GreenTree Hospitality Group Ltd. Reports Fourth Quarter and Fiscal Year 2020 Financial Results

Continuous Recovery

  • Total revenues increased 8.6% to RMB289.8 million (US$44.4 million) [1] from RMB266.9 million in the third quarter.
  • Income from operations increased 17.4% to RMB118.5 million (US$18.2 million) [1] from RMB100.9 million in the third quarter.
  • Adjusted EBITDA (non-GAAP) [2] increased 17.8% to RMB130.6 million (US$20.0 million) [1] from RMB110.8 million in the third quarter.
  • Core net income (non-GAAP) increased 18.3% to RMB109.3 million (US$16.8 million) [1] from RMB92.4 million in the third quarter.

SHANGHAI, April 14, 2021 /PRNewswire/ -- GreenTree Hospitality Group Ltd. GHG ("GreenTree", the "Company", "we", "us" and "our"), a leading hospitality management group in China, today announced its unaudited financial results for the fourth quarter and fiscal year of 2020.

Fourth Quarter of 2020 Operational Highlights

  • A total of 4,340 hotels with 315,335 hotel rooms were in operation as of December 31, 2020, compared to 4,195 hotels and 305,125 hotel rooms as of September 30, 2020.
  • As of December 31, 2020, the Company had 40 leased-and-operated ("L&O") hotels and 4,300 franchised-and-managed ("F&M") hotels in operation in 345 cities across China, compared to 34 L&O hotels and 3,923 F&M hotels in operation in 339 cities as of December 31, 2019. The geographic coverage increased by 1.8% year over year.
  • During the quarter, the Company opened 203 hotels, an increase of 13 comparing to 190 hotels in the fourth quarter of 2019. Among the hotels opened, 3 was in the luxury segment, 29 in the mid-to-up-scale segment, 141 in the mid-scale segment, and 30 in the economy segment. Geographically speaking, 19 hotels were in Tier 1 cities [3], 42 in Tier 2 cities and the remaining 142 in Tier 3 and smaller cities in China.

    The Company closed 58 hotels, 8 due to brand upgrades, and 35 due to their non-compliance with the Company's brand and operating standards. The remaining 15 were closed for property related issues. The Company added a net opening of 145 hotels to its portfolio.
  • As of December 31, 2020, the Company had a pipeline of 1,186 hotels contracted for or under development, among which 54 hotels were in the luxury hotel segment, 246 in the mid-to-up-scale segment, 483 in the mid-scale segment, and 403 in the economy segment.
  • The average daily room rate, or ADR, for all hotels in operation, was RMB 162, a decrease of 3.6% year over year, an increase of 7.3% compared with the third quarter.
  • The occupancy rate, or OCC for all hotels in operation was 76.7%, an increase of 0.3% compared with 76.4% in the fourth quarter of 2019, and a decrease of 2.4% compared with 79.1% in the third quarter of 2020.
  • The revenue per available room, or RevPAR, which is calculated by multiplying our hotels' ADR by its occupancy rate, was RMB 124, representing a -3.2% year-over-year decrease, and a 4.1% sequential increase.
  • As of December 31, 2020, the Company's loyalty program had more than 56 million individual members and approximately 1,670,000 corporate members, compared to approximately 52 million and over 1,610,000 corporate members as of September 30, 2020. The Company had approximately 92.2% of room nights sold directly.

2020 Full Year Operational Highlights

  • For the full year 2020, the Company opened 538 hotels, a decrease of 11.4% comparing to 607 newly opened hotels in the full year 2019. Among the hotels opened, 5 were in the luxury hotel segment, 109 in the mid-to-up-scale segment, 308 in the mid-scale segment, and 116 in the economy segment. Geographically speaking, 33 hotels were in Tier 1 cities,120 were in Tier 2 cities and the remaining 385 were in Tier 3 and other cities in China.

    During this year, the Company closed 155 hotels, 21 due to brand upgrade, and 89 due to their non-compliance with the Company's brand and operating standards. The remaining 45 were closed for property related issues. The Company added a net opening of 383 hotels to its portfolio.
  • The average daily room rate, or ADR, for all hotels in operation, was RMB 152 in the full year 2020, a decrease of 9.6% year-over-year.
  • The occupancy rate, or OCC for all hotels in operation was 68.7% in the full year 2020, compared with 77.8% in the full year 2019.
  • The revenue per available room, or RevPAR, which is calculated by multiplying our hotels' ADR by its occupancy rate, was RMB 105 in the full year 2020, representing a 20.1% year-over-year decrease.

"Despite the many unprecedented challenges brought upon us by COVID-19, the company delivered a robust Q4, with sequential improvement in operating and financial metrics above the average of the hospitality industry," said Mr. Alex Xu, Chairman and Chief Executive Officer of GreenTree. "I am extremely grateful for the achievements of our team. I cannot thank enough, all of our employees, franchisees, and guests, for their support and dedication. Thanks to our resilient business model, we were able to weather an extremely difficult year in the travel industry, and perform better than most of our peers. With our well-segmented and robust brand portfolio, the loyalty of our members and our strong balance sheet, we are well-positioned to capitalize on opportunities and create long-term and sustainable growth for our shareholders, in 2021 and beyond. " continued Mr. Xu.

