H World Group Limited Reports Third Quarter of 2022 Unaudited Financial Results
H World Group Limited (NASDAQ: HTHT) reported a revenue increase of 16.2% year-over-year to RMB4.1 billion (US$575 million) for Q3 2022, beating prior guidance. However, net loss widened to RMB717 million (US$101 million) compared to RMB137 million a year ago. Hotel turnover rose by 24.4% year-over-year, reflecting a recovery driven by pent-up demand. Despite operational challenges in China due to COVID, the Legacy-DH segment showed growth, with RevPAR reaching 102% of 2019 levels. Looking ahead, revenue for Q4 is expected to grow by 7% to 11%, but there is caution due to ongoing COVID uncertainties.
- Revenue increased 16.2% year-over-year to RMB4.1 billion.
- Hotel turnover rose 24.4% year-over-year to RMB15.2 billion.
- Legacy-DH segment revenue increased 58.2% year-over-year.
- EBITDA improved to RMB149 million from negative RMB213 million in the previous quarter.
- RevPAR for Legacy-Huazhu recovered to 90% of 2019 levels.
- Net loss increased to RMB717 million from RMB137 million year-over-year.
- Legacy-Huazhu segment reported a loss of RMB731 million.
- Occupancy rates remain below pre-COVID levels at 76.0%.
- A total of 8,402 hotels or 797,489 hotel rooms in operation as of September 30, 2022.
- Hotel turnover1 increased
24.4% year-over-year to RMB15.2 billion in the third quarter of 2022. Excluding Steigenberger Hotels AG and its subsidiaries (“DH”, or “Legacy-DH”), hotel turnover increased21.6% year-over-year in the third quarter of 2022. - Revenue increased
16.2% year-over-year to RMB4.1 billion (US$575 million )2 in the third quarter of 2022, in line with the revenue guidance previously announced of a13% to17% increase compared to the third quarter of 2021. Revenue from the Legacy-Huazhu segment in the third quarter of 2022 increased7.7% year-over-year, in line with revenue guidance previously announced of a5% to9% increase. - Net loss attributable to H World Group Limited was RMB717 million (US
$101 million ) in the third quarter of 2022, compared with RMB137 million in the third quarter of 2021 and RMB350 million in the previous quarter. Net loss attributable to H World Group Limited from the Legacy-Huazhu segment was RMB731 million in the third quarter of 2022, compared with net income attributable to H World Group Limited from the Legacy-Huazhu segment of RMB27 million in the third quarter of 2021 and net loss attributable to H World Group Limited from the Legacy-Huazhu segment of RMB298 million in the previous quarter. - EBITDA (non-GAAP) in the third quarter of 2022 was RMB149 million (US
$21 million ), compared with RMB294 million in the third quarter of 2021 and negative RMB213 million in the previous quarter. EBITDA from the Legacy-Huazhu segment, which is a segment measure, was RMB55 million in the third quarter of 2022, compared with RMB409 million in the third quarter of 2021 and negative RMB243 million in the previous quarter. - Adjusted EBITDA (non-GAAP), which excluded share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities, was RMB491 million (US
$69 million ) in the third quarter of 2022, compared with RMB385 million in the third quarter of 2021 and RMB53 million in the previous quarter. Adjusted EBITDA from the Legacy-Huazhu segment (non-GAAP) was RMB397 million in the third quarter of 2022, compared with RMB500 million in the third quarter of 2021 and RMB23 million in the previous quarter. - In the fourth quarter of 2022, H World expects revenue to increase
7% to11% compared to the fourth quarter of 2021, or to decrease1% to5% if excluding DH.
SHANGHAI, China, Nov. 28, 2022 (GLOBE NEWSWIRE) -- H World Group Limited (NASDAQ: HTHT and HKEX: 1179) (“H World”, the “Company”, “we” or “our”), a key player in the global hotel industry, today announced its unaudited financial results in the third quarter ended September 30, 2022.
