
|
| | | | | | | (171) | | | | | | (1,878) | | | | | | (280) | | |
所得税前收入
|
| | | | | | | 104,280 | | | | | | 99,068 | | | | | | 14,790 | | |
所得税費用
|
| |
7
|
| | | | (33,601) | | | | | | (31,523) | | | | | | (4,706) | | |
淨收入
|
| | | | | | | 70,679 | | | | | | 67,545 | | | | | | 10,084 | | |
減去:非控股權益應佔淨虧損
|
| | | | | | | (3,264) | | | | | | (1,502) | | | | | | (224) | | |
公司應佔淨收益
|
| | | | | | | 73,943 | | | | | | 69,047 | | | | | | 10,308 | | |
減值:可贖回A類普通股增加
|
| |
12
|
| | | | (15,115) | | | | |
|
—
|
| | | |
|
—
|
| |
公司股東可獲得的淨收入
|
| | | | | | | 58,828 | | | | | | 69,047 | | | | | | 10,308 | | |
淨收入
|
| | | | | | | 70,679 | | | | | | 67,545 | | | | | | 10,084 | | |
其他綜合收益 | | | | | | | | | | | | | | | | | | | | | | |
扣除零所得税後的外幣折算調整
|
| | | | | | | (4,955) | | | | | | 4,676 | | | | | | 698 | | |
其他全面(虧損)收入,扣除所得税
|
| | | | | | | (4,955) | | | | | | 4,676 | | | | | | 698 | | |
綜合收益總額
|
| | | | | | | 65,724 | | | | | | 72,221 | | | | | | 10,782 | | |
非控股權益綜合虧損
|
| | | | | | | (3,264) | | | | | | (1,502) | | | | | | (224) | | |
公司應佔綜合收益
|
| | | | | | | 68,988 | | | | | | 73,723 | | | | | | 11,006 | | |
每股普通股淨收入
|
| |
12
|
| | | | | | | | | | | | | | | | | | |
-基本和稀釋
|
| | | | | | | 0.22 | | | | | | 0.18 | | | | | | 0.03 | | |
計算淨值時使用的加權平均普通股
每股普通股收益 |
| | | | | | | | | | | | | | | | | | | | | |
-基本和稀釋
|
| |
12
|
| | | | 268,464,450 | | | | | | 376,970,454 | | | | | | 376,970,454 | | |
| | |
截至6月30日的6個月
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| |
2022
|
| |||||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| |
千美元
(注2(B)) |
| |||||||||
經營活動現金流: | | | | | | | | | | | | | | | | | | | |
經營活動產生的淨現金
|
| | | | 148,188 | | | | | | 138,982 | | | | | | 20,749 | | |
投資活動現金流: | | | | | | | | | | | | | | | | | | | |
購買房產和設備的付款
|
| | | | (46,195) | | | | | | (17,096) | | | | | | (2,552) | | |
購買無形資產的付款
|
| | | | (1,486) | | | | | | (600) | | | | | | (90) | | |
購買短期投資的付款
|
| | | | (1,700,000) | | | | | | (1,086,200) | | | | | | (162,165) | | |
短期投資到期收益
|
| | | | 1,704,363 | | | | | | 1,089,964 | | | | | | 162,727 | | |
償還第三方到期貸款
|
| | | | 8,000 | | | | | | — | | | | | | — | | |
投資活動中使用的淨現金
|
| | | | (35,318) | | | | | | (13,932) | | | | | | (2,080) | | |
融資活動的現金流: | | | | | | | | | | | | | | | | | | | |
借款收益
|
| | | | 218,434 | | | | | | 169,000 | | | | | | 25,231 | | |
償還借款
|
| | | | (91,723) | | | | | | (73,480) | | | | | | (10,970) | | |
回購普通股
|
| | | | (111,260) | | | | | | — | | | | | | — | | |
首次公開發行成本的支付
|
| | | | — | | | | | | (721) | | | | | | (108) | | |
分配給股東
|
| | | | (20,645) | | | | | | — | | | | | | — | | |
融資活動產生的現金淨額(用於)
|
| | | | (5,194) | | | | | | 94,799 | | | | | | 14,153 | | |
匯率變動對現金和現金等價物以及受限制現金的影響
|
| | | | — | | | | | | 3,795 | | | | | | 567 | | |
現金、現金等價物和限制性現金淨增長
|
| | | | 107,676 | | | | | | 223,644 | | | | | | 33,389 | | |
開始時的現金和現金等價物以及限制性現金
期間 |
| | | | 833,136 | | | | | | 1,039,529 | | | | | | 155,198 | | |
現金及現金等價物以及受限制現金
期間 |
| | | | 940,812 | | | | | | 1,263,173 | | | | | | 188,587 | | |
現金流量信息補充披露: | | | | | | | | | | | | | | | | | | | |
繳納所得税
|
| | | | 57,157 | | | | | | 37,084 | | | | | | 5,537 | | |
