UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 6-K

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16

UNDER THE SECURITIES EXCHANGE ACT OF 1934

March 2019

Commission File Number: 001-38425

GreenTree Hospitality Group Ltd.

(Registrant’s name)

2451 Hongqiao Road, Changning District

Shanghai 200335

People’s Republic of China

(Address of principal executive offices)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F  _            Form 40-F  _

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1) :   _

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7) :   _

 

 

 

 

 



SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

GREEN TREE HOSPITALITY GROUP LTD .

 

 

By:

 

/s/ Alex S. Xu

Name:

 

Alex S. Xu

Title:

 

Chairman and Chief Executive Officer

 

Date: March 18, 2019

 

 

 

 



EXHIBIT INDEX

 

Exhibit No.

 

Description

 

 

 

 

99.1

 

GreenTree Hospitality Group Ltd. Reports Fourth Quarter and Fiscal Year 2018 Financial Results

 

 

ghg-ex991_6.htm

 

Exhibit 99.1

GreenTree Hospitality Group Ltd. Reports Fourth Quarter and Fiscal Year 2018 Financial Results

 

A total of 2,757 hotels with 221,529 hotel rooms were in operation as of December 31, 2018, compared to 2,558 hotels and 209,463 hotel rooms as of September 30, 2018, and compared to 2,289 hotels and 190,807 hotel rooms as of December 31, 2017.

 

Total revenues increased 20.8% from the fourth quarter of 2017 to RMB249.9 million (US$36.3 million) 1 for the fourth quarter of 2018. Total revenues increased 21.4% year-over-year to RMB945.0 million (US$137.4 million)1 for the full year 2018.

 

Adjusted EBITDA (non-GAAP) increased 35.2% from the fourth quarter of 2017 to RMB160.1 million (US$23.3 million) 1 for the fourth quarter of 2018. Adjusted EBITDA (non-GAAP) increased 30.5% year-over-year to RMB609.7 million (US$88.7 million) 1 for the full year 2018.

 

Net income was RMB53.8 million (US$7.8 million) 1 for the fourth quarter of 2018. Net income increased 38.1% from the same quarter of 2017 to RMB393.6 million (US$57.2 million) 1 for the full year 2018.

 

Core net income (non-GAAP) increased 33.4% from the fourth quarter of 2017 to RMB115.9 million (US$16.9 million) 1 for the fourth quarter of 2018. Core net income (non-GAAP) increased 31.8% year-over-year to RMB445.3 million (US$64.8 million) 1 for the full year 2018.

 

Basic and diluted net income per ADS were RMB0.53 (US$0.08) 1 for the fourth quarter of 2018. Basic and diluted net income per ADS were RMB3.97 (US$0.58) 1 for the full year 2018.

 

Basic and diluted core net income per ADS (non-GAAP) were RMB1.14 (US$0.17)1 for the fourth quarter of 2018. Basic and diluted core net income per ADS (non-GAAP) were RMB4.49 (US$0.65) 1 for the full year 2018.

 

As of December 31, 2018, the Company had a strong pipeline with a total of 430 hotels contracted for or under development. For the fourth quarter of 2018, the Company opened 224 hotels of which all are F&M hotels, compared to 171 hotels of which all are F&M hotels for the fourth quarter of 2017. For the full year 2018, the Company opened 554 hotels, compared to 425 hotels for the full year 2017.

 

As of December 31, 2018, the Company had approximately 29 million individual loyal members (of which approximately 21 million are paid members) and over 1,270,000 corporate members, compared to approximately 26 million individual loyal members (of which approximately 20 million are paid members) and over 1,020,000 corporate members respectively, as of September 30, 2018.

 

1

The conversion of Renminbi ("RMB") into United States dollars ("US$") is based on the exchange rate of US$1.00=RMB6.8755 on December 31, 2018 as set forth in H.10 statistical release of the U.S. Federal Reserve Board and available at https://www.federalreserve.gov/releases/h10/20181231/

1


 

 

For the fourth quarter of 2018, the Company sold approximately 94.5% of its room nights through its direct sales channels, including its individual loyal members and corporate members, while all other third parties reservation channels, contributed approximately 5.5%. For the full year 2018, the Company sold approximately 95.0% of its room nights through its direct sales channels.

 

The Company provided guidance for growth in total revenue of 20%-25% from 2018.

SHANGHAI, China, March 14, 2019 /PRNewswire/ -- GreenTree Hospitality Group Ltd. (NYSE: GHG) (“GreenTree”, the “Company”, “we”, “us” and “our”), a leading franchised hotel operator in China, today announced its unaudited financial results for the fourth quarter and fiscal year of 2018.

Fourth Quarter of 2018 Operational Highlights

 

As of December 31, 2018, GreenTree had 29 leased-and-operated (“L&O”) hotels and 2,728 franchised-and-managed (“F&M”) hotels in operation in 290 cities across China, compared to 30 L&O hotels and 2,528 F&M hotels in operation in 278 cities as of September 30, 2018, compared to 26 L&O hotels and 2,263 F&M hotels in operation in 263 cities as of December 31, 2017. The geographical coverage of cities grew by 27, with a year-over-year increase of 10.3%.

 

The Company opened 224 hotels of which all are F&M hotels, 28 in the mid-to-up-scale segment, 86 in the mid-scale segment and 110 in the economy segment. Of the hotels opened, 20 hotels were in Tier 1 cities2, 49 in Tier 2 cities3 and the remaining 155 hotels in other cities in China, while the Company closed a total of 25 hotels in the quarter.

 

As of December 31, 2018, the Company had a strong pipeline with a total of 430 hotels contracted for or under development.

 

The average daily room rate, or ADR, for all hotels in operation, was RMB164 in the fourth quarter of 2018, an increase of 3.8% from the same quarter of 2017.

 

The occupancy rate for all hotels in operation was 80.4% in the fourth quarter of 2018, a decrease of 1.0% from the same quarter of 2017.

 

The revenue per available room, or RevPAR, which is calculated by multiplying our hotels’ ADR by its occupancy rate, was RMB132 in the fourth quarter of 2018, representing a 2.3% increase from the same quarter of 2017.

 

2

“Tier 1 cities” refers to the term used by the National Bureau of Statistics of China and refer to Beijing, Shanghai, Shenzhen and Guangzhou.

3

“Tier 2 cities” refers to the 32 major cities, other than Tier 1 cities, as categorized by the National Bureau of Statistics of China, 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.

2


 

Operational Highlights for the Full Year 2018

 

For the full year 2018, the Company opened 554 hotels, of which 553 are F&M hotels and one L&O hotels, 60 in the mid-to-up-scale segment, 271 in the mid-scale segment and 223 in the economy segment. Of the hotels opened, 47 hotels were in Tier 1 cities4, 121 in Tier 2 cities5 and the remaining 386 hotels in other cities in China, while the Company closed a total of 86 F&M hotels and one L&O hotel in this year.

 

The average daily room rate, or ADR, for all hotels in operation, was RMB164 for the full year 2018, an increase of 4.5% year over year.

 

The occupancy rate for all hotels in operation was 82.1% for the full year 2018, a decrease of 0.5% year over year.

 

The revenue per available room, or RevPAR, which is calculated by multiplying our hotels’ ADR by its occupancy rate, was RMB135 for the full year 2018, representing a 3.8% year-over-year increase.