As of September 30, 2022, H World’s worldwide hotel network in operation totaled 8,402 hotels and 797,489 rooms, including 126 hotels from DH. During the third quarter of 2022, our Legacy-Huazhu business opened 429 hotels, including 4 leased (or leased-and-operated) hotels and 425 manachised (or franchised-and-managed) hotels and franchised hotels, and closed a total of 204 hotels, including 19 leased hotels and 185 manachised and franchised hotels. During the third quarter of 2022, the Legacy-DH business opened 1 manachised and franchised hotel. As of September 30, 2022, H World had a total of 2,313 unopened hotels in our pipeline, including 2,274 hotels from the Legacy-Huazhu business and 39 hotels from the Legacy-DH business.
Legacy-Huazhu Only – Third Quarter of 2022 Operational Highlights
As of September 30, 2022, Legacy-Huazhu had 8,276 hotels in operation, including 631 leased and owned hotels, and 7,645 manachised and franchised hotels. In addition, as of the same date, Legacy-Huazhu had 772,227 hotel rooms in operation, including 90,034 rooms under the lease and ownership model, and 682,193 rooms under the manachise and franchise models. Legacy-Huazhu also had 2,274 unopened hotels in its pipeline, including 17 leased and owned hotels, and 2,257 manachised and franchised hotels. The following discusses Legacy-Huazhu’s RevPAR, average daily room rate (“ADR”) and occupancy rate for its leased and owned hotels, as well as manachised and franchised hotels (excluding hotels under governmental requisition) for the periods indicated.
- The ADR was RMB254 in the third quarter of 2022, compared with RMB246 in the third quarter of 2021, RMB218 in the previous quarter, and RMB245 in the third quarter of 2019.
- The occupancy rate for all the Legacy-Huazhu hotels in operation was
76.0% in the third quarter of 2022, compared with71.9% in the third quarter of 2021,64.6% in the previous quarter, and87.7% in the third quarter of 2019. - Blended RevPAR was RMB193 in the third quarter of 2022, compared with RMB177 in the third quarter of 2021, RMB141 in the previous quarter, and RMB215 in the third quarter of 2019.
- For all the Legacy-Huazhu hotels which had been in operation for at least 18 months, the same-hotel RevPAR was RMB190 in the third quarter of 2022, representing a
3.9% increase from RMB183 in the third quarter of 2021, with a0.2% decrease in ADR and an 3.0-percentage-point increase in occupancy rate; comparing the third quarter of 2022 with the pre-COVID third quarter of 2019, same-hotel RevPAR represented a21.6% decrease from RMB230 in the third quarter of 2019, with a6.9% decrease in ADR, and a 14.4-percentage-point decrease in occupancy rate.
Legacy-DH Only – Third Quarter of 2022 Operational Highlights
As of September 30, 2022, Legacy-DH had 126 hotels in operation, including 79 leased and owned hotels and 47 manachised and franchised hotels. In addition, as of the same date, Legacy-DH had 25,262 hotel rooms in operation, including 14,939 rooms under the lease and ownership model, and 10,323 rooms under the manachise and franchise models. Legacy-DH also had unopened 39 hotels in our pipeline, including 27 leased and owned hotels and 12 manachised and franchised hotels. The following discusses Legacy-DH’s RevPAR, ADR and occupancy rate for its leased as well as manachised and franchised hotels (excluding hotels temporarily closed) for the periods indicated.
- The ADR was EUR114 in the third quarter of 2022, compared with EUR99 in the third quarter of 2021 and EUR110 in the previous quarter.
- The occupancy rate for all Legacy-DH hotels in operation was
66.1% in the third quarter of 2022, compared with48.6% in the third quarter of 2021 and59.8% in the previous quarter. - Blended RevPAR was EUR75 in the third quarter of 2022, compared with EUR48 in the third quarter of 2021 and EUR66 in the previous quarter.