已支付利息
|
| | | | 3,332 | | | | | | 2,962 | | | | | | 442 | | |
補充披露非現金投融資活動: | | | | | | | | | | | | | | | | | | | |
購置物業和設備的應付款項
|
| | | | 47,838 | | | | | | 19,125 | | | | | | 2,855 | | |
應付利息
|
| | | | 1,317 | | | | | | — | | | | | | — | | |
首次公開募股的應付費用
|
| | | | — | | | | | | 9,869 | | | | | | 1,473 | | |
增加可贖回A類普通股的贖回價值
|
| | | | 15,115 | | | | | | — | | | | | | — | | |
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
|
| | | | 939,900 | | | | | | 1,262,227 | | | | | | 188,446 | | |
受限現金
|
| | | | 912 | | | | | | 946 | | | | | | 141 | | |
現金和現金等價物合計,以及受限現金
|
| | | | 940,812 | | | | | | 1,263,173 | | | | | | 188,587 | | |
主要子公司
|
| |
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
|
|
西安嘉多酒店管理有限公司
|
| |
100%
|
| |
2013年8月30日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海青桔投資管理有限公司
|
| |
100%
|
| |
2015年7月15日
|
| |
中華人民共和國
|
| |
投資管理
|
|
上海宏旺金融信息服務有限公司
|
| |
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
|
| |
100%
|
| |
2016年2月1日
|
| |
中華人民共和國
|
| |
零售管理
|
|
阿圖爾(天津)酒店管理有限公司
|
| |
100%
|
| |
2012年8月30日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
龔宇(上海)文化傳播有限公司
|
| |
100%
|
| |
2014年12月02日
|
| |
中華人民共和國
|
| |
零售管理
|
|
越多(上海)公寓管理服務有限公司
|
| |
80%
|
| |
2017年3月23日
|
| |
中華人民共和國
|
| |
物業管理
|
|
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
|
|
上海乃朵酒店管理有限公司
有限公司 |
| |
100%
|
| |
2017年7月25日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
主要子公司
|
| |
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 |
|
上海周多酒店管理有限公司
|
| |
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
|
| |
100%
|
| |
2017年11月15日
|
| |
中華人民共和國
|
| |
軟件和
信息技術 服務 |
|
福州海聯阿圖爾酒店管理有限公司
|
| |
51%
|
| |
2015年9月21日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
北京誠多數據科技有限公司
|
| |
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
|
| |
100%
|
| |
2018年4月13日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海雷多信息技術有限公司
|
| |
100%
|
| |
2017年3月21日
|
| |
中華人民共和國
|
| |
零售管理
|
|
上海桂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
|
|
阿圖爾(上海)旅行社有限公司
|
| |
100%
|
| |
2018年7月05日
|
| |
中華人民共和國
|
| |
旅行社經營
|
|
廣州中多酒店管理有限公司
|
| |
100%
|
| |
2018年7月19日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海班多酒店管理有限公司
有限公司 |
| |
100%
|
| |
2018年10月11日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
成都中城亞朵酒店管理有限公司
|
| |
100%
|
| |
2015年11月26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
|
|
上海江朵信息技術有限公司
|
| |
100%
|
| |
2019年03月07日
|
| |
中華人民共和國
|
| |
零售管理
|
|
深圳市交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
|
|
上海星朵酒店管理有限公司
有限公司 |
| |
90%
|
| |
2019年5月24日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海滙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
|
|
上海明多商務管理有限公司
|
| |
100%
|
| |
2019年7月18日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
上海友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
|
|
上海銀朵文化傳播有限公司
|
| |
100%
|
| |
2020年8月27日
|
| |
中華人民共和國
|
| |
零售管理
|
|
上海融多商業管理有限公司公司
|
| |
100%
|
| |
2022年6月13日
|
| |
中華人民共和國
|
| |
酒店管理
|
|
阿圖爾酒店(香港)控股有限公司
|
| |
100%
|
| |
2021年6月05日
|
| |
香港
|
| |
投資控股
|
|
| | |
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
|