 

The Company sold approximately 95.0% of its room nights through its direct sales channels, including its individual loyal members and corporate members, while online travel agencies, or OTAs, only contributed approximately 5.0%.

 

 

The Company added one more brand called Wumian in the mid-scale segment during the third quarter. Wumian aims to provide comfortable, intimate, simple and stylish space to business travelers for "a deep sleep" experience.

 

 

The Company started its apartment business during the second half of the year, and opened one hotel in 2018.

 

 

The Company’s App was ranked 2nd in terms of user activity on the “Intelligent Mobile Observatory” in hotel sector, a famous mobile big data query platform launched by TalkingData, as of December 31, 2018.

 

“We remain committed to a steady and stable growth strategy as we explore the growing consumption trends in the second and third tier cities and expand our geographical coverage across China, covering 290 cities at the end of December 2018, ” commented Mr. Alex Xu, Chairman and Chief Executive Officer of GreenTree. “We are investing in select companies to develop strong partnerships that will enhance each other resources, particularly technology and talents, in order to create more value for our customers and franchisees.  We will continue to explore similar investment opportunities and we remain interested in exploring appropriate value-enhancing acquisitions to help strengthen our hotel platform and increase long-term shareholder value.”

 

 

4

“Tier 1 cities” refers to the term used by the National Bureau of Statistics of China and refer to Beijing, Shanghai, Shenzhen and Guangzhou.

5

“Tier 2 cities” refers to the 32 major cities, other than Tier 1 cities, as categorized by the National Bureau of Statistics of China, 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.

3


 

franchisees.  We will continue to explore similar investment opportunities and we remain interested in exploring appropriate value-enhancing acquisitions to help strengthen our hotel platform and increase long-term shareholder value.”

 

Fourth Quarter of 2018 Financial Results

 

 

Quarter Ended

 

 

December 31,2017

 

December 31,2018

 

December 31,2018

 

 

RMB

 

RMB

 

USD

 

Revenues

 

 

 

 

 

 

 

 

 

Leased-and-operated hotels

 

53,589,572

 

 

56,834,473

 

 

8,266,231

 

Franchised-and-managed hotels

 

153,207,697

 

 

193,048,471

 

 

28,077,736

 

Total revenues

 

206,797,269

 

 

249,882,944

 

 

36,343,967

 

 

Full year 2018 Financial Results

 

 

Year  Ended

 

 

December 31, 2017

 

December 31, 2018

 

December 31, 2018

 

 

RMB

 

RMB

 

USD

 

Revenues

 

 

 

 

 

 

 

 

 

Leased-and-operated hotels

 

193,542,455

 

 

213,172,025

 

 

31,004,585

 

Franchised-and-managed hotels

 

584,589,358

 

 

731,833,909

 

 

106,440,828

 

Total revenues

 

778,131,813

 

 

945,005,934

 

 

137,445,413

 

 

Total revenues for the fourth quarter of 2018 were RMB249.9 million (US$36.3 million)1, representing a 20.8% increase over the fourth quarter 2017. The increase in the fourth quarter of 2018 was primarily attributable to the 199 F&M hotels net addition to our network during this quarter, the addition of a new L&O hotel and the conversion of three F&M to L&O hotels during last quarter, improved RevPAR for both F&M and L&O hotels as well as membership growth; and was partially offset by the renovation of six L&O hotels since last quarter and the conversion of one L&O to an F&M hotel during this quarter.

Total revenues for the full year 2018 were RMB945.0 million (US$137.4 million)1, representing a 21.4% increase over full year 2017. The year-over-year increase was primarily attributable to RevPAR growth of 3.8%, and the 468 hotels net addition, compared to 325 last year, as well as membership growth. Membership fee were divided into L&O and F&M revenues.

 

Total revenues from leased-and-operated hotels for the fourth quarter of 2018 were RMB56.8 million (US$8.3 million)1, representing a 6.1% increase from the same quarter of 2017.

Total revenues from leased-and-operated hotels for the full year 2018 were RMB213.2 million (US$31.0 million)1, representing a 10.1% year-over-year increase.

4


 

 

Total revenues from franchised-and-managed hotels for the fourth quarter of 2018 were RMB193.0 million (US$28.1 million)1, representing a 26.0% increase from the same quarter of 2017. Initial franchise fees increased 2.0% in the fourth quarter of 2018 from the same quarter of 2017, primarily due to the gross opening of 224 hotels in the fourth quarter of 2018 as compared to 171 hotels opened in the fourth quarter of 2017, as well as a temporary waiver of initial franchisee fees for Shell hotels, which opened since the third quarter of 2018. The 29.3% increase from the fourth quarter of 2017 in recurring franchisee management fees and others was primarily due to RevPAR growth of 2.3% as well as growth in membership fees, and central reservation system (“CRS”) usage fees, annual IT, marketing fees, hotel manager fees, which in turn resulted from the increased number of hotels and hotel rooms in operation.

 

Total revenues from franchised-and-managed hotels for the full year 2018 were RMB731.8 million (US$106.4 million) 1, representing a 25.2% year-over-year increase. Initial franchise fees increased 18.2% year over year for the full year 2018, primarily due to the gross opening of 553 hotels for the full year 2018 as compared to 425 hotels opened for the full year 2017. The 25.9% year-over-year increase in recurring franchisee management fees and others in full year 2018 was primarily due to RevPAR growth of 3.9% as well as growth in membership fees, and central reservation system (“CRS”) usage fees, annual IT, marketing fees, hotel manager fees, which in turn resulted from the increased number of hotels and hotel rooms in operation.

 

 

 

Quarter Ended

 

 

 

December 31, 2017

 

 

December 31, 2018

 

 

December 31, 2018

 

 

 

RMB

 

 

RMB

 

 

USD

 

Initial franchise fee

 

 

18,735,211

 

 

 

19,117,629

 

 

 

2,780,544

 

Recurring franchise management fee and others

 

 

134,472,486

 

 

 

173,930,842

 

 

 

25,297,192

 

Revenues from franchised-and-managed hotels

 

 

153,207,697

 

 

 

193,048,471

 

 

 

28,077,736

 

 

 

 

Year  Ended

 

 

 

December 31, 2017

 

 

December 31, 2018

 

 

December 31, 2018

 

 

 

RMB

 

 

RMB

 

 

USD

 

Initial franchise fee

 

 

56,176,467

 

 

 

66,407,440

 

 

 

9,658,562

 

Recurring franchise management fee and others

 

 

528,412,891

 

 

 

665,426,469

 

 

 

96,782,266

 

Revenues from franchised-and-managed hotels

 

 

584,589,358

 

 

 

731,833,909

 

 

 

106,440,828

 

 

5


 

Total operating costs and expenses

 

 

 

Quarter Ended

 

 

 

December 31, 2017

 

 

December 31, 2018

 

 

December 31, 2018

 

 

 

RMB

 

 

RMB

 

 

USD

 

Operating costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

Hotel operating costs

 

 

59,046,036

 

 

 

74,110,158

 

 

 

10,778,875

 

Selling and marketing expenses

 

 

15,695,841

 

 

 

16,169,263

 

 

 

2,351,722

 

General and administrative expenses

 

 

63,739,147

 

 

 

34,751,049

 

 

 

5,054,330

 

Other operating expenses

 

 

4,340,835

 

 

 

5,667,699

 

 

 

824,333

 

Total operating costs and expenses

 

 

142,821,859

 

 

 

130,698,169

 

 

 

19,009,260

 

 