Jin Hui, CEO of H World commented: “During the third quarter of 2022, our RevPAR recovered to
“In Europe, the DH business further improved in the third quarter with RevPAR recovering to
Third Quarter of 2022 Unaudited Financial Results
(RMB in millions) | Q3 2021 | Q2 2022 | Q3 2022 |
Revenue: | |||
Leased and owned hotels | 2,345 | 2,361 | 2,695 |
Manachised and franchised hotels | 1,128 | 945 | 1,313 |
Others | 50 | 76 | 85 |
Total revenue | 3,523 | 3,382 | 4,093 |
Revenue in the third quarter of 2022 was RMB4.1 billion (US
Revenue from leased and owned hotels in the third quarter of 2022 was RMB2.7 billion (US
Revenue from manachised and franchised hotels in the third quarter of 2022 was RMB1.3 billion (US
Other revenue represents revenue generated from businesses other than our hotel operations, which mainly includes revenue from the provision of IT products and services and Huazhu Mall™ and other revenue from the Legacy-DH segment business, totaling RMB85 million (US
(RMB in millions) | Q3 2021 | Q2 2022 | Q3 2022 | |||
Operating costs and expenses: | ||||||
Hotel operating costs | (2,885 | ) | (2,972 | ) | (3,045 | ) |
Other operating costs | (14 | ) | (15 | ) | (13 | ) |
Selling and marketing expenses | (189 | ) | (142 | ) | (181 | ) |
General and administrative expenses | (388 | ) | (368 | ) | (405 | ) |
Pre-opening expenses | (15 | ) | (31 | ) | (25 | ) |
Total operating costs and expenses | (3,491 | ) | (3,528 | ) | (3,669 | ) |
Hotel operating costs in the third quarter of 2022 were RMB3.0 billion (US
Selling and marketing expenses in the third quarter of 2022 were RMB181 million (US
General and administrative expenses in the third quarter of 2022 were RMB405 million (US
Pre-opening expenses in the third quarter of 2022 were mostly related to the Legacy-Huazhu segment and totaled RMB25 million (US
Other operating income, net in the third quarter of 2022 was RMB76 million (US
Income from operations in the third quarter of 2022 was RMB500 million (US
Operating margin, defined as income from operations as a percentage of revenues, in the third quarter of 2022 was
Other expense, net in the third quarter of 2022 was RMB14 million (US
Unrealized losses from fair value changes of equity securities in the third quarter of 2022 were RMB313 million (US
Income tax expense in the third quarter of 2022 was RMB434 million (US
Net loss attributable to H World Group Limited in the third quarter of 2022 was RMB717 million (US
Basic and diluted losses per share/American depositary share (ADS). In the third quarter of 2022, basic and diluted losses per share were RMB0.23 (US
EBITDA (non-GAAP) in the third quarter of 2022 was RMB149 million (US
Cash flow. Operating cash inflow in the third quarter of 2022 was RMB452 million (US
Cash and cash equivalents and Restricted cash. As of September 30, 2022, the Company had a total balance of cash and cash equivalents of RMB5.2 billion (US
Debt financing. As of September 30, 2022, the Company had a total debt balance of RMB11.2 billion (US
COVID update
For our Legacy-Huazhu business, our RevPAR in Q3 2022 recovered to
Steigenberger Hotels AG and its subsidiaries have experienced continuing RevPAR recovery in Q3 2022. After recovering to
Guidance
Since March 2022, the highly infectious Omicron variant has been spreading rapidly in China which has seriously affected our near-term business performance. In addition, the current COVID prevention policy has rendered business performance more unpredictable for the foreseeable future. Nevertheless, we will continue to provide quarterly guidance based on our best understanding of the most recent situation.
In the fourth quarter of 2022, H World expects revenue to increase
The above forecast reflects the Company’s current and preliminary view, which is subject to change.
Conference Call
H World’s management will host a conference call at 8 p.m. (U.S. Eastern time) on Monday, November 28, 2022 (or 9 a.m. (Hong Kong time) on Tuesday, November 29, 2022) following the announcement.
To join by phone, all participants must pre-register this conference call using the Participant Registration link of https://register.vevent.com/register/BI0ae7c3a955d34ca680b2c55589a22668. Upon registration, each participant will receive details for the conference call, including dial-in numbers, conference call passcode and a unique access PIN.