| | | | — | | | | | | — | | | | | | — | | |
截至2021年12月31日應收賬款,扣除撥備後人民幣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 | | |
第三方到期借款
|
| | | | — | | | | | | — | | | | | | — | | |
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 | | |
| | |
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 | | |
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 | | |
| | |
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
|
| |||||||||
股權 | | | | | | | | | | | | | | | | | | | |
A類普通股(面值0.0001美元;
2,900,000,000股授權股票,截至 2021年12月31日;303,289,537股已發行及 截至2021年12月31日,未償還) |
| | | | 218 | | | | | | — | | | | | | 218 | | |
B類普通股(面值0.0001美元;和
100,000,000股授權股;73,680,917股 截至12月31日, 2021) |
| | | | 56 | | | | | | — | | | | | | 56 | | |
追加實收資本
|
| | | | 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
2021年12月31日 |
| |
截至
2022年6月30日 |
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
預付租金和物業管理費
|
| | | | 12,112 | | | | | | 6,385 | | |
購買商品和服務的預付款
|
| | | | 12,247 | | | | | | 7,661 | | |
增值税可退還
|
| | | | 25,425 | | | | | | 21,161 | | |
代表莊園酒店的應收賬款(I)
|
| | | | 103,495 | | | | | | 90,858 | | |
合同資產(附註11(b))
|
| | | | 7,171 | | | | | | 8,679 | | |
存款
|
| | | | 2,904 | | | | | | 2,246 | | |
其他
|
| | | | 6,931 | | | | | | 12,377 | | |
小計
|
| | | | 170,285 | | | | | | 149,367 | | |
減去:壞賬準備
|
| | | | (3,124) | | | | | | (3,124) | | |
合計
|
| | | | 167,161 | | | | | | 146,243 | | |
| | |
截至
2021年12月31日 |
| |
截至
2022年6月30日 |
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
年初/期間
|
| | | | 3,441 | | | | | | 3,124 | | |
本年度/期間的津貼
|
| | | | 3,124 | | | | | | — | | |
年/期間備抵核銷
|
| | | | (3,441) | | | | | | — | | |
年終/期末
|
| | | | 3,124 | | | | | | 3,124 | | |
| | |
截至
2021年12月31日 |
| |
截至
2022年6月30日 |
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
長期租賃押金
|
| | | | 75,604 | | | | | | 75,991 | | |
合同資產(附註11(b))
|
| | | | 62,615 | | | | | | 60,562 | | |
增值税可退還
|
| | | | 8,800 | | | | | | 2,717 | | |
購置物業和設備的預付款
|
| | | | 444 | | | | | | 1,762 | | |
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 | | | | | | 27,769 | | |
合計
|
| | | | 182,581 | | | | | | 168,801 | | |
| | |
截至
2021年12月31日 |
| |
截至
2022年6月30日 |
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
成本: | | | | | | | | | | | | | |
租賃改進
|
| | | | 452,030 | | | | | | 444,128 | | |
設備、固定裝置和傢俱以及其他固定資產
|
| | | | 407,259 | | | | | | 411,592 | | |
總成本
|
| | | | 859,289 | | | | | | 855,720 | | |
減去:累計折舊
|
| | | | (420,274) | | | | | | (460,327) | | |
財產和設備,淨額
|
| | | | 439,015 | | | | | | 395,393 | | |
| | |
截至
2021年12月31日 |
| |
截至
2022年6月30日 |
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
購買的軟件
|
| | | | 8,250 | | | | | | 8,850 | | |
總成本
|
| | | | 8,250 | | | | | | 8,850 | | |
減去:累計攤銷
|
| | | | (4,430) | | | | | | (4,989) | | |
無形資產淨值
|
| | | | 3,820 | | | | | | 3,861 | | |
|
截至2022年12月31日的六個月
|
| | | | 914 | | |
|
2023
|
| | | | 1,153 | | |
|
2024
|
| | | | 897 | | |
|
2025
|
| | | | 694 | | |
|
2026
|
| | | | 203 | | |
|
合計
|
| | | | 3,861 | | |
| | |
截至
2022年6月30日 |
| |||
| | |
{br]人民幣‘000
|
| |||
資產 | | | | | | | |
經營性租賃使用權資產
|
| | | | 2,069,930 | | |
負債 | | | | | | | |