 

 

Year  Ended

 

 

 

December 31, 2017

 

 

December 31, 2018

 

 

December 31, 2018

 

 

 

RMB

 

 

RMB

 

 

USD

 

Operating costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

Hotel operating costs

 

 

233,646,052

 

 

 

280,954,345

 

 

 

40,863,115

 

Selling and marketing expenses

 

 

45,032,441

 

 

 

50,393,151

 

 

 

7,329,380

 

General and administrative expenses

 

 

121,657,492

 

 

 

95,261,152

 

 

 

13,855,159

 

Other operating expenses

 

 

5,629,448

 

 

 

5,946,226

 

 

 

864,843

 

Total operating costs and expenses

 

 

405,965,433

 

 

 

432,554,874

 

 

 

62,912,497

 

 

Hotel operating costs for the fourth quarter of 2018 were RMB74.1 million (US$10.8 million)1, representing a 25.5% increase from the same quarter of 2017. The increase in the fourth quarter of 2018 was mainly attributable to the increased number and the increased salary of general managers in our hotel network and other costs associated with the expansion of our F&M hotels, and higher rental costs, utility costs, consumables and personnel costs associated with the four new L&O hotels added to our portfolio since the third quarter of 2018; and was partially offset by reduced utility costs due to the renovation of six L&O hotels since the third quarter, and also offset by reduced depreciation and amortization and operating costs related to the conversion of one L&O hotel.

6


 

Hotel operating costs for the full year 2018 were RMB281.0 million (US$40.9 million) 1, representing an 20.2% year-over-year increase. The year-over-year increase for the full year 2018 was mainly attributable to the increased number of general managers in our hotel network and other costs associated with the expansion of our F&M hotels, and higher rental costs, utilities, consumables and personnel costs associated with the GreenTree Eastern L&O hotels and the four new L&O hotels added to our portfolio since the third quarter of 2018.

 

 

 

Quarter Ended

 

 

 

December 31, 2017

 

 

December 31, 2018

 

 

December 31, 2018

 

 

 

RMB

 

 

RMB

 

 

USD

 

Rental

 

 

14,438,379

 

 

 

20,804,644

 

 

 

3,025,910

 

Utilities

 

 

3,455,216

 

 

 

3,672,738

 

 

 

534,178

 

Personnel cost

 

 

7,195,580

 

 

 

8,323,820

 

 

 

1,210,649

 

Depreciation and amortization

 

 

5,558,781

 

 

 

7,025,697

 

 

 

1,021,845

 

Consumable, food and beverage

 

 

4,045,329

 

 

 

5,196,402

 

 

 

755,785

 

Costs of general managers of franchised-and-operated hotels

 

 

13,930,111

 

 

 

20,032,682

 

 

 

2,913,633

 

Other costs of franchised-and-operated hotels

 

 

5,658,771

 

 

 

7,032,685

 

 

 

1,022,862

 

Others

 

 

4,763,869

 

 

 

2,021,490

 

 

 

294,013

 

Hotel Operating Costs

 

 

59,046,036

 

 

 

74,110,158

 

 

 

10,778,875

 

 

 

 

Year  Ended

 

 

 

December 31, 2017

 

 

December 31, 2018

 

 

December 31, 2018

 

 

 

RMB

 

 

RMB

 

 

USD

 

Rental

 

 

60,252,952

 

 

 

76,055,484

 

 

 

11,061,811

 

Utilities

 

 

16,692,172

 

 

 

19,264,487

 

 

 

2,801,903

 

Personnel cost

 

 

27,546,240

 

 

 

33,715,007

 

 

 

4,903,644

 

Depreciation and amortization

 

 

22,978,585

 

 

 

21,313,405

 

 

 

3,099,906

 

Consumable, food and beverage

 

 

13,470,072

 

 

 

19,275,688

 

 

 

2,803,533

 

Costs of general managers of franchised-and-operated hotels

 

 

54,291,625

 

 

 

70,480,306

 

 

 

10,250,935

 

Other costs of franchised-and-operated hotels

 

 

23,497,850

 

 

 

28,888,506

 

 

 

4,201,659

 

Others

 

 

14,916,556

 

 

 

11,961,462

 

 

 

1,739,724

 

Hotel Operating Costs

 

 

233,646,052

 

 

 

280,954,345

 

 

 

40,863,115

 

 

Selling and marketing expenses for the fourth quarter of 2018 were RMB16.2 million (US$2.4 million) 1, compared to RMB15.7 million in the fourth quarter of 2017. The increase of 3.0% from the fourth quarter of 2017 was mainly attributable to model room construction, increased personnel, compensation and other costs (i.e. travel expenses) of business development personnel, as a result of the increased opening of hotels.

Selling and marketing expenses for the full year 2018 were RMB50.4 million (US$7.3 million)1, compared to RMB45.0 million for the full year 2017. The year-over-year increase of 11.9% for the full year 2018 was mainly attribute to model room construction, exhibition and other advertising and promotion expenses related to our three new mid-to-upscale brands, increased personnel, compensation and other costs (i.e. travel travelling) of business development personnel, as a result of the increased hotel openings and wider geographic coverage.

7


 

General and administrative expenses for the fourth quarter of 2018 were RMB34.8 million (US$5.1 million)1. Excluding the one-time grant of GTI’s shares to certain of our directors in the fourth quarter of 2017, G&A in the quarter increased by 35.3%, compared to the same quarter of 2017. The increase was primarily attributable to the increased salary and share-based compensation.

General and administrative expenses for the full year 2018 were RMB95.3 million (US$13.9 million)1. Excluding the one-time grant of GTI’s shares to certain of our directors in the fourth quarter of 2017, G&A for the full year 2018 increased by 13.9% year over year,

Gross profit for the fourth quarter of 2018 was RMB175.8 million (US$25.6 million)1, representing an increase of 19.0% from the same quarter of 2017. Gross margin in the fourth quarter was 70.3%, compared to 71.4% a year ago. Gross profit for the full year 2018 was RMB664.1 million (US$96.6 million)1, representing a year-over-year increase of 22.0%.

Income from operations for the fourth quarter of 2018 was RMB123.1 million (US$17.9 million)1, representing an increase of 89.0% from the same quarter of 2017. Operating margin in the fourth quarter increased to 49.3%, compared to 31.5% a year ago. Income from operations for the full year 2018 was RMB535.0 million (US$77.8 million)1, representing a year-over-year increase of 38.1%.

Adjusted EBITDA (non-GAAP) for the fourth quarter of 2018 was RMB160.1 million (US$23.3 million)1, an increase of 35.2% from the same quarter of 2017. The adjusted EBITDA margin, defined as adjusted EBITDA (non-GAAP) as a percentage of total revenues, was 64.1% in the fourth quarter of 2018, compared to 57.3% in the fourth quarter of 2017. Adjusted EBITDA (non-GAAP) for the full year 2018 was RMB609.7 million (US$88.7 million)1, a year-over-year increase of 30.5%.

Net income for the fourth quarter of 2018 was RMB53.8 million (US$7.8 million) 1. Excluding the one-time grant of GTI’s shares to certain of our directors in the fourth quarter of 2017, net income in the quarter increased by 91.4%, compared to the same quarter of 2017; net margin in the quarter was 21.5%, compared to 13.6% a year ago. Net income for the full year 2018 was RMB393.6 million (US$57.2 million)1. Excluding the one-time grant of GTI’s shares to certain of our directors in the fourth quarter of 2017, net income for the full year increased by 21.8% year over year.