A live webcast of the call can be accessed at https://edge.media-server.com/mmc/p/226f8gsn or the Company’s website at https://ir.hworld.com/news-and-events/events-calendar.
A replay of the conference call will be available for twelve months from the date of the conference at the Company’s website, https://ir.hworld.com/news-and-events/events-calendar.
Use of Non-GAAP Financial Measures
To supplement the Company’s unaudited consolidated financial results presented in accordance with U.S. Generally-Accepted Accounting Principles (“GAAP”), the Company uses the following non-GAAP measures defined as non-GAAP financial measures by the U.S. Securities and Exchange Commission (“SEC”): adjusted net income (loss) attributable to H World Group Limited excluding share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities; adjusted basic and diluted earnings (losses) per share/ADS excluding share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities; EBITDA; adjusted EBITDA; adjusted EBITDA from the Legacy-Huazhu segment; and adjusted EBITDA from the Legacy-DH segment excluding share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP. For more information on these non-GAAP financial measures, please see the table captioned “Unaudited Reconciliations of GAAP and non-GAAP Results” set forth at the end of this release. The Company believes that these non-GAAP financial measures provide meaningful supplemental information regarding Company performance by excluding share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities that may not be indicative of Company operating performance. The Company believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing Company performance and when planning and forecasting future periods. These non-GAAP financial measures also facilitate management’s internal comparisons to the Company’s historical performance. The Company believes these non-GAAP financial measures are also useful to investors in allowing for greater transparency with respect to supplemental information used regularly by Company management in financial and operational decision-making. A limitation of using non-GAAP financial measures excluding share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities is that share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities have been and will continue to be significant and recurring in the Company’s business. Management compensates for these limitations by providing specific information regarding the GAAP amounts excluded from each non-GAAP measure. The accompanying tables have more details on the reconciliations between GAAP financial measures that are most directly comparable to non-GAAP financial measures.
The Company believes that EBITDA is a useful financial metric to assess the operating and financial performance before the impact of investing and financing transactions and income taxes, given the significant investments that the Company has made in leasehold improvements, depreciation and amortization expense that comprise a significant portion of the Company’s cost structure. In addition, the Company believes that EBITDA is widely used by other companies in the lodging industry and may be used by investors as a measure of financial performance. The Company believes that EBITDA information provides investors with a useful tool for comparability between periods because it excludes depreciation and amortization expense attributable to capital expenditures. The Company also uses adjusted EBITDA, which is defined as EBITDA before share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities, to assess operating results of its hotels in operation. The Company believes that the exclusion of share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities helps facilitate year-over-year comparisons of the results of operations as the share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities may not be indicative of Company operating performance.
The Company believes that unrealized gains and losses from changes in fair value of equity securities are generally meaningless in understanding the Company’s reported results or evaluating the economic performance of its businesses. These gains and losses have caused and will continue to cause significant volatility in reported periodic earnings.
Therefore, the Company believes adjusted EBITDA more closely reflects the performance capability of our hotels. The presentation of EBITDA and adjusted EBITDA should not be construed as an indication that the Company’s future results will be unaffected by other charges and gains considered to be outside the ordinary course of business.
The use of EBITDA and adjusted EBITDA has certain limitations. Depreciation and amortization expense for various long-term assets (including land use rights), income tax, interest expense and interest income have been and will be incurred and are not reflected in the presentation of EBITDA. Share-based compensation expenses and unrealized gains (losses) from fair value changes of equity securities 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 the results. The Company compensates for these limitations by providing the relevant disclosure of depreciation and amortization, interest income, interest expense, income tax expense, share-based compensation expenses, and unrealized gains (losses) from fair value changes of equity securities and other relevant items both in the reconciliations to the U.S. GAAP financial measures and in the consolidated financial statements, all of which should be considered when evaluating the performance of the Company.