"The key message for 2020 is that we demonstrated resilience and outperformed. We did this by working work closely with our franchisees and providing full support to them. Franchisee support included direct help from our Operation/IT/Design department, fee waivers on a recurring basis, loans for hotel decoration and professional training. We continued to optimize our preferred brands in attractive markets and segments, and build stronger technology and loyalty platforms to serve our franchisees and guests to capture demand. As a result, in December, our occupancy rate rebounded to the same level as 2019, while RevPAR was 100.4% of 2019. Q3 marked the period when the virus was contained in most of the country, although a few regional outbreaks created market fluctuations. We believe that the resilience of our business model, well-segmented and robust brand portfolio, the loyalty and stickiness of our members and our strong balance sheet will help us capitalize on growth opportunities and create long-term and sustainable growth for our shareholders in 2021 and beyond. "

Fourth Quarter of 2020 Financial Results



Quarter Ended



December 31, 2019



December 31, 2020



December 31, 2020



RMB



RMB



US$

Revenues











Leased-and-operated hotels

 

68,553,356



76,113,015



11,664,830

Franchised-and-managed hotels

217,190,598



207,222,721



 

31,758,272

others

3,688,472



6,420,830



984,035

Total revenues

289,432,426



289,756,566



44,407,137















Year Ended



December 31, 2019



 December 31, 2020



 December 31, 2020



RMB



RMB



US$

Revenues











Leased-and-operated hotels

253,420,676



227,074,041



34,800,619

Franchised-and-managed hotels

831,340,340



677,480,818



103,828,478

others

7,032,119



25,455,237



3,901,186

Total revenues

1,091,793,135



930,010,096



142,530,283

Total revenues for the fourth quarter of 2020 were RMB289.8 million (US$44.4 million) [1], representing a 0.1% year-over-year increase. The slight increase was primarily due to the sustained recovery in hotel operations from the impact of COVID-19, as well as the revenue contribution from the newly opened L&O hotels. Total revenues increased from RMB266.9 million in the third quarter, a 8.6% sequential increase, which was mainly attributable to a RevPAR growth from 120 RMB to 124 RMB. Total revenues for the full year 2020 were RMB930.0 million (US$142.5 million) [1], representing a 14.8% decrease.

Total revenues from leased-and-operated hotels for the fourth quarter of 2020 were RMB76.1 million (US$11.7 million) [1], representing a 11.0% year over year increase. The increase was primarily due to the RevPAR increase of 0.6% compared to one year ago, the contribution from L&O hotels of the Urban Hotel Group ("Urban"), as well as the contribution from 10 newly opened L&O hotels in 2020. The revenue increase was partially offset by  the reduction and extension of sublease income, and the closure of 4 L&O hotels in 2020. Compared with the third quarter, total revenues from L&O hotels increased by 13.9%, mainly attributable to rising RevPAR and net newly opened 3 L&O hotels. Total revenues from L&O hotels for the full year 2020 were RMB227.1 million (US$34.8 million) [1], representing a 10.4% decrease.

Total revenues from franchised-and-managed hotels for the fourth quarter of 2020 were RMB207.2 million (US$31.8 million) [1], representing a 4.6% year-over-year decrease. Initial franchise fees increased by 32.3% year over year, mainly attributable to the gross opening of 199 hotels. The 7.1% decrease from the fourth quarter of 2019 in recurring franchisee management fees and others was primarily due to RevPAR decrease of 3.4%, as well as the reduction in franchise fees and central reservation fees for hotels affected by COVID-19. Compared with the third quarter, initial franchise fees increased by 8.7%, mainly attributable to more hotels opened; recurring franchisee management fees and others increased by 3.1%, mainly due to RevPAR sequential growth from 120RMB to 124RMB. Total revenues from F&M hotels for the full year 2020 were RMB677.5 million (US$103.8 million) [1], representing a 18.5% decrease.



Quarter Ended



December 31, 2019



 December 31, 2020



 December 31, 2020



RMB



RMB



US$

Initial franchise fee

13,655,873



18,065,889



2,768,719

Recurring franchise

management fee and others

203,534,725



189,156,832



28,989,553

Revenues from franchised-and-managed hotels

217,190,598



207,222,721



31,758,272















Year Ended



 December 31, 2019



 December 31, 2020



 December 31, 2020



RMB



RMB



US$

Initial franchise fee

54,930,266



61,051,369



9,356,532

Recurring franchise

management fee and others

776,410,074



616,429,449



94,471,946

Revenues from franchised-

and-managed hotels

831,340,340



677,480,818



103,828,478

 

Total operating costs and expenses



Quarter Ended



 December 31, 2019



 December 31, 2020



 December 31, 2020



RMB



RMB



US$

Operating costs and expenses











Hotel operating costs

92,609,618



99,817,161



 

15,297,650

Selling and marketing expenses

23,155,218



24,232,688



3,713,822

General and administrative expenses

79,597,392



50,885,097



7,798,482

Other operating expenses

3,124,942



98,341



15,071

Total operating costs and expenses

198,487,170



175,033,287



26,825,025















 Year Ended



 December 31, 2019



 December 31, 2020



 December 31, 2020



RMB



RMB



US$

Operating costs and expenses











Hotel operating costs

338,826,479



392,522,306



60,156,675

Selling and marketing expenses

84,970,401



75,347,166



11,547,458

General and administrative expenses

184,989,324



172,557,554



26,445,602

Other operating expenses

3,286,652



1,731,405



 

265,350

Total operating costs and expenses

612,072,856



642,158,431



98,415,085

 

Hotel operating costs for the fourth quarter of 2020 were RMB99.8 million (US$15.3 million) [1], representing a 7.8% increase year over year. The increase was mainly attributable to higher rents and other cost related to L&O hotels. In the fourth quarter, there were 4 L&O hotels newly opened, which accounted for the main increase in hotel operating costs. Excluding L&O hotel operating costs, costs related to F&M hotels and others decreased 7.0%. Compared with the third quarter, we observe a 7.6% sequential decrease, mainly due to higher newly opening expenses in the third quarter. For the full year 2020, hotel operating costs were RMB392.5 million (US$60.2 million) [1], representing a 15.8% increase.