Core net income (non-GAAP) for the fourth quarter of 2018 was RMB115.9 million (US$16.9 million)1, representing a 33.4% increase from the same quarter of 2017.The core net margin, defined as core net income (non-GAAP) as a percentage of total revenues, was 46.4% in the fourth quarter of 2018, compared to 42.0% in the fourth quarter of 2017. Core net income (non-GAAP) for the full year 2018 was RMB445.3 million (US$64.8 million)1, representing a 31.8% year-over-year increase.

Basic and diluted earnings per ADS for the fourth quarter of 2018 was RMB0.53 (US$0.08)1, representing an RMB0.64 increase than one year ago. Basic and diluted earnings per ADS was RMB3.97 (US$0.58)1 for the full year 2018, representing a 27.2% year-over-year increase. Basic and diluted core net income per ADS (non-GAAP) was RMB1.14 (US$0.17)1 for the fourth quarter of 2018, representing a 20.0% increase from the same quarter of 2017. Basic and diluted core net income per ADS (non-GAAP) were RMB4.49 (US$0.65) 1 for the full year 2018, representing a 21.4% year-over-year increase.

8


 

Cash flow. Operating cash inflow for the fourth quarter of 2018 was RMB152.6 million (US$22.2 million)1, due primarily to improved operating performance across our hotel portfolio. Operating cash inflow for the full year 2018 was RMB554.9 million (US$80.7 million)1. Investing cash inflow for the fourth quarter of 2018 was RMB153.5 million (US$22.3 million)1, which was attributable primarily to changes in short-term investments, repayment of loan from third parties, and partially offset by purchase of property and equipment and other investments, mainly including short-term investments, long-term deposits, and loan to franchisees. Investing cash outflow for the full year 2018 was RMB181.8 million (US$26.4 million)1. Financing cash inflow for the fourth quarter of 2018 was RMB58.3 million (US$8.5 million)1, which was attributable primarily to RMB60.0 million of proceeds from short-term borrowings. Net financing cash inflow for the full year 2018 was RMB662.8 million (US$96.4 million)1, which was attributable primarily to proceeds from initial public offering and was partially offset by distribution to the shareholders and payment for initial public offering costs.

Cash and cash equivalents, restricted cash, Short-term investments and securities. As of December 31, 2018, the Company had a total balance of cash and cash equivalents, restricted cash, short term investments and investments in equity securities of RMB2,260.5 million (US$328.8 million)1, as compared to RMB1,996.3 million as of September 30, 2018, primarily due to net operating cash inflow, offset by investing cash flow for property and equipment and other investments.

Guidance

For the full year 2019, the Company expects growth in total revenues of 20-25% from 2018.

The guidance set forth above reflects the Company’s current and preliminary view based on our estimates, may not be indicative of our financial results for the full year ended December 31, 2019 and is subject to change.

Recent Developments

On January18, 2019, the Company invested in China Gingko Education Group Company Limited, a public company listed on the Hong Kong Stock Exchange (“HKSE”). In the 2017/2018 school year, approximately 10,000 students are enrolled in the college. Gingko is currently ranked as China’s number one hospitality university by the “Gaosan Web Association”, a website with introductions to and rankings of universities in China. The two companies will work together to cultivate professional talent for us and the hospitality industry in China.

On January 28, 2019, the Company announced it would become a major shareholder of Argyle Hotel Management Group (Australia) Pty Ltd. The Argyle hotel network consists of eight mid-scale and upscale brands, with footprints mainly in South West China, South East China, and some hotels in Southeast Asia. Argyle’s highly distinguished brand portfolio and geographic coverage are highly complementary to GreenTree’s business.

On March 11th, 2019, the Company acquired 4.95% in Zhejiang New Century Hotel Management Co., Ltd, which was listed on HKSE on March 11, 2019. New Century operates and manages 150 hotels, ranging from mid-scale to upscale brands, with over 34,000 hotel rooms in 22 provinces. The two companies will explore opportunities for future strategic cooperation.

9


 

Dividend Policy

On January 22, 2019, the Company announced the payment of a cash dividend of US$0.30 per ordinary share, or US$0.30 per American Depositary Share ("ADS"). In addition, the company plans to pay a cash dividend of US$0.20 per share per year in the near future, if there is no immediate cash need for the Company's growth or M&A opportunities, to create long-term value and benefits for our shareholders.

Conference Call

GreenTree’s management will hold an earnings conference call at 8:00 AM U.S. Eastern Time on March 14, 2019 (8:00 PM Beijing/Hong Kong Time on March 14, 2019).

 

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

 

International

 

1-412-902-4272

China

 

4001-201203

US

 

1-888-346-8982

Hong Kong

 

800-905945 or 852-3018-4992

 

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 March 21, 2019.

 

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:

 

10129197

 

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.

10


 

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 trading 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") (NYSE: GHG) is a leading franchised hotel operator in China. As of December 31, 2018, GreenTree had 2,757 hotels, among which 2,728 are franchised and managed hotels. The Company had the highest proportion of franchised-and-managed hotels among the top four economy to mid-scale hotel networks in China. In 2017, GreenTree was the fourth largest economy to mid-scale hotel group in China in terms of number of hotels according to China Hospitality Association. The Company 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 positioned its brands to appeal to value-and-quality-conscious business travelers and leisure travelers.

 

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

 

11


 

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.

 

 

12


 

 

GreenTree Hospitality Group Ltd.

Unaudited Condensed Consolidated Balance Sheets

 

 

December 31,2017

 

December 31,2018

 

December 31,2018

 

 

RMB

 

RMB

 

USD

 

ASSETS

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

161,963,665

 

 

1,264,025,785

 

 

183,844,925

 

Short-term investment

 

781,850,000

 

 

685,512,063

 

 

99,703,594

 

Investments in equity securities

 

307,754,960

 

 

307,693,782

 

 

44,752,204

 

Accounts receivable, net of allowance for doubtful accounts

 

53,882,894

 

 

64,864,184

 

 

9,434,104

 

Amounts due from related parties

 

3,248,692

 

 

228,600

 

 

33,248

 

Prepaid rent

 

4,292,472

 

 

4,478,413

 

 

651,358

 

Inventories

 

2,355,154

 

 

2,547,729

 

 

370,552

 

Other current assets

 

127,269,801

 

 

53,969,039

 

 

7,849,474

 

Loans receivable, net

 

6,600,000

 

 

67,196,568

 

 

9,773,335

 

Deferred tax assets

 

36,207,884

 

-

 

-

 

Total current assets

 

1,485,425,522

 

 

2,450,516,163

 

 

356,412,794

 

 

 

 

 

 

 

 

 

 

 

Non-current assets:

 

 

 

 

 

 

 

 

 

Amounts due from a related party

 

2,600,000

 

-

 

-

 

Restricted cash

 

3,000,000

 

 

3,300,000

 

 

479,965

 

Loan receivable, net

-

 

 

39,352,863

 

 

5,723,637

 

Property and equipment, net

 

96,669,251

 

 

222,389,573

 

 

32,345,222

 

Intangible assets, net

 

3,727,383

 

 

27,213,391

 

 

3,958,024

 

Goodwill

 

2,959,183

 

 

5,787,068

 

 

841,694

 

Long-term investments

 

122,508,832

 

 

112,219,460

 

 

16,321,644

 