The terms EBITDA and adjusted EBITDA are not defined under U.S. GAAP, and neither EBITDA nor adjusted EBITDA is a measure of net income, operating income, operating performance or liquidity presented in accordance with U.S. GAAP. When assessing the operating and financial performance, investors should not consider these data in isolation or as a substitute for the Company’s net income, operating income or any other operating performance measure that is calculated in accordance with U.S. GAAP. In addition, the Company’s EBITDA or adjusted EBITDA may not be comparable to EBITDA or adjusted EBITDA or similarly titled measures utilized by other companies since such other companies may not calculate EBITDA or adjusted EBITDA in the same manner as the Company does.
Reconciliations of the Company’s non-GAAP financial measures, including EBITDA and adjusted EBITDA, to the consolidated statement of operations information are included at the end of this press release.
About H World Group Limited
Originated in China, H World Group Limited is a key player in the global hotel industry. As of September 30, 2022, H World operated 8,402 hotels with 797,489 rooms in operation in 17 countries. H World’s brands include Hi Inn, Elan Hotel, HanTing Hotel, JI Hotel, Starway Hotel, Orange Hotel, Crystal Orange Hotel, Manxin Hotel, Madison Hotel, Joya Hotel, Blossom House, Ni Hao Hotel, CitiGO Hotel, Steigenberger Hotels & Resorts, MAXX, Jaz in the City, IntercityHotel, Zleep Hotels, Steigenberger Icon and Song Hotels. In addition, H World also has the rights as master franchisee for Mercure, Ibis and Ibis Styles, and co-development rights for Grand Mercure and Novotel, in the pan-China region.
H World’s business includes leased and owned, manachised and franchised models. Under the lease and ownership model, H World directly operates hotels typically located on leased or owned properties. Under the manachise model, H World manages manachised hotels through the on-site hotel managers that H World appoints, and H World collects fees from franchisees. Under the franchise model, H World provides training, reservations and support services to the franchised hotels, and collects fees from franchisees but does not appoint on-site hotel managers. H World applies a consistent standard and platform across all of its hotels. As of September 30, 2022, H World operates 13 percent of its hotel rooms under lease and ownership model, and 87 percent under manachise and franchise models.
For more information, please visit H World’s website: https://ir.hworld.com.
Safe Harbor Statement Under the U.S. Private Securities Litigation Reform Act of 1995: The information in this release contains forward-looking statements which involve risks and uncertainties. Such factors and risks include our anticipated growth strategies; our future results of operations and financial condition; economic conditions; the regulatory environment; our ability to attract and retain customers and leverage our brands; trends and competition in the lodging industry; the expected growth of demand for lodging; and other factors and risks detailed in our filings with the U.S. Securities and Exchange Commission. Any statements contained herein that are not statements of historical fact may be deemed to be forward-looking statements, which may be identified by terminology such as “may,” “should,” “will,” “expect,” “plan,” “intend,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “forecast,” “project” or “continue,” the negative of such terms or other comparable terminology. Readers should not rely on forward-looking statements as predictions of future events or results.
H World undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, unless required by applicable law.