Quarter Ended



December 31,



December 31,



December 31,

2019



2020



2020



RMB



RMB



US$

Rental

22,270,218



28,196,927



4,321,368

Utilities

3,842,009



4,113,416



630,409

Personnel cost

10,069,427



10,034,679



1,537,882

Depreciation and amortization

15,401,030



13,450,611



2,061,396

Consumable, food and beverage

6,136,477



11,584,105



1,775,342

Costs of general managers of franchised-and-

managed hotels

23,458,837



26,088,907



3,998,300

Other costs of franchised-and-managed hotels

7,799,192



5,132,814



786,638

Others

3,632,428



 

1,215,702



 

186,315

Hotel Operating Costs

92,609,618



99,817,161



15,297,650















 Year Ended



December 31,



December 31,



December 31,

2019



2020



2020



RMB



RMB



US$

Rental

79,597,408



118,295,183



18,129,530

Utilities

19,119,300



15,372,385



2,355,921

Personnel cost

38,277,298



41,330,758



6,334,216

Depreciation and amortization

34,727,153



50,324,493



7,712,566

Consumable, food and beverage

27,666,435



43,257,796



6,629,547

Costs of general managers of franchised-and-managed hotels

96,565,044



91,664,745



14,048,237

Other costs of franchised-and-managed hotels

29,192,923



22,985,917



3,522,746

Others

13,680,917



9,291,029



1,423,912

Hotel Operating Costs

338,826,479



392,522,306



60,156,675

 

Selling and marketing expenses for the fourth quarter of 2020 were RMB24.2 million (US$3.7 million) [1], representing a 4.7% year-over-year increase. The increase was mainly attributable to increases in advertising costs. Compared with the third quarter, selling and marketing expenses increased by 13.9%, attributable to higher advertising expense. For the full year of 2020, selling and marketing expenses were RMB75.3 million (US11.5 million) [1], representing a 11.3% decrease.

General and administrative expenses for the fourth quarter of 2020 were RMB50.9 million (US$7.8 million) [1], representing a 36.1% year-over-year decrease. The decrease was primarily attributable to the effective control of business travel expenses and the impact of a one-time provision for bad debts during the same period last year. Excluding the impact of this bad debt provision in the fourth quarter of 2019, G&A expenses decreased by 14.3%. Compared with the third quarter, G&A expenses increased by 13.6%, which was mainly attributable to the increase of consulting fees and higher staff costs. General and administrative expenses for the full year 2020 were RMB172.6 million (US$26.4 million) [1], representing a 6.7% year-over-year decrease.

Gross profit for the fourth quarter of 2020 was RMB189.9 million (US$29.1 million) [1], representing a year-over-year decrease of 3.5%. Gross margin was 65.6%, compared to 68.0% a year ago. The decrease was primarily due the impact of COVID-19. Compared with the third quarter, gross profit increased by 19.6%, and gross margin increased from 59.5% to 65.6%. Gross profit for the full year 2020 was RMB537.5 million (US$82.4 million) [1], representing a 28.6% year-over-year decrease.

Income from operations for the fourth quarter of 2020 totaled RMB118.5 million (US$18.2 million) [1], representing a year-over-year increase of 19.9%. The increase was mainly due to the sustained RevPAR recovery, the increased number of hotels and better control of costs and expenses during the quarter. Operating margin, defined as income from operations as percentage of total revenues, was 40.9%, compared to 34.1% a year ago. Compared with the third quarter, income from operations increased by 17.4%, and operating margin increased from 37.8% to 40.9%, mainly attributable to revenue increase. Income from operations for the full year 2020 totaled RMB319.3 million (US$48.9 million) [1], representing a year-over-year decrease of 36.7%.

Adjusted EBITDA (non-GAAP) [2] for the fourth quarter of 2020 was RMB130.6 million (US$20.0 million) [1], representing a year-over-year increase of 17.2%. Adjusted EBITDA margin, defined as adjusted EBITDA (non-GAAP) as a percentage of total revenues, was 45.1%, compared to 38.5% a year ago. Compared with the third quarter, adjusted EBITDA increased by 17.8%, and adjusted EBITDA margin increased from 41.5% to 45.1%. Adjusted EBITDA (non-GAAP) for the full year 2020 was RMB355.5 million (US$54.5 million) [1], representing a year-over-year decrease of 32.1%.

Net income for the fourth quarter of 2020 was RMB79.5 million (US$12.2 million) [1], representing a year-over-year increase of 6.6%. Net margin was 27.4%, compared to 25.8% a year ago, the year-over-year increase was mainly attributable to the increase in income from operations. Compared with the third quarter, net income decreased by 7.2%, and net margin decreased from 32.1% to 27.4%, mainly due to losses from investments in equity securities. Net income for the full year 2020 was RMB244.7 million (US$37.5 million) [1], representing a year-over-year decrease of 44.1%.

Core net income (non-GAAP) for the fourth quarter of 2020 was RMB109.3 million (US$16.8 million) [1], representing a year-over-year increase of 22.3%. The core net margin, defined as core net income (non-GAAP) as a percentage of total revenues, was 37.7%, compared to 30.9% one year ago. Compared with the third quarter, core net income increased by 18.3%. Core net income (non-GAAP) for the full year 2020 was RMB289.5 million (US$44.4 million) [1], representing a year-over-year decrease of 33.9%.

Earnings per ADS (basic and diluted) for the fourth quarter of 2020 was RMB0.83 (US$0.13) [1], up from earnings per ADS of RMB0.75 one year ago and up from RMB 0.81 in the third quarter of 2020, mainly due to the recovery and improvement of operating profit. Core net income per ADS (basic and diluted) (non-GAAP) was RMB1.06 (US$0.16) [1], up from RMB0.87 a year ago, up from RMB0.90 of the third quarter of 2020. Earnings per ADS (basic and diluted) for the full year 2020 was RMB2.54 (US$0.39) [1], down from RMB4.34 one year ago. Core net income per ADS (basic and diluted) (non-GAAP) was RMB2.81 (US$0.43) [1] for the full year 2020, decreased from RMB4.29 of 2019.