Other assets

 

5,741,301

 

 

85,701,523

 

 

12,464,768

 

Deferred tax assets

 

33,351,457

 

 

67,909,969

 

 

9,877,095

 

TOTAL ASSETS

 

1,755,982,929

 

 

3,014,390,010

 

 

438,424,843

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

13


 

 

December 31,2017

 

December 31,2018

 

December 31,2018

 

 

RMB

 

RMB

 

USD

 

Short-term bank loans

-

 

 

60,000,000

 

 

8,726,638

 

Accounts payable

 

7,293,341

 

 

9,182,058

 

 

1,335,475

 

Advance from customers

 

33,662,363

 

 

36,370,325

 

 

5,289,844

 

Amounts due to related parties

 

473,018

 

 

285,578

 

 

41,536

 

Salary and welfare payable

 

44,577,683

 

 

42,767,219

 

 

6,220,234

 

Deferred rent

 

2,916,205

 

 

4,421,427

 

 

643,070

 

Deferred revenue

 

109,101,986

 

 

153,389,895

 

 

22,309,635

 

Accrued expenses and other current liabilities

 

293,741,951

 

 

264,058,985

 

 

38,405,786

 

Income tax payable

 

103,830,578

 

 

104,988,638

 

 

15,269,964

 

Dividends payable

 

39,691,103

 

-

 

-

 

Deferred tax liabilities

 

27,745,951

 

-

 

-

 

Total current liabilities

 

663,034,179

 

 

675,464,125

 

 

98,242,182

 

 

 

 

 

 

 

 

 

 

 

Deferred rent

 

23,050,635

 

 

20,519,682

 

 

2,984,464

 

Deferred revenue

 

144,258,584

 

 

145,545,929

 

 

21,168,777

 

Other long-term liabilities

 

73,937,277

 

 

96,573,810

 

 

14,046,079

 

Deferred tax liabilities

 

5,797,260

 

 

43,538,624

 

 

6,332,430

 

Unrecognized tax benefits

 

113,299,633

 

 

169,619,409

 

 

24,670,120

 

Total liabilities

 

1,023,377,568

 

 

1,151,261,579

 

 

167,444,052

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

 

Class A ordinary shares

 

160,189,926

 

 

217,421,867

 

 

31,622,699

 

Class B ordinary shares

 

140,696,841

 

 

115,534,210

 

 

16,803,754

 

Additional paid-in capital

 

212,309,734

 

 

1,003,026,803

 

 

145,884,198

 

Retained earnings

 

223,134,889

 

 

456,398,812

 

 

66,380,454

 

Accumulated other comprehensive (loss) income

 

-4,086,149

 

 

62,367,692

 

 

9,071,005

 

Total GreenTree Hospitality Group Ltd. shareholders’ equity

 

732,245,241

 

 

1,854,749,384

 

 

269,762,110

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

360,120

 

 

8,379,047

 

 

1,218,681

 

Total shareholders’ equity

 

732,605,361

 

 

1,863,128,431

 

 

270,980,791

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

1,755,982,929

 

 

3,014,390,010

 

 

438,424,843

 

14


 

 

 

 

GreenTree Hospitality Group Ltd.

Unaudited Condensed Consolidated Statements of Comprehensive Income

 

 

Quarter Ended

 

 

Year  Ended

 

 

December 31,2017

 

December 31,2018

 

December 31,2018

 

 

December 31,2017

 

December 31,2018

 

December 31,2018

 

 

RMB

 

RMB

 

USD

 

 

RMB

 

RMB

 

USD

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leased-and-operated hotels

 

53,589,572

 

 

56,834,473

 

 

8,266,231

 

 

 

193,542,455

 

 

213,172,025

 

 

31,004,585

 

Franchised-and-managed hotels

 

153,207,697

 

 

193,048,471

 

 

28,077,736

 

 

 

584,589,358

 

 

731,833,909

 

 

106,440,828

 

Total revenues

 

206,797,269

 

 

249,882,944

 

 

36,343,967

 

 

 

778,131,813

 

 

945,005,934

 

 

137,445,413

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel operating costs

 

(59,046,036

)

 

(74,110,158

)

 

(10,778,875

)

 

 

(233,646,052

)

 

(280,954,345

)

 

(40,863,115

)

Selling and marketing expenses

 

(15,695,841

)

 

(16,169,263

)

 

(2,351,722

)

 

 

(45,032,441

)

 

(50,393,151

)

 

(7,329,380

)

General and administrative expenses

 

(63,739,147

)

 

(34,751,049

)

 

(5,054,330

)

 

 

(121,657,492

)

 

(95,261,152

)

 

(13,855,159

)

Other operating expenses

 

(4,340,835

)

 

(5,667,699

)

 

(824,333

)

 

 

(5,629,448

)

 

(5,946,226

)

 

(864,843

)

Total operating costs and expenses

 

(142,821,859

)

 

(130,698,169

)

 

(19,009,260

)

 

 

(405,965,433

)

 

(432,554,874

)

 

(62,912,497

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating income

 

1,145,905

 

 

3,909,177

 

 

568,566

 

 

 

15,283,828

 

 

22,570,806

 

 

3,282,787

 

Income from operations

 

65,121,315

 

 

123,093,952

 

 

17,903,273

 

 

 

387,450,208

 

 

535,021,866

 

 

77,815,703

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income and other, net

 

6,015,508

 

 

18,544,966

 

 

2,697,253

 

 

 

26,238,440

 

 

49,659,928

 

 

7,222,737

 

Interest expense

 

(514,750

)

 

(541,876

)

 

(78,813

)

 

 

(1,442,709

)

 

(541,876

)

 

(78,813

)

Gains (losses) on investments in equity securities

 

10,189,653

 

 

(29,829,668

)

 

(4,338,545

)

 

 

59,165,221

 

 

(57,774,952

)

 

(8,403,018

)

Other income (expenses), net

 

1,637,252

 

 

(987,674

)

 

(143,651

)

 

 

1,191,211

 

 

35,735,374

 

 

5,197,495

 

Income before income taxes

 

82,448,978

 

 

110,279,700

 

 

16,039,517

 

 

 

472,602,371

 

 

562,100,340

 

 

81,754,104

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

(92,624,726

)

 

(49,100,068

)

 

(7,141,309

)

 

 

(186,651,155

)

 

(160,185,845

)

 

(23,298,065

)

(Loss) income before share of loss in equity investees

 

(10,175,748

)

 

61,179,632

 

 

8,898,208

 

 

 

285,951,216

 

 

401,914,495

 

 

58,456,039

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15


 

 

Quarter Ended

 

 

Year  Ended

 

 

December 31,2017

 

December 31,2018

 

December 31,2018

 

 

December 31,2017

 

December 31,2018

 

December 31,2018

 

 

RMB

 

RMB

 

USD

 

 

RMB

 

RMB

 

USD

 

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

 

251,103

 

 

(7,352,226

)

 

(1,069,336

)

 

 

(899,584

)

 

-8,300,584

 

 

(1,207,270

)

Net (loss) income

 

(9,924,645

)

 

53,827,406

 

 

7,828,872

 

 

 

285,051,632

 

 

393,613,911

 

 

57,248,769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to non-controlling interests

 

300,646

 

 

106,099

 

 

15,431

 

 

 

348,550

 

 

490,930

 

 

71,403

 

Net (loss) income attributable to ordinary shareholders

 

(9,623,999

)