當前 | | | | | | | |
經營性租賃負債
|
| | | | 345,763 | | |
非當前 | | | | | | | |
經營性租賃負債
|
| | | | 1,934,835 | | |
租賃總負債
|
| | | | 2,280,598 | | |
| | |
這六個字
個月結束 2022年6月30日 |
| |
科目分類
|
| |||
| | |
{br]人民幣‘000
|
| | | | |||
運營租賃成本(A)
|
| | | | 166,427 | | | |
酒店運營成本、其他運營成本
|
|
可變租賃成本
|
| | | | 4,081 | | | |
酒店運營成本、其他運營成本
|
|
轉租收入
|
| | | | (4,616) | | | | 零售收入和其他 | |
總租賃成本
|
| | | | 165,892 | | | | | |
| | |
前六個月的費用
截至2022年6月30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
|
| | | | 152,780 | | |
| | |
前六個月的費用
截至2022年6月30日 |
| |||
租賃期限和折扣率 | | | | | | | |
加權平均剩餘租期(年) | | | | | | | |
經營租賃
|
| | | | 8.19 | | |
加權平均貼現率 | | | | | | | |
經營租賃
|
| | | | 4.40% | | |
| | |
合計
|
| |||
| | |
{br]人民幣‘000
|
| |||
截至2022年12月31日的六個月
|
| | | | 245,564 | | |
2023
|
| | | | 360,108 | | |
2024
|
| | | | 341,398 | | |
2025
|
| | | | 305,184 | | |
2026
|
| | | | 284,428 | | |
之後
|
| | | | 1,176,551 | | |
未貼現租賃付款總額
|
| | | | 2,713,233 | | |
減:估算利息(a)
|
| | | | (432,635) | | |
租賃負債現值
|
| | | | 2,280,598 | | |
| | |
截至
2021年12月31日 |
| |
截至
2022年6月30日 |
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
存款
|
| | | | 46,961 | | | | | | 47,664 | | |
代表莊園酒店收到的付款(I)
|
| | | | 287,516 | | | | | | 315,471 | | |
遞延租金
|
| | | | 6,483 | | | | | | — | | |
增值税和其他應繳税款
|
| | | | 22,120 | | | | | | 25,616 | | |
購置物業和設備的應付款項
|
| | | | 38,357 | | | | | | 19,125 | | |
其他
|
| | | | 45,943 | | | | | | 55,278 | | |
合計
|
| | | | 447,380 | | | | | | 463,154 | | |
| | |
截至
2021年12月31日 |
| |
截至
2022年6月30日 |
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
短期借款: | | | | | | | | | | | | | |
銀行貸款(一)
|
| | | | 62,000 | | | | | | 169,000 | | |
第三方貸款
|
| | | | 2,808 | | | | | | 1,828 | | |
合計
|
| | | | 64,808 | | | | | | 170,828 | | |
長期借款的當期部分: | | | | | | | | | | | | | |
銀行貸款(一)
|
| | | | 1,000 | | | | | | 30,130 | | |
合計
|
| | | | 1,000 | | | | | | 30,130 | | |
長期借款,非流動部分: | | | | | | | | | | | | | |
銀行貸款(一)
|
| | | | 41,630 | | | | | | 2,000 | | |
第三方貸款
|
| | | | 2,000 | | | | | | 2,000 | | |
合計
|
| | | | 43,630 | | | | | | 4,000 | | |
|
截至2022年12月31日的六個月
|
| | | | 500 | | |
|
2023
|
| | | | 30,630 | | |
|
2024
|
| | | | 1,000 | | |
|
2025
|
| | | | 500 | | |
|
2026
|
| | | | 200 | | |
|
2027年及以後
|
| | | | 1,300 | | |
|
合計
|
| | | | 34,130 | | |
| | |
截至
2021年12月31日 |
| |
截至
2022年6月30日 |
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
從加盟商收到的押金
|
| | | | 107,034 | | | | | | 116,424 | | |
遞延租金
|
| | | | 204,056 | | | | | | — | | |
資產報廢債務
|
| | | | 3,597 | | | | | | 3,685 | | |
其他
|
| | | | 2,920 | | | | | | 2,778 | | |
合計
|
| | | | 317,607 | | | | | | 122,887 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
預付特許經營費
|
| | | | 15,392 | | | | | | 17,843 | | |
持續加盟費
|
| | | | 257,819 | | | | | | 315,443 | | |
酒店用品和其他產品的銷售
|
| | | | 233,714 | | | | | | 212,085 | | |
與加盟商的其他交易
|
| | | | 53,927 | | | | | | 23,568 | | |
馬納基酒店收入
|
| | | | 560,852 | | | | | | 568,939 | | |
客房收入
|
| | | | 286,332 | | | | | | 231,525 | | |
餐飲收入
|
| | | | 19,502 | | | | | | 21,281 | | |
其他
|
| | | | 2,936 | | | | | | 1,649 | | |
租賃酒店收入
|
| | | | 308,770 | | | | | | 254,455 | | |
零售收入