Cash flow. Operating cash inflow for the fourth quarter of 2020 was RMB112.8 million (US$17.3 million) [1] as a result of the recovery from COVID-19 and improved operating performance. Investing cash outflow for the fourth quarter of 2020 was RMB 161.7 million (US$24.8 million) [1], which was primarily attributable to loans to franchisees, investment in property and equipment and renovation on L&O hotels. The investing cash outflow was partially offset by repayment from franchisees, as well as proceeds from short-term investments. Financing cash inflow was RMB99.8 million (US$15.3million). Operating cash inflow for the full year 2020 was RMB297.3 million (US$45.6 million) [1]. Investing cash outflow for the full year 2020 was RMB115.6 million (US$17.7million) [1]. Financing cash inflow for the full year 2020 was RMB117.5million (US$18.0 million) [1].

Cash and cash equivalents, restricted cash, short-term investments, investments in equity securities and time deposit. As of December 31, 2020, the Company had total cash and cash equivalents, restricted cash, short term investments, investments in equity securities and time deposits of RMB1,904.9 million (US$291.9 million) [1], compared to RMB1,815.4 million as of September 30, 2020. The increase from the third quarter was primarily attributable to increased cash inflow from operating activities, offset by loans to franchisees, and investments and upgrade costs at our L&O hotels.

COVID-19 Update

Due to the resurgence of Covid-19 in several provinces and cities like Hebei, Shanghai, and Beijing, our occupancy rate declined in Q4 2020 and January 2021. Occupancy rate was at its lowest during the Chinese spring festival, due to the government's stay-local policy; however, it rebounded quickly, especially after March 16 when people could travel more freely in low-risk zones. With the rollout of the COVID-19 vaccines, most travel restrictions have been lifted. According to the official microblog of the Ministry of Culture and Tourism, the Tomb Sweeping holiday on April 5, 2021 saw 102 million domestic tourists. That represents a year-over-year growth of 144.6%, and 94.5% of the number of domestic tourists in the same period in 2019. By early April, our occupancy rate had recovered to 77.7%, and Revpar recovered to 92.7% of the 2019 levels. By the end of 2020 we had proved to be more resilient, and so performed better than most of our peers.

Guidance

So far in 2020, our operations are in line with our previous forecast. Assuming the pandemic remains under control in China in further quarters, the Company expects an increase in total revenues of 48%-53% for the full year 2021, compared to 2020; and an increase in total revenues of 25%-30% for the full year 2021, compared to 2019. 

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

Conference Call

GreenTree's management will hold an earnings conference call at 9:00PM U.S. Eastern Time on April 14, 2021 (9:00 AM Beijing/Hong Kong Time on April 15, 2021).

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

International 

1-412-902-4272 

Mainland China

4001-201-203 

US 

1-888-346-8982 

Hong Kong 

800-905-945 or 852-3018-4992 

Singapore

800-120-6157 

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

A telephone replay of the call will be available after the conclusion of the conference call until xx, xx.

Dial-in numbers for the replay are as follows:

International Dial-in 

1-412-317-0088

U.S. Toll Free 

1-877-344-7529

Canada Toll Free

855-669-9658

Passcode:

10152831

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

Use of Non-GAAP Financial Measures

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

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

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

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

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

About GreenTree Hospitality Group Ltd.

GreenTree Hospitality Group Ltd. ("GreenTree" or the "Company") GHG is a leading hospitality management group in China. As of December 31, 2020, GreenTree had a total number of 4,340 hotels. In 2019, GreenTree ranked among the Top 12 worldwide in terms of number of hotels in "World's Largest Hotel Companies: HOTELS' 325", published by HOTELS magazine, and was as well the fourth largest hospitality company in China in 2019 based on the statistics issued by the China Hospitality Association.

GreenTree has built a strong suite of brands including its flagship "GreenTree Inns" brand as a result of its long-standing dedication to the hospitality industry in China and consistent quality of its services, signature hotel designs, broad geographic coverage and convenient locations. GreenTree has further expanded its brand portfolio into mid-to-up-scale and luxury segments through a series of strategic investments. By offering diverse brands, through its strong membership base, expansive booking network, superior system management with moderate charges, and fully supported by its operating departments including Decoration, Engineering, Purchasing, Operation, IT and Finance, GreenTree aims to keep closer relationships with all of its clients and partners by providing a brand portfolio that features comfort, style and value.

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

Safe Harbor Statements

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

---Financial Tables and Operational Data Follow---

GreenTree Hospitality Group Ltd.

Unaudited Condensed Consolidated Balance Sheets



December 31, 



December 31, 



December 31, 

2019



2020



2020



RMB



RMB



US$

ASSETS











Current assets:











Cash and cash equivalents

319,847,701



611,358,209



93,694,745

Short-term investment

437,279,026



301,983,182



46,280,947

Investments in equity securities

207,007,926



242,378,696



37,146,160

Accounts receivable, net of allowance

99,701,226



101,511,057



15,557,250

Amounts due from related parties 

31,739,731



9,770,871



1,497,451

Prepaid rent 

18,794,665



13,597,867



2,083,964

Inventories 

2,537,717



3,804,680



583,093

Other current assets 

66,004,017



77,649,794



11,900,352

Loans receivable, net

82,312,201



222,244,629



34,060,480

Total current assets

1,265,224,210



1,584,298,985



242,804,442













Non-current assets:











Restricted cash

22,312,522



22,369,900



3,428,337

Long-term time deposits

560,000,000



490,000,000



75,095,785

Loan receivable, net

121,563,742



145,703,988



22,330,113

Property and equipment, net 

614,936,505



668,605,661



102,468,301

Intangible assets, net

496,280,316



491,513,073



75,327,674

Goodwill

100,078,236



100,231,487



15,361,147

Long-term investments

398,637,701



369,525,917



56,632,324

Other assets

76,957,992



66,635,394



10,212,322

Deferred tax assets

160,488,193



156,070,112



23,918,791

 TOTAL ASSETS

3,816,479,417



4,094,954,517



627,579,236

























LIABILITIES AND EQUITY











Current liabilities:











Short-term bank loans

60,000,000



150,000,000



22,988,506

Accounts payable 

15,296,042



19,606,344



3,004,804

Advance from customers 

40,105,627



34,305,508



5,257,549

Amounts due to related parties 

3,518,031



3,198,253



490,154

Salary and welfare payable 

42,650,527



51,567,587



7,903,078

Deferred rent 

5,179,664



1,356,132



207,836

Deferred revenue 

231,925,272



221,314,997



33,918,007

Accrued expenses and other current liabilities 

302,448,361



300,696,673



46,083,782

Income tax payable 

93,909,177



87,483,970



13,407,505

Total current liabilities

795,032,701



869,529,464



133,261,221













Deferred rent 

17,821,686



28,642,973



4,389,728

Deferred revenue 

410,807,248



361,901,369



55,463,811

Other long-term liabilities 

118,112,511



115,862,713



17,756,737

Deferred tax liabilities 

195,303,547



178,413,413



27,343,052

Unrecognized tax benefits 

261,641,717



290,679,902



44,548,644

 TOTAL LIABILITIES

1,798,719,410



1,845,029,834



282,763,193













Shareholders' equity:











Class A ordinary shares 

219,526,699



222,587,070



34,112,961

Class B ordinary shares 

115,534,210



115,534,210



17,706,392

Additional paid-in capital

1,152,108,217



1,149,280,404



176,134,928

Retained earnings

308,698,533



570,042,924



87,362,900

Accumulated other comprehensive income

65,300,854



45,586,647



6,986,460

Total GreenTree Hospitality Group Ltd. shareholders'

equity

1,861,168,513



2,103,031,255



322,303,641













Non-controlling interests

156,591,494



146,893,428



22,512,402

Total shareholders' equity

2,017,760,007



2,249,924,683



344,816,043













TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

3,816,479,417



4,094,954,517



627,579,236

 

GreenTree Hospitality Group Ltd.

Unaudited Condensed Consolidated Statements of Comprehensive Income





















Quarter Ended



 Year Ended



 December 31, 2019



 December 31, 2020



 December 31, 2020



 December 31, 2019



 December 31, 2020



 December 31, 2020



RMB



RMB



US$



RMB



RMB



US$

Revenues























Leased-and-operated hotels

 

68,553,356



76,113,015



11,664,830



253,420,676



227,074,041



34,800,619

Franchised-and-managed hotels

217,190,598



207,222,721



31,758,272



831,340,340



677,480,818



103,828,478

Others

3,688,472



6,420,830



984,035



7,032,119



25,455,237



3,901,186

Total revenues

289,432,426



289,756,566



44,407,137



1,091,793,135



930,010,096



142,530,283

























Operating costs and expenses























Hotel operating costs

(92,609,618)



(99,817,161)



(15,297,650)



(338,826,479)



(392,522,306)



(60,156,675)

Selling and marketing expenses

(23,155,218)



(24,232,688)



(3,713,822)



(84,970,401)



(75,347,166)



(11,547,458)

General and administrative expenses

(79,597,392)



(50,885,097)



(7,798,482)



(184,989,324)



(172,557,554)



(26,445,602)

Other operating expenses

(3,124,942)



(98,341)



(15,071)



(3,286,652)



(1,731,405)



(265,350)

Total operating costs and expenses

(198,487,170)



(175,033,287)



(26,825,025)



(612,072,856)



(642,158,431)



(98,415,085)

























Other operating income

7,836,584



3,728,194



571,370



24,832,269



31,399,552



4,812,192

Income from operations

98,781,840



118,451,473



18,153,482



504,552,548



319,251,217



48,927,390

























Interest income and other, net

13,804,787



25,072,336



3,842,504



66,088,425



72,934,212



11,177,657

Interest expense

(384,502)



(514,466)



(78,845)



(2,505,904)



(3,456,316)



(529,704)

Gains (losses)  from investment in equity securities

1,213,137



(27,038,739)



(4,143,868)



55,253,744



(36,773,521)



(5,635,789)

Other income, net 

-



1,779,000



272,643



2,690,742



2,296,981



352,028

Income before income taxes

113,415,262



117,749,604



18,045,916



626,079,555



354,252,573



54,291,582

























Income tax expense

(39,356,563)



(38,060,701)



(5,833,057)



(189,567,817)



(110,459,202)



(16,928,613)

Income before share of gains in equity

investees 

74,058,699



79,688,903



12,212,859



436,511,738



243,793,371



37,362,969

























Share of losses (gains) in equity investees, net of

tax 

483,062



(209,178)



(32,058)