 

53,933,505

 

 

7,844,303

 

 

 

285,400,182

 

 

394,104,841

 

 

57,320,172

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A ordinary share-basic and diluted

 

(0.11

)

0.53

 

0.08

 

 

3.12

 

3.97

 

0.58

 

Class B ordinary share-basic and diluted

 

(0.11

)

 

0.53

 

0.08

 

 

3.12

 

3.97

 

0.58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per ADS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A ordinary share-basic and diluted

 

(0.11

)

0.53

 

0.08

 

 

3.12

 

3.97

 

0.58

 

Class B ordinary share-basic and diluted

 

(0.11

)

0.53

 

0.08

 

 

3.12

 

3.97

 

0.58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A ordinary share-basic and diluted

 

48,635,252

 

 

66,789,300

 

 

66,789,300

 

 

 

48,635,252

 

 

62,860,578

 

 

62,860,578

 

Class B ordinary share-basic and diluted

 

42,716,957

 

 

34,762,909

 

 

34,762,909

 

 

 

42,716,957

 

 

36,288,343

 

 

36,288,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments

 

3,809,703

 

 

68,095,749

 

 

9,904,116

 

 

 

1,317,020

 

 

66,453,841

 

 

9,665,310

 

Comprehensive income, net of tax

 

(6,114,942

)

 

121,923,155

 

 

17,732,988

 

 

 

286,368,652

 

 

460,067,752

 

 

66,914,079

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive loss attributable to non-controlling interests

 

300,646

 

 

106,099

 

 

15,431

 

 

 

348,550

 

 

490,930

 

 

71,403

 

Comprehensive income attributable to ordinary shareholders

 

(5,814,296

)

 

122,029,254

 

 

17,748,419

 

 

 

286,717,202

 

 

460,558,682

 

 

66,985,482

 

 

 

16


 

GreenTree Hospitality Group Ltd.

Unaudited Condensed Consolidated Statements of Cash Flows

 

 

Quarter Ended

 

 

Year  Ended

 

 

December 31,2017

 

December 31,2018

 

December 31,2018

 

 

December 31,2017

 

December 31,2018

 

December 31,2018

 

 

RMB

 

RMB

 

USD

 

 

RMB

 

RMB

 

USD

 

Operation activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

(9,924,645

)

 

53,827,406

 

 

7,828,872

 

 

 

285,051,632

 

 

393,613,911

 

 

57,248,769

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

6,016,340

 

 

8,144,953

 

 

1,184,634

 

 

 

24,956,433

 

 

25,549,965

 

 

3,716,088

 

Share of (gain) loss in equity method investments

 

(251,103

)

 

7,352,226

 

 

1,069,337

 

 

 

899,584

 

 

8,300,584

 

 

1,207,270

 

Gains from disposal of a long-term investments

 

(1,649,041

)

 

-

 

 

-

 

 

 

(1,649,041

)

 

(36,723,048

)

 

(5,341,146

)

Interest income

 

(5,548,429

)

 

(518,655

)

 

(75,435

)

 

 

(14,698,429

)

 

(20,447,590

)

 

(2,973,979

)

Interest expenses

 

514,750

 

 

-

 

 

-

 

 

 

1,442,709

 

 

-

 

 

-

 

Bad debt expense

 

(1,455,561

)

 

656,201

 

 

95,440

 

 

 

483,610

 

 

1,978,374

 

 

287,743

 

(Gains) losses on investments in equity securities

 

(10,189,653

)

 

29,829,668

 

 

4,338,545

 

 

 

(59,165,221

)

 

57,774,952

 

 

8,403,018

 

(Gains) losses on disposal of property and equipment

 

3,741,825

 

 

(267,849

)

 

(38,957

)

 

 

3,899,331

 

 

(267,849

)

 

(38,957

)

Foreign exchange loss (gain)

 

3,667,123

 

 

4,605,147

 

 

669,791

 

 

 

2,784,857

 

 

(913,782

)

 

(132,904

)

Share-based compensation

 

38,048,000

 

 

8,540,392

 

 

1,242,148

 

 

 

38,048,000

 

 

16,108,950

 

 

2,342,949

 

Income tax expenses related to dividend distribution outside PRC

 

67,675,809

 

 

23,345,894

 

 

3,395,519

 

 

 

67,675,809

 

 

23,345,894

 

 

3,395,519

 

Impairment of long-lived assets

 

-

 

 

5,008,677

 

 

728,482

 

 

 

-

 

 

5,008,677

 

 

728,483

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restricted cash

 

-

 

 

-

 

 

-

 

 

 

7,200,000

 

 

-

 

 

-

 

Accounts receivable

 

1,722,327

 

 

61,532

 

 

8,949

 

 

 

(17,931,396

)

 

(12,368,310

)

 

(1,798,896

)

Prepaid rent

 

(1,167,090

)

 

(336,797

)

 

(48,985

)

 

 

8,548,750

 

 

(185,941

)

 

(27,044

)

Inventories

 

(408,760

)

 

(605,810

)

 

(88,111

)

 

 

(510,999

)

 

621,293

 

 

90,363

 

Amounts due from related parties

 

6,457,182

 

 

23,399

 

 

3,403

 

 

 

13,816,640

 

 

1,694,216

 

 

246,413

 

Other current assets

 

(2,105,589

)

 

13,126,250

 

 

1,909,135

 

 

 

(5,892,325

)

 

(13,933,400

)

 

(2,026,528

)

Other assets

 

-

 

 

(1,964,823

)

 

(285,772

)

 

 

1,728,263

 

 

(1,964,823

)

 

(285,772

)

Accounts payable

 

(3,636,650

)

 

913,846

 

 

132,913

 

 

 

(407,953

)

 

1,183,032

 

 

172,065

 

17


 

 

Quarter Ended

 

 

Year  Ended

 

 

December 31,2017

 

December 31,2018

 

December 31,2018

 

 

December 31,2017

 

December 31,2018

 

December 31,2018

 

 

RMB

 

RMB

 

USD

 

 

RMB

 

RMB

 

USD

 

Amounts due to related parties

 

(2,506,684

)

 

(816,797

)

 

(118,798

)

 

 

290,093

 

 

-187,440

 

 

(27,262

)

Salary and welfare payable

 

5,277,943

 

 

2,827,062

 

 

411,179

 

 

 

7,507,074

 

 

(2,203,639

)

 

(320,506

)

Deferred revenue

 

14,205,528

 

 

(7,186,485

)

 

(1,045,231

)

 

 

52,004,162

 

 

45,575,254

 

 

6,628,646

 

Advance from customers

 

(22,166,166

)

 

67,464

 

 

9,812

 

 

 

(2,116,543

)

 

2,707,962

 

 

393,857

 

Accrued expenses and other current liabilities

 

13,237,799

 

 

(1,712,846

)

 

(249,123

)

 

 

44,287,986

 

 

(4,468,873

)

 

(649,971

)

Income tax payable

 

22,572,754

 

 

9,223,838

 

 

1,341,552

 

 

 

20,753,618

 

 

4,328,055

 

 

629,489

 

Unrecognized tax benefits

 

7,808,244

 

 

11,905,554

 

 

1,731,591

 

 

 

9,610,768

 

 

56,319,776

 

 

8,191,372

 

Deferred rent

 

3,313,564

 

 

(5,860,659

)

 

(852,397

)

 

 

(15,846,523

)

 

(1,025,731

)

 