—Financial Tables and Operational Data Follow—
H World Group Limited | ||||||||
Unaudited Condensed Consolidated Balance Sheets | ||||||||
December 31, 2021 | September 30, 2022 | |||||||
RMB | RMB | US$3 | ||||||
(in millions) | ||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | 5,116 | 5,177 | 728 | |||||
Restricted cash | 25 | 40 | 6 | |||||
Short-term investments | 2,589 | 1,915 | 269 | |||||
Accounts receivable, net | 521 | 1,231 | 173 | |||||
Loan receivables, net | 218 | 161 | 23 | |||||
Amounts due from related parties | 149 | 177 | 25 | |||||
Inventories | 88 | 83 | 12 | |||||
Other current assets, net | 847 | 779 | 109 | |||||
Total current assets | 9,553 | 9,563 | 1,345 | |||||
Property and equipment, net | 7,056 | 6,804 | 957 | |||||
Intangible assets, net | 5,385 | 5,240 | 737 | |||||
Operating lease right-of-use assets | 29,942 | 28,610 | 4,022 | |||||
Finance lease right-of-use assets | 2,235 | 2,372 | 333 | |||||
Land use rights, net | 206 | 201 | 28 | |||||
Long-term investments | 1,965 | 1,865 | 262 | |||||
Goodwill | 5,132 | 5,069 | 713 | |||||
Amounts due from related parties, non-current | 1 | 6 | 1 | |||||
Loan receivables, net | 98 | 115 | 16 | |||||
Other assets, net | 834 | 696 | 98 | |||||
Deferred tax assets | 862 | 846 | 119 | |||||
Total assets | 63,269 | 61,387 | 8,631 | |||||
LIABILITIES AND EQUITY | ||||||||
Current liabilities: | ||||||||
Short-term debt | 6,232 | 5,144 | 723 | |||||
Accounts payable | 968 | 810 | 114 | |||||
Amounts due to related parties | 197 | 85 | 12 | |||||
Salary and welfare payables | 591 | 459 | 64 | |||||
Deferred revenue | 1,366 | 1,280 | 180 | |||||
Operating lease liabilities, current | 3,628 | 3,732 | 525 | |||||
Finance lease liabilities, current | 41 | 45 | 6 | |||||
Accrued expenses and other current liabilities | 1,838 | 2,054 | 289 | |||||
Income tax payable | 418 | 126 | 18 | |||||
Total current liabilities | 15,279 | 13,735 | 1,931 | |||||
Long-term debt | 3,565 | 6,091 | 856 | |||||
Operating lease liabilities, non-current | 28,012 | 27,216 | 3,826 | |||||
Finance lease liabilities, non-current | 2,684 | 2,857 | 402 | |||||
Deferred revenue | 785 | 822 | 116 | |||||
Other long-term liabilities | 903 | 967 | 136 | |||||
Deferred tax liabilities | 853 | 798 | 112 | |||||
Retirement benefit obligations | 144 | 138 | 19 | |||||
Total liabilities | 52,225 | 52,624 | 7,398 | |||||
Equity: | ||||||||
Ordinary shares | 0 | 0 | 0 | |||||
Treasury shares | (107 | ) | (441 | ) | (62 | ) | ||
Additional paid-in capital | 9,964 | 10,127 | 1,424 | |||||
Retained earnings | 1,037 | (1,076 | ) | (151 | ) | |||
Accumulated other comprehensive income | 41 | 70 | 10 | |||||
Total H World Group Limited shareholders' equity | 10,935 | 8,680 | 1,221 | |||||
Noncontrolling interest | 109 | 83 | 12 | |||||
Total equity | 11,044 | 8,763 | 1,233 | |||||
Total liabilities and equity | 63,269 | 61,387 | 8,631 | |||||
H World Group Limited | |||||||||||
Unaudited Condensed Consolidated Statements of Comprehensive Income | |||||||||||
Quarter Ended | |||||||||||
September 30, 2021 | June 30, 2022 | September 30, 2022 | |||||||||
RMB | RMB | RMB | US$ | ||||||||
(in millions, except share, per share and per ADS data) | |||||||||||
Revenues: | |||||||||||
Leased and owned hotels | 2,345 | 2,361 | 2,695 | 379 | |||||||
Manachised and franchised hotels | 1,128 | 945 | 1,313 | 185 | |||||||