1,262,431



909,364



139,366

Net income

74,541,761



79,479,725



12,180,801



437,774,169



244,702,735



37,502,335

























Net loss attributable to non-controlling interests

1,672,204



6,078,488



931,569



4,944,094



16,641,655



2,550,445

Net income attributable to ordinary shareholders 

76,213,965



85,558,213



13,112,370



442,718,263



261,344,390



40,052,780

























Net earnings per share























Class A ordinary share-basic and diluted

0.75



0.83



0.13



4.34



2.54



0.39

Class B ordinary share-basic and diluted

0.75



0.83



0.13



4.34



2.54



0.39

























Net earnings per ADS























Class A ordinary share-basic and diluted

0.75



0.83



0.13



4.34



2.54



0.39

Class B ordinary share-basic and diluted

0.75



0.83



0.13



4.34



2.54



0.39

























Weighted average shares outstanding























Class A ordinary share-basic and diluted

67,416,046



68,286,954



68,286,954



67,315,727



68,286,954



68,286,954

Class B ordinary share-basic and diluted

34,762,909



34,762,909



34,762,909



34,762,909



34,762,909



34,762,909

























Other comprehensive income, net of tax























Foreign currency translation adjustments

(12,891,247)



(18,663,525)



(2,860,311)



2,933,162



(19,714,207)



(3,021,335)

Comprehensive income, net of tax

61,650,514



60,816,200



9,320,490



440,707,331



224,988,528



34,481,000

























Comprehensive loss attributable to non-controlling interests

1,672,204



6,078,488



931,569



4,944,094



16,641,655



2,550,445

Comprehensive income attributable to ordinary shareholders

63,322,718



66,894,688



10,252,059



445,651,425



241,630,183



37,031,445

























 

GreenTree Hospitality Group Ltd.

Unaudited Condensed Consolidated Statements of Cash Flows



















































 Quarter Ended



 Year Ended



 December 31, 2019



 December 31, 2020



 December 31, 2020



 December 31, 2019



 December 31, 2020



 December 31, 2020



RMB



RMB



US$



RMB



RMB



US$

Operating activities:























Net income

74,541,761



79,479,725



12,180,801



437,774,169



244,702,735



37,502,335

























Adjustments to reconcile net income to net cash provided by operating activities:























Depreciation and amortization 

13,476,011



15,801,122



2,421,628



40,366,299



65,869,971



10,095,015

Share of (gain)/loss in equity method investments 

329,356



209,178



32,058



(140,564)



(909,364)



(139,366)

Fair value change in returnable consideration and contingent consideration, net

-



-



-



-



2,046,066



313,573

Gains from disposal of a long-term investment 

(788,341)



(1,779,000)



(272,644)



(1,097,790)



(1,779,000)



(272,644)

Interest income 

(20,997,598)



(4,483,050)



(687,057)



(35,659,822)



(11,542,121)



(1,768,907)

Bad debt expense 

32,759,437



7,900,690



1,210,834



38,423,347



29,953,404



4,590,560

(Gains)losses from investments in equity securities

(1,213,137)



27,020,151



4,141,019



(55,253,744)



44,506,823



6,820,970

(Gains) loss on disposal of property and equipment 

860,000



-



-



860,000



-



-

Foreign exchange (gains) losses

(1,494,388)



4,985,504



764,062



(1,408,437)



4,723,948



723,977

Share-based compensation 

7,857,619



-



-



26,490,395



232,558



35,641

Income tax expenses related to dividend distribution or retained profits

7,905,075



-14,576,403



(2,233,931)



19,845,708



-



-

























Changes in operating assets and liabilities:























Accounts receivable 

(21,803,246)



14,567,549



2,232,575



(52,263,625)



(28,789,041)



(4,412,114)

Prepaid rent 

(12,957,495)



(5,367,732)



(822,641)



(14,316,252)



5,196,798



796,444

Inventories 

(761,786)



230,924



35,391



351,518



(1,281,009)



(196,323)

Amounts due from related parties 

(1,232,146)



193,653



29,679



(3,228,596)



10,329,181



1,583,016

Other current assets 

6,019,451



(15,613,220)



(2,392,831)



10,990,176



(18,807,170)



(2,882,325)

Other assets 

(14,762,172)



(4,022,768)



(616,516)



(22,637,263)



(21,180,102)



(3,245,993)

Accounts payable 

1,511,893



(2,941,115)



(450,746)



4,814,800



4,546,551



696,789

Amounts due to related parties 

2,476,922



1,206,655



184,928



3,232,453



(319,778)



(49,008)

Salary and welfare payable 

3,473,761



(864,348)



(132,467)



(2,047,293)



8,913,678



1,366,081

Deferred revenue 

8,470,702



(26,912,184)



(4,124,473)



18,973,331



(59,516,154)



(9,121,250)

Advance from customers 

2,886,080



2,297,569



352,118



3,735,302



(5,800,119)



(888,907)

Accrued expenses and other current liabilities 

(4,113,920)



(2,091,191)



(320,490)



27,198,083



14,669,673



2,248,226

Income tax payable 

3,404,824



24,167,283



3,703,798



(12,476,008)



(6,354,794)



(973,915)

Unrecognized tax benefits 

55,445,186



15,330,247



2,349,463



92,022,308



29,038,185



4,450,297

Deferred rent 

592,980



2,214,208



339,342



(1,939,759)



6,997,755



1,072,453

Other long-term liabilities 

9,489,162



(7,153,657)



(1,096,346)



21,538,701



(5,549,798)



(850,544)

Deferred taxes 

(32,907,584)



2,953,072



452,578



(30,207,540)



(12,595,878)



(1,930,403)

Net cash provided by operating activities 

118,468,407



112,752,862



17,280,132



513,939,897



297,302,998



45,563,678

























Investing activities:























Purchases of property and equipment 

(50,493,636)



(43,353,048)



(6,644,145)



(213,329,308)



(111,929,994)



(17,154,022)

Purchases of intangible assets 

(2,240,298)



(878,818)



(134,685)



(2,240,298)



(887,893)



(136,076)

Proceeds from disposal of property and equipment 

(1,561,844)