|
| | | | 69,176 | | | | | | 94,384 | | |
其他 | | | | | 51,543 | | | | | | 48,919 | | |
合計 | | | | | 990,341 | | | | | | 966,697 | | |
| | |
截至
2021年12月31日 |
| |
截至
2022年6月30日 |
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
應收賬款
|
| | | | 114,692 | | | | | | 158,149 | | |
減去:壞賬準備
|
| | | | (14,731) | | | | | | (17,326) | | |
應收賬款淨額
|
| | | | 99,961 | | | | | | 140,823 | | |
| | |
截至
2021年12月31日 |
| |
截至
2022年6月30日 |
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
年初/期間
|
| | | | 14,966 | | | | | | 14,731 | | |
年/期內的備抵(沖銷)
|
| | | | (235) | | | | | | 2,595 | | |
年終/期末
|
| | | | 14,731 | | | | | | 17,326 | | |
| | |
截至
2021年12月31日 |
| |
截至
2022年6月30日 |
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
當前
|
| | | | 7,171 | | | | | | 8,679 | | |
非當前
|
| | | | 62,615 | | | | | | 60,562 | | |
合同資產
|
| | | | 69,786 | | | | | | 69,241 | | |
| | |
截至
2021年12月31日 |
| |
截至
2022年6月30日 |
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
當前
|
| | | | 233,735 | | | | | | 216,380 | | |
非當前
|
| | | | 267,909 | | | | | | 271,725 | | |
合同責任
|
| | | | 501,644 | | | | | | 488,105 | | |
| | |
截至
2021年12月31日 |
| |
截至
2022年6月30日 |
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
預付特許經營費
|
| | | | 303,216 | | | | | | 311,202 | | |
酒店用品和其他產品的銷售預付款
|
| | | | 111,633 | | | | | | 103,461 | | |
忠誠度計劃
|
| | | | 48,691 | | | | | | 43,064 | | |
其他
|
| | | | 38,104 | | | | | | 30,378 | | |
遞延收入
|
| | | | 501,644 | | | | | | 488,105 | | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
分子: | | | | | | | | | | | | | |
公司應佔淨收益
|
| | | | 73,943 | | | | | | 69,047 | | |
增值到贖回價值
|
| | | | (15,115) | | | | | | — | | |
可贖回A類普通股(一)
|
| | | | | | | | | | | | |
普通股可用淨收入
|
| | | | 58,828 | | | | | | 69,047 | | |
分母: | | | | | | | | | | | | | |
普通股加權平均數
|
| | | | 268,464,450 | | | | | | 376,970,454 | | |
普通股基本及稀釋後淨收益(人民幣)
|
| | | | 0.22 | | | | | | 0.18 | | |
| | |
數量:
共享 選項 |
| |
加權
平均 練習 價格(人民幣) |
| |
加權
剩餘 合同 年 |
| |
聚合
固有的 值 (人民幣‘000) |
| ||||||||||||
2022年1月1日業績突出
|
| | | | 17,740,297 | | | | | | 5.06 | | | | | | | | | | | | | | |
授予
|
| | | | 620,095 | | | | | | 10.25 | | | | | | | | | | | | | | |
沒收
|
| | | | (54,432) | | | | | | 5.02 | | | | | | | | | | | | | | |
2022年6月30日業績突出
|
| | | | 18,305,960 | | | | | | 5.24 | | | | | | 8.78 | | | | | | 449,232 | | |
預計將於2022年6月30日生效
|
| | | | 18,305,960 | | | | | | 5.24 | | | | | | 8.78 | | | | | | 449,232 | | |
| | |
這六個字
個月結束 2022年6月30日 |
| |||
無風險收益率(1)
|
| | | | 3.1% | | |
波動性(2) | | | | | 38.99% | | |
預期股息收益率(3)
|
| | | | 0% | | |
普通股公允價值(人民幣)(4)
|
| | | | 29.78 | | |
多(5)次鍛鍊
|
| | | | 2.2 | | |
預期期限(6)
|
| | | | 10 | | |
當事人名稱
|
| |
關係
|
|
Trip.com | | | 主體的最終父級 | |
(統稱“攜程集團”) | | | 公司股東 | |
| | |
截至6月30日的6個月
|
| |||||||||
| | |
2021
|
| |
2022
|
| ||||||
| | |
{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
|
| | | | 255,130 | | | | | | 270,569 | | |
酒店預訂服務費 | | | | | | | | | | | | | |
攜程集團
|
| | | | 10,341 | | | | | | 5,056 | | |
| | |
截至
2021年12月31日 |
| |
截至
2022年6月30日 |
| ||||||
| | |
{br]人民幣‘000
|
| |
{br]人民幣‘000
|
| ||||||
關聯方應付金額 | | | | | | | | | | | | | |
攜程集團
|