(149,186

)

Other long-term liabilities

 

7,409,727

 

 

4,777,553

 

 

694,866

 

 

 

10,672,479

 

 

22,636,533

 

 

3,292,347

 

Deferred taxes

 

(11,369,114

)

 

(12,322,771

)

 

(1,792,273

)

 

 

(6,777,448

)

 

(17,107,359

)

 

(2,488,162

)

Net cash provided by operating activities

 

129,290,430

 

 

152,643,570

 

 

22,201,086

 

 

 

476,665,920

 

 

554,949,643

 

 

80,714,078

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

(3,564,666

)

 

(23,915,352

)

 

(3,478,346

)

 

 

(16,552,148

)

 

(138,471,216

)

 

(20,139,803

)

Purchases of intangible assets

 

-

 

 

(246,468

)

 

(35,847

)

 

 

(15,386

)

 

(3,491,958

)

 

(507,884

)

Proceeds from disposal of property and equipment

 

778,696

 

 

126,301

 

 

18,370

 

 

 

2,678,696

 

 

126,301

 

 

18,370

 

Acquisitions, net of cash received

 

-

 

 

-

 

 

-

 

 

 

-

 

 

(13,302,894

)

 

(1,934,826

)

Proceeds from disposal of a long-term investments

-

 

 

-

 

 

-

 

 

 

-

 

 

89,182,803

 

 

12,971,101

 

Advances for acquisitions of equity investees

 

-

 

 

-12,121,700

 

 

(1,763,028

)

 

 

-

 

 

-18,121,700

 

 

(2,635,692

)

Purchases of short-term investments

 

-781,850,000

 

 

-25,100,964

 

 

(3,650,784

)

 

 

(781,850,000

)

 

(772,540,145

)

 

(112,361,304

)

Proceeds from short-term investments

 

-

 

 

241,270,939

 

 

35,091,403

 

 

 

-

 

 

889,325,672

 

 

129,347,054

 

Increase in long-term investments

 

-

 

 

-

 

 

-

 

 

 

(100,701,474

)

 

-

 

 

-

 

Purchases of investments in equity securities

 

-

 

 

-83,421,433

 

 

(12,133,144

)

 

 

(39,972,398

)

 

(88,258,150

)

 

(12,836,616

)

Proceeds from disposal of investments in equity securities

 

26,122,308

 

 

5,656,574

 

 

822,715

 

 

 

64,874,851

 

 

30,544,376

 

 

4,442,495

 

Increase of long-term time deposits

 

-

 

 

-60,000,000

 

 

(8,726,638

)

 

 

-

 

 

(60,000,000

)

 

(8,726,638

)

Repayment from a related party

 

8,671,250

 

 

-

 

 

-

 

 

 

8,671,250

 

 

-

 

 

-

 

Loan to related parties

 

(2,500,000

)

 

-

 

 

-

 

 

 

(3,500,000

)

 

(4,300,000

)

 

(625,409

)

Repayment of loan from a related party

 

128,110,474

 

 

-

 

 

-

 

 

 

128,110,474

 

 

-

 

 

-

 

Loan to third parties

 

-

 

 

-

 

 

-

 

 

 

-

 

 

(166,819,164

)

 

(24,262,841

)

Repayment of loan from third parties

 

-

 

 

118,380,000

 

 

17,217,657

 

 

 

-

 

 

118,380,000

 

 

17,217,657

 

18


 

 

Quarter Ended

 

 

Year  Ended

 

 

December 31,2017

 

December 31,2018

 

December 31,2018

 

 

December 31,2017

 

December 31,2018

 

December 31,2018

 

 

RMB

 

RMB

 

USD

 

 

RMB

 

RMB

 

USD

 

Loan to franchisees

 

-

 

 

(8,100,000

)

 

(1,178,096

)

 

 

(6,600,000

)

 

(54,060,267

)

 

(7,862,740

)

Repayment from a franchisee

 

-

 

 

930,000

 

 

135,263

 

 

 

-

 

 

10,050,000

 

 

1,461,712

 

Net cash (used in) provided by investing activities

 

(624,231,938

)

 

153,457,897

 

 

22,319,525

 

 

 

(744,856,135

)

 

(181,756,342

)

 

(26,435,364

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distribution to the shareholders

 

(569,391,541

)

 

-

 

 

-

 

 

 

(579,042,699

)

 

(200,532,021

)

 

(29,166,173

)

Income tax paid related to the above distribution

 

(64,675,809

)

 

-

 

 

-

 

 

 

(64,675,809

)

 

(3,000,000

)

 

(436,332

)

Proceeds from short-term borrowings

 

-

 

 

60,000,000

 

 

8,726,638

 

 

 

60,000,000

 

 

60,000,000

 

 

8,726,638

 

Repayment of short-term borrowings

 

(61,442,709

)

 

-

 

 

-

 

 

 

(61,442,709

)

 

-

 

 

-

 

Changes in restricted cash

 

1,001,850,000

 

 

(300,000

)

 

(43,633

)

 

 

180,000,000

 

 

(300,000

)

 

(43,633

)

Proceeds from initial public offering

 

-

 

 

-

 

 

-

 

 

 

-

 

 

837,505,007

 

 

121,810,051

 

Payment for initial public offering costs

 

-

 

 

(1,437,170

)

 

(209,028

)

 

 

-

 

 

(30,827,578

)

 

(4,483,685

)

Net cash provided by (used in) financing activities

 

306,339,941

 

 

58,262,830

 

 

8,473,977

 

 

 

(465,161,217

)

 

662,845,408

 

 

96,406,866

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

142,577

 

 

60,504,482

 

 

8,800,013

 

 

 

(1,467,838

)

 

66,023,411

 

 

9,602,707

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (decrease) increase in cash and cash equivalents

 

(188,458,990

)

 

424,868,779

 

 

61,794,601

 

 

 

(734,819,270

)

 

1,102,062,120

 

 

160,288,287

 

Cash and cash equivalents at the beginning of the period

 

350,422,655

 

 

839,157,006

 

 

122,050,324

 

 

 

896,782,935

 

 

161,963,665

 

 

23,556,638

 

Cash and cash equivalents at the end of the period

 

161,963,665

 

 

1,264,025,785

 

 

183,844,925

 

 

 

161,963,665

 

 

1,264,025,785

 

 

183,844,925

 

 

19


 

GreenTree Hospitality Group Ltd.