8,968



1,374



1,800,000



80,355



12,315

Payment for acquisitions

(76,037,135)



(14,547,587)



(2,229,515)



(325,016,059)



(22,463,394)



(3,442,666)

Collection of acquisition advances

20,242,049



(6,550,000)



(1,003,831)



(38,869,400)



(6,550,000)



(1,003,831)

Repayment of Advances for acquisitions

-



40,000



6,130



-



36,352,700



5,571,297

Purchases of short-term investments 

(205,357,454)



(58,296,194)



(8,934,283)



(823,183,360)



(206,596,401)



(31,662,284)

Proceeds from short-term investments 

345,997,436



45,983,050



7,047,211



1,107,076,219



453,434,366



69,491,857

Increase of long-term time deposits

-



-



-



(500,000,000)



(30,000,000)



(4,597,701)

Purchases of investments in equity securities

-



(65,829,314)



(10,088,784)



(80,772,222)



(65,829,314)



(10,088,784)

Purchases of long term investments

-



-



-



(247,456,740)



-



-

Proceeds from disposal of subsidiaries

431,653



2,183,350



334,613



222,015,253



2,183,350



334,613

Proceeds from disposal of equity securities and dividends received from

equity securities

-



64,792



9,930



-



198,976



30,494

Proceeds from disposal of equity method investments

1,671,092



-



-



1,671,092



6,380,000



977,778

Loan to related parties

(288,771,163)



(223,590,000)



(34,266,667)



(634,638,425)



(528,356,500)



(80,974,176)

Repayment from a related party

121,472,780



242,740,000



37,201,533



458,752,530



539,996,179



82,758,035

Loan to third parties

(65,615,000)



(55,000,000)



(8,429,119)



(10,340,000)



(62,000,000)



(9,501,916)

Repayment of loan from third parties

18,047,360



-



-



-



-



-

Loan to franchisees

(24,500,000)



(13,060,194)



(2,001,562)



(157,411,151)



(218,821,974)



(33,535,935)

Repayment from franchisees

3,237,956



28,408,205



4,353,748



21,985,474



99,209,300



15,204,490

Net cash (used in) provided by investing activities 

(203,476,204)



(161,676,790)



(24,778,052)



(1,219,956,395)



(115,600,244)



(17,716,512)

























Financing activities:























Distribution to the shareholders

(18,925,422)



-



-



(226,951,236)



-



-

Proceeds from short-term borrowings 

-



9,148,249



1,402,030



-



20,585,804



3,154,912

Repayment of short-term borrowings 

-



(60,000,000)



(9,195,402)



-



(70,000,000)



(10,727,969)

Loan from non controlling interest

-



150,000,000



22,988,506



-



160,000,000



24,521,073

Capital contribution from noncontrolling interest holders

1,959,481



681,000



104,368



14,719,481



6,943,589



1,064,152

Net cash provided by (used in) financing activities 

(16,965,941)



99,829,249



15,299,502



(212,231,755)



117,529,393



18,012,168

























Effect of exchange rate changes on cash and cash equivalents 

(6,852,606)



(6,781,751)



(1,039,349)



(6,917,309)



(7,664,261)



(1,174,601)

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

(108,826,344)



44,123,570



6,762,233



(925,165,562)



291,567,886



44,684,733

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

period

450,986,567



589,604,539



90,360,849



1,267,325,785



342,160,223



52,438,349

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

342,160,223



633,728,109



97,123,082



342,160,223



633,728,109



97,123,082

 

GreenTree Hospitality Group Ltd.

Unaudited Reconciliation of GAAP and Non-GAAP Results



























Quarter Ended



 Year Ended



 December 31, 2019



 December 31, 2020



 December 31, 2020



 December 31, 2019



 December 31, 2020



 December 31, 2020



RMB



RMB



US$



RMB



RMB



US$

Net income

74,541,761



79,479,725



12,180,801



437,774,169



244,702,735



37,502,335

























Deduct:























Other operating income

7,836,584



3,728,194



571,371



24,832,269



31,399,552



4,812,192

Interest income and other, net

13,804,787



25,072,336



3,842,504



66,088,425



72,934,212



11,177,657

Gains from investment in equity securities

1,213,137



-



-



77,050,188



45,440,136



6,964,006

Share of gain in equity investees, net of tax 

483,062



-



-



1,550,228



1,118,542



171,424

Other income, net

-



1,779,000



272,644



2,690,742



2,296,981



352,028

























Add:























Other operating expenses

3,124,942



98,341



15,071



3,286,652



1,731,405



265,349

Income tax expense 

39,356,563



38,060,701



5,833,058



189,567,817



110,459,202



16,928,613

Share of loss in equity investees, net of tax 

-



209,178



32,058



287,797



209,178



32,058

Interest expense

384,502



514,466



78,845



2,505,904



3,456,316



529,704

Depreciation and amortization 

17,372,785



15,801,122



2,421,628



40,366,299



65,869,971



10,095,016

Losses from investment in equity securities

-



27,038,739



4,143,868



21,796,444



82,213,657



12,599,794

Adjusted EBITDA (Non-GAAP)

111,442,983



130,622,742



20,018,810



523,373,230



355,453,041



54,475,562



























Quarter Ended



 Year Ended



 December 31, 2019



 December 31, 2020



 December 31, 2020



 December 31, 2019



 December 31, 2020



 December 31, 2020



RMB



RMB



US$



RMB



RMB



US$

Net income

74,541,761



79,479,725



12,180,801



437,774,169



244,702,735



37,502,335

























Deduct:























Government subsidies (net of 25% tax)

-



853,820



130,854



5,048,981



15,071,058



2,309,741

Gains from investment in equity securities (net

of 25% tax)

909,853



-



-



57,787,642



-



-

Other income (net of 25% tax)