| | | | 51,937 | | | | | | 54,865 | | |
應付關聯方的其他金額 | | | | | | | | | | | | | |
攜程集團
|
| | | | 1,772 | | | | | | 2,541 | | |
| | |
A類
普通 與 共享 清算 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) 公平 歸因於 股東 的 公司 |
| |
非
控制 興趣 |
| |
合計
(赤字) 股權 |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
編號
共 個共享 |
| |
{br]人民幣‘000
|
| |
編號
共 個共享 |
| |
{br]人民幣‘000
|
| |
編號
共 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
|
| ||||||||||||||||||||||||||||||||||||
2021年1月1日的餘額
|
| | |
|
60,912,400
|
| | | |
|
43
|
| | | |
|
97,909,001
|
| | | |
|
74
|
| | | |
|
73,680,917
|
| | | |
|
56
|
| | | | | — | | | | |
|
(306,342)
|
| | | | | — | | | | |
|
(306,169)
|
| | | |
|
(9,427)
|
| | | |
|
(315,596)
|
| |
當期利潤(虧損)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 73,943 | | | | | | — | | | | | | 73,943 | | | | | | (3,264) | | | | | | 70,679 | | |
扣除零所得税後的外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,955) | | | | | | (4,955) | | | | | | — | | | | | | (4,955) | | |
全面收益(虧損)總額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 73,943 | | | | | | (4,955) | | | | | | 68,988 | | | | | | (3,264) | | | | | | 65,724 | | |
增加可贖回A類普通股的贖回價值
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,115) | | | | | | — | | | | | | (15,115) | | | | | | — | | | | | | (15,115) | | |
A類重新分類
普通股與 清算優先權 終止後 優先權 |
| | | | (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
|
| | | | — | | | | | | — | | | | | | 153,290,800 | | | | | | 107 | | | | | | — | | | | | | — | | | | | | 896,401 | | | | | | — | | | | | | — | | | | | | 896,508 | | | | | | — | | | | | | 896,508 | | |
股份回購
|
| | | | — | | | | | | — | | | | | | (8,822,664) | | | | | | (6) | | | | | | — | | | | | | — | | | | | | (111,254) | | | | | | — | | | | | | — | | | | | | (111,260) | | | | | | — | | | | | | (111,260) | | |
分配給股東
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (20,645) | | | | | | — | | | | | | — | | | | | | (20,645) | | | | | | — | | | | | | (20,645) | | |
6月30日的餘額,
2021 |
| | | | — | | | | | | — | | | | | | 303,289,537 | | | | | | 218 | | | | | | 73,680,917 | | | | | | 56 | | | | | | 764,502 | | | | | | (247,514) | | | | | | (4,955) | | | | | | 512,307 | | | | | | (12,691) | | | | | | 499,616 | | |
| | |
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
公平 歸因於 股東 公司 |
| |
非
控制 興趣 |
| |
合計
股權 |
| ||||||||||||||||||||||||||||||||||||
| | |
編號
共 個共享 |
| |
{br]人民幣‘000
|
| |
編號
共 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 | | |
當期利潤(虧損)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 69,047 | | | | | | — | | | | | | 69,047 | | | | | | (1,502) | | | | | | 67,545 | | |
扣除零所得税後的外幣折算調整
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,676 | | | | | | 4,676 | | | | | | — | | | | | | 4,676 | | |
全面收益(虧損)總額
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 69,047 | | | | | | 4,676 | | | | | | 73,723 | | | | | | (1,502) | | | | | | 72,221 | | |
2022年6月30日的餘額
|
| | | | 303,289,537 | | | | | | 218 | | | | | | 73,680,917 | | | | | | 56 | | | | | | 764,502 | | | | | | (107,356) | | | | | | (4,271) | | | | | | 653,149 | | | | | | (16,313) | | | | | | 636,836 | | |