Unaudited Reconciliation of GAAP and Non-GAAP Results

 

 

Quarter Ended

 

 

Year  Ended

 

 

December 31,2017

 

December 31,2018

 

December 31,2018

 

 

December 31,2017

 

December 31,2018

 

December 31,2018

 

 

RMB

 

RMB

 

USD

 

 

RMB

 

RMB

 

USD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

(9,924,645

)

 

53,827,406

 

 

7,828,872

 

 

 

285,051,632

 

 

393,613,911

 

 

57,248,769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deduct:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating income

 

1,145,905

 

 

3,909,177

 

 

568,566

 

 

 

15,283,828

 

 

22,570,806

 

 

3,282,787

 

Gains on investments in equity securities

 

10,189,653

 

 

-

 

 

-

 

 

 

59,165,221

 

 

-

 

 

-

 

Share of gain in equity investees, net of tax

 

251,103

 

 

-

 

 

-

 

 

 

-

 

 

-

 

 

-

 

Other income, net

 

1,637,252

 

 

-

 

 

-

 

 

 

1,191,211

 

 

35,735,374

 

 

5,197,495

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating expenses

 

4,340,835

 

 

5,667,699

 

 

824,333

 

 

 

5,629,448

 

 

5,946,226

 

 

864,843

 

Income tax expense

 

92,624,726

 

 

49,100,068

 

 

7,141,309

 

 

 

186,651,155

 

 

160,185,845

 

 

23,298,065

 

Share of loss in equity investees, net of tax

-

 

 

7,352,226

 

 

1,069,336

 

 

 

899,584

 

 

8,300,584

 

 

1,207,270

 

Interest expense

 

514,750

 

 

541,876

 

 

78,813

 

 

 

1,442,709

 

 

541,876

 

 

78,813

 

Share-based compensation

 

38,048,000

 

 

8,540,392

 

 

1,242,148

 

 

 

38,048,000

 

 

16,108,950

 

 

2,342,949

 

Depreciation and amortization

 

6,016,340

 

 

8,144,953

 

 

1,184,634

 

 

 

24,956,433

 

 

25,549,965

 

 

3,716,088

 

Losses on investments in equity securities

 

-

 

 

29,829,668

 

 

4,338,545

 

 

 

-

 

 

57,774,952

 

 

8,403,018

 

Other expense, net

 

-

 

 

987,674

 

 

143,651

 

 

 

-

 

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA (Non-GAAP)

 

118,396,093

 

 

160,082,785

 

 

23,283,075

 

 

 

467,038,701

 

 

609,716,129

 

 

88,679,533

 

 

20


 

 

Quarter Ended

 

 

Year  Ended

 

 

December 31,2017

 

December 31,2018

 

December 31,2018

 

 

December 31,2017

 

December 31,2018

 

December 31,2018

 

 

RMB

 

RMB

 

USD

 

 

RMB

 

RMB

 

USD

 

Net (loss) income

 

(9,924,645)

 

 

53,827,406

 

 

7,828,872

 

 

 

285,051,632

 

 

393,613,911

 

 

57,248,769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deduct:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government subsidies (net of 25% tax)

 

-

 

 

-

 

 

-

 

 

 

7,665,746

 

 

11,362,580

 

 

1,652,619

 

Gains on investments in equity securities (net of 25% tax)

 

7,642,240

 

 

-

 

 

-

 

 

 

44,373,916

 

 

-

 

 

-

 

Other income (net of 25% tax)

 

1,227,939

 

 

-

 

 

-

 

 

 

893,408

 

 

26,801,531

 

 

3,898,121

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation

 

38,048,000

 

 

8,540,392

 

 

1,242,148

 

 

 

38,048,000

 

 

16,108,950

 

 

2,342,949

 

Losses on investments in equity securities  (net of  25% tax)

 

-

 

 

22,372,251

 

 

3,253,909

 

 

 

-

 

 

43,331,214

 

 

6,302,264

 

Other expense (net of 25% tax)

 

-

 

 

740,756

 

 

107,738

 

 

 

-

 

 

-

 

 

-

 

Income tax expenses related to dividend distribution outside PRC

 

67,675,809

 

 

23,345,894

 

 

3,395,519

 

 

 

67,675,809

 

 

23,345,894

 

 

3,395,519

 

Losses from joint venture closure

 

-

 

 

7,098,197

 

 

1,032,391

 

 

 

-

 

 

7,098,197

 

 

1,032,391

 

Core net income (Non-GAAP)

 

86,928,985

 

 

115,924,896

 

 

16,860,577

 

 

 

337,842,371

 

 

445,334,055

 

 

64,771,152

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core net income per ADS (Non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A ordinary share-basic and diluted

0.95

 

1.14

 

0.17

 

 

3.7

 

4.49

 

0.65

 

Class B ordinary share-basic and diluted

0.95

 

1.14

 

0.17

 

 

3.7

 

4.49

 

0.65

 

 

 

21


 

Operational Data

 

 

As of December 31,2017

 

As of December 31,2018

 

 

 

Total hotels in operation:

 

2,289

 

 

2,757

 

 

 

    Leased and owned hotels

26

 

29

 

 

 

    Franchised hotels

 

2,263

 

 

2,728

 

 

 

Total hotel rooms in operation

 

190,807

 

 

221,529

 

 

 

    Leased and owned hotels

 

3,302

 

 

3,734

 

 

 

    Franchised hotels

 

187,505

 

 

217,795

 

 

 

Number of cities

263

 

290

 

 

 

 

 

Quarter Ended

 

 

 

 

As of December 31,2017

 

As of December 31,2018

 

 

 

Occupancy rate (as a percentage)

 

 

 

 

 

 

 

 

   Leased-and-owned hotels

 

70.20

%

 

64.50

%

 

 

   Franchised hotels

 

81.60

%

 

80.70

%

 

 

   Blended

 

81.40

%

 

80.40

%

 

 

Average daily rate (in RMB)

 

 

 

 

 

 

 

 

   Leased-and-owned hotels

193

 

212

 

 

 

   Franchised hotels

158

 

163

 

 

 

   Blended

158

 

164

 

 

 

RevPAR (in RMB)

 

 

 

 

 

 

 

 

   Leased-and-owned hotels

135

 

137

 

 

 

   Franchised hotels

129

 

132

 

 

 

   Blended

129

 

132

 

 

 

 

 

Year  Ended

 

 

 

 

2017

 

2018

 

 

 

Occupancy rate (as a percentage)

 

 

 

 

 

 

 

 

   Leased-and-owned hotels

 

70.30

%

 

68.00

%

 

 

   Franchised hotels

 

82.90

%

 

82.30

%

 

 

   Blended

 

82.60

%

 

82.10

%

 

 

Average daily rate (in RMB)

 

 

 

 

 

 

 

 

   Leased-and-owned hotels

186

 

205

 

 

 

   Franchised hotels

156

 

163

 

 

 

   Blended

157

 

164

 

 

 

RevPAR (in RMB)

 

 

 

 

 

 

 

 

   Leased-and-owned hotels

131

 

139

 

 

 

   Franchised hotels

129

 

134

 

 

 

   Blended

130

 

135

 

 

 

22


 

 

 

Number of Hotels in Operation

 

Number of Hotel Rooms in Operation

 

 

As of December 31,2017

 

As of December 31,2018

 

As of December 31,2017

 

As of December 31,2018

 

Economy hotels

257

 

465

 

 

14,060

 

 

23,656

 

Vatica

104

 

117

 

 

7,704

 

 

8,674

 

Shell

153

 

348

 

 

6,356

 

 

14,982

 

Mid-scale

 

1,982

 

 

2,184

 

 

171,041

 

 

186,513

 

GreenTree Inn

 

1,733

 

 

1,881

 

 

151,154

 

 

162,844

 

GT Alliance

249

 

302

 

 

19,887

 

 

23,607

 

无眠酒店  (Wumian Hotel)

 

-

 

1

 

 

               -

 

62

 

Business to Mid-to-up-scale

50

 

108

 

 

5,706

 

 

11,360

 

GreenTree Eastern

50

 

87

 

 

5,706

 

 

9,487

 

GMe

 

-

 

9

 

 

-

 

841

 

Geya

 

-

 

1

 

 

-

 

63

 

VX

 

-

 

11

 

 

-

 

969

 

 Total

 

2,289

 

 

2,757

 

 

190,807

 

 

221,529

 

 

 

 

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

 

23