Others | 50 | 76 | 85 | 11 | |||||||
Total revenues | 3,523 | 3,382 | 4,093 | 575 | |||||||
Operating costs and expenses: | |||||||||||
Hotel operating costs: | |||||||||||
Rents | (1,009 | ) | (1,012 | ) | (935 | ) | (131 | ) | |||
Utilities | (137 | ) | (123 | ) | (163 | ) | (23 | ) | |||
Personnel costs | (793 | ) | (899 | ) | (964 | ) | (136 | ) | |||
Depreciation and amortization | (356 | ) | (355 | ) | (351 | ) | (49 | ) | |||
Consumables, food and beverage | (264 | ) | (245 | ) | (286 | ) | (40 | ) | |||
Others | (326 | ) | (338 | ) | (346 | ) | (49 | ) | |||
Total hotel operating costs | (2,885 | ) | (2,972 | ) | (3,045 | ) | (428 | ) | |||
Other operating costs | (14 | ) | (15 | ) | (13 | ) | (2 | ) | |||
Selling and marketing expenses | (189 | ) | (142 | ) | (181 | ) | (26 | ) | |||
General and administrative expenses | (388 | ) | (368 | ) | (405 | ) | (57 | ) | |||
Pre-opening expenses | (15 | ) | (31 | ) | (25 | ) | (3 | ) | |||
Total operating costs and expenses | (3,491 | ) | (3,528 | ) | (3,669 | ) | (516 | ) | |||
Other operating income (expense), net | 40 | 154 | 76 | 11 | |||||||
Income (losses) from operations | 72 | 8 | 500 | 70 | |||||||
Interest income | 25 | 19 | 23 | 3 | |||||||
Interest expense | (101 | ) | (90 | ) | (93 | ) | (13 | ) | |||
Other (expense) income, net | 4 | 29 | (14 | ) | (2 | ) | |||||
Unrealized gains (losses) from fair value changes of equity securities | (60 | ) | (240 | ) | (313 | ) | (44 | ) | |||
Foreign exchange gain (loss) | (92 | ) | (402 | ) | (359 | ) | (50 | ) | |||
Income (loss) before income taxes | (152 | ) | (676 | ) | (256 | ) | (36 | ) | |||
Income tax (expense) benefit | 13 | 299 | (434 | ) | (61 | ) | |||||
Income (loss) from equity method investments | 3 | 14 | (20 | ) | (3 | ) | |||||
Net income (loss) | (136 | ) | (363 | ) | (710 | ) | (100 | ) | |||
Net (income) loss attributable to noncontrolling interest | (1 | ) | 13 | (7 | ) | (1 | ) | ||||
Net income (loss) attributable to H World Group Limited | (137 | ) | (350 | ) | (717 | ) | (101 | ) | |||
Other comprehensive income | |||||||||||
Gain arising from defined benefit plan, net of tax | 1 | (0 | ) | - | - | ||||||
Foreign currency translation adjustments, net of tax | (28 | ) | 26 | 7 | 1 | ||||||
Comprehensive income (loss) | (163 | ) | (337 | ) | (703 | ) | (99 | ) | |||
Comprehensive (income) loss attributable to noncontrolling interest | (1 | ) | 13 | (7 | ) | (1 | ) | ||||
Comprehensive income (loss) attributable to H World Group Limited | (164 | ) | (324 | ) | (710 | ) | (100 | ) | |||
Earnings (losses) per share: | |||||||||||
Basic | (0.04 | ) | (0.11 | ) | (0.23 | ) | (0.03 | ) | |||
Diluted | (0.04 | ) | (0.11 | ) | (0.23 | ) | (0.03 | ) | |||
Earnings (losses) per ADS: | |||||||||||
Basic | (0.44 | ) | (1.13 | ) | (2.31 | ) | (0.32 | ) | |||
Diluted | (0.44 | ) | (1.13 | ) | (2.31 | ) | (0.32 | ) | |||
Weighted average number of shares used in computation: | |||||||||||
Basic | 3,115,104,798 | 3,108,693,946 | 3,107,798,883 | 3,107,798,883 | |||||||
Diluted | 3,115,104,798 | 3,108,693,946 | 3,107,798,883 | 3,107,798,883 |
H World Group Limited | |||||||||||
Unaudited Condensed Consolidated Statements of Cash Flows | |||||||||||
Quarter Ended | |||||||||||
September 30, 2021 | June 30, 2022 | September 30, 2022 | |||||||||