-



1,334,250



204,483



2,018,057



1,722,736



264,021

























Add:























Share-based compensation

7,857,619



-



-



27,676,666



232,558



35,641

Losses from investments in equity securities

 (net of 25% tax)

-



25,784,922



3,951,712



16,347,333



41,786,008



6,403,986

One-time fees and expense 

-



6,264,115



960,018



1,153,650



19,604,565



3,004,531

Income tax expenses related to dividend distribution

7,905,075



-



-



19,845,708



-



-

 Core net income(Non-GAAP)

89,394,602



109,340,692



16,757,194



437,942,846



289,532,073



44,372,731

















































Core net income per ADS (Non-GAAP)























Class A ordinary share-basic and diluted

0.87



1.06



0.16



4.29



2.81



0.43

Class B ordinary share-basic and diluted

0.87



1.06



0.16



4.29



2.81



0.43

 

Operational Data

















2019 Q4



 2020 Q4

 Total hotels in operation:

3,957



4,340

 Leased-and-owned hotels

34



40

 Franchised hotels

3,923



4,300

 Total hotel rooms in operation

290,026



315,335

 Leased-and-owned hotels

4,290



4,888

 Franchised hotels

285,736



310,447

 Number of cities

339



345

 



Quarter Ended

2019 Q4



2020 Q4

 Occupancy rate (as a percentage)







 Leased-and-owned hotels

67.5%



71.0%

 Franchised hotels

76.6%



76.8%

 Blended

76.4%



76.7%

 Average daily rate (in RMB)







 Leased-and-owned hotels

198



190

 Franchised hotels

168



162

 Blended

168



162

RevPAR (in RMB)







 Leased-and-owned hotels

134



135

 Franchised hotels

129



124

 Blended

129



124

 



Year Ended

2019



2020

 Occupancy rate (as a percentage)







 Leased-and-owned hotels

67.5%



57.8%

 Franchised hotels

78.0%



68.9%

 Blended

77.8%



68.7%

 Average daily rate (in RMB)







 Leased-and-owned hotels

205



179

 Franchised hotels

168



152

 Blended

168



152

RevPAR (in RMB)







 Leased-and-owned hotels

138



104

 Franchised hotels

131



105

 Blended

131



105

 



Number of Hotels in Operation



Number of Hotel Rooms in Operation



2019 Q4



2020 Q4



2019 Q4



2020 Q4

Luxury

20



23



4,556



4,749

Argyle

20



23



4,556



4,749

 Mid-to-up-scale

264



360



23,816



32,337

 GreenTree Eastern

105



151



11,263



15,653

 Deepsleep Hotel 

2



3



161



221

 Gem

27



35



2,397



3,202

 Gya

26



42



2,167



3,572

 Vx

22



33



1,816



2,681

Ausotel

10



13



1,183



1,666

Urban Garden and others*

72



83



4,829



5,342

 Mid-scale

2,563



2,786



209,966



225,069

 GreenTree Inn

2,013



2,163



171,414



181,295

 GT Alliance

314



374



24,141



28,560

 GreenTree Apartment

7



13



333



862

Vatica                                     

121



121



8,907



8,749

City 118 Selected and others*

108



115



5171



5,603

 Economy hotels

1110



1,171



51,688



53,180

Shell

541



620



23,617



26,784

City 118 and others*

569



551



28071



26,396

Total

3,957



4,340



290,026



315,335

"Notes:

1. Operational Data of 2019Q4 and full year of 2019 were re-stated with consideration of composition of Argyle Hotel Management Group (Australia) Pty Ltd and Urban Hotel Group's overall quarterly RevPAR.

2. Others include other brands in each segment of Urban.

For more information, please contact:

GreenTree

Ms. Selina Yang

Phone: +86-21-3617-4886 ext. 7999

E-mail: ir@998.com

Mr. Nicky Zheng

Phone: +86-21-3617-4886 ext. 6708

E-mail: ir@998.com

Christensen

In Shanghai

Ms. Constance Zhang

Phone: +86-138-1645-1798

E-mail: czhang@christensenIR.com

In Hong Kong 

Ms. Karen Hui 

Phone: +852-9266-4140 

E-mail: khui@christensenIR.com

In US 

Ms. Linda Bergkamp 

Phone: +1-480-614-3004

Email: lbergkamp@ChristensenIR.com




  1. The conversion of Renminbi ("RMB") into United States dollars ("US$") is based on the exchange rate of US$1.00=RMB6.5250 on December 31, 2020 as set forth in H.10 statistical release of the U.S. Federal Reserve Board and available at https://www.federalreserve.gov/releases/h10/20210104/
  2. Adjusted EBITDA (non-GAAP) is calculated as net income plus other operating expenses, income tax expense, interest expense, depreciation and amortization, losses from investment in equity securities, share of loss in equity investees (net of tax), but excludes other operating income, gains from investment in equity securities, share of gain in equity investees (net of tax) and other income net. The calculation of Adjusted EBITDA (non-GAAP) included in this report has been aligned according to the abovementioned definition.
  3. Tier 1 Cities refers to Beijing, Shanghai, Shenzhen and Guangzhou; Tier 2 Cities refers to the 32 major cities, other than Tier 1 Cities, including provincial capitals, administrative capitals of autonomous regions, direct-controlled municipalities and other major cities designated as municipalities with independent planning by the State Council.  

Cision View original content:http://www.prnewswire.com/news-releases/greentree-hospitality-group-ltd-reports-fourth-quarter-and-fiscal-year-2020-financial-results-301269295.html

SOURCE GreenTree Hospitality Group Ltd.

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Date
ticker
name
Actual EPS
EPS Surprise
Actual Rev
Rev Surprise
Posted In: EarningsPress Releases
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!