RMB | RMB | RMB | US$ | ||||||||
(in millions) | |||||||||||
Operating activities: | |||||||||||
Net income (loss) | (136 | ) | (363 | ) | (710 | ) | (100 | ) | |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||||||
Share-based compensation | 31 | 26 | 29 | 4 | |||||||
Depreciation and amortization, and other | 383 | 374 | 370 | 52 | |||||||
Impairment loss | 51 | 91 | 10 | 1 | |||||||
Loss from equity method investments, net of dividends | 1 | (14 | ) | 22 | 3 | ||||||
Investment (income) loss | 135 | 531 | 550 | 78 | |||||||
Changes in operating assets and liabilities | (305 | ) | (135 | ) | 182 | 26 | |||||
Other | 32 | 479 | (1 | ) | (0 | ) | |||||
Net cash provided by (used in) operating activities | 192 | 989 | 452 | 64 | |||||||
Investing activities: | |||||||||||
Capital expenditures | (346 | ) | (143 | ) | (256 | ) | (36 | ) | |||
Acquisitions, net of cash received | (395 | ) | (3 | ) | 0 | 0 | |||||
Purchase of investments | (303 | ) | (0 | ) | (300 | ) | (42 | ) | |||
Proceeds from maturity/sale of investments | - | 186 | 6 | 1 | |||||||
Loan advances | (32 | ) | (49 | ) | (29 | ) | (4 | ) | |||
Loan collections | 41 | 65 | 52 | 7 | |||||||
Other | 4 | 0 | 2 | 0 | |||||||
Net cash provided by (used in) investing activities | (1,031 | ) | 56 | (525 | ) | (74 | ) |
Financing activities: | |||||||||||
Payment of share repurchase | - | (143 | ) | - | - | ||||||
Proceeds from debt | 491 | 283 | 3,721 | 523 | |||||||
Payment of debt | (497 | ) | (313 | ) | (3,336 | ) | (469 | ) | |||
Dividend paid | - | (416 | ) | - | - | ||||||
Other | (11 | ) | (12 | ) | 76 | 11 | |||||
Net cash provided by (used in) financing activities | (17 | ) | (601 | ) | 461 | 65 | |||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | 9 | 87 | 149 | 21 | |||||||
Net increase (decrease) in cash, cash equivalents and restricted cash | (847 | ) | 531 | 537 | 76 | ||||||
Cash, cash equivalents and restricted cash at the beginning of the period | 6,258 | 4,149 | 4,680 | 658 | |||||||
Cash, cash equivalents and restricted cash at the end of the period | 5,411 | 4,680 | 5,217 | 734 |
H World Group Limited | |||||||||||
Unaudited Reconciliation of GAAP and Non-GAAP Results | |||||||||||
Quarter Ended | |||||||||||
September 30, 2021 | June 30, 2022 | September 30, 2022 | |||||||||
RMB | RMB | RMB | US$ | ||||||||
(in millions, except shares, per share and per ADS data) | |||||||||||
Net income (loss) attributable to H World Group Limited (GAAP) | (137 | ) | (350 | ) | (717 | ) | (101 | ) | |||
Share-based compensation expenses | 31 | 26 | 29 | 4 | |||||||
Unrealized (gains) losses from fair value changes of equity securities | 60 | 240 | 313 | 44 | |||||||
Adjusted net income (loss) attributable to H World Group Limited (non-GAAP) | (46 | ) | (84 | ) | (375 | ) | (53 | ) | |||
Adjusted earnings (losses) per share (non-GAAP) | |||||||||||
Basic | (0.01 | ) | (0.03 | ) | (0.12 | ) | (0.02 | ) | |||
Diluted | (0.01 | ) | (0.03 | ) | (0.12 | ) | (0.02 | ) | |||
Adjusted earnings (losses) per ADS (non-GAAP) | |||||||||||
Basic | (0.15 | ) | (0.27 | ) | (1.21 | ) | (0.17 | ) | |||
Diluted | (0.15 | ) | (0.27 | ) | (1.21 | ) | (0.17 | ) | |||
Weighted average number of shares used in computation (Non-GAAP) | |||||||||||
Basic | 3,115,104,798 | 3,108,693,946 | 3,107,798,883 | 3,107,798,883 | |||||||
Diluted | 3,115,104,798 | 3,108,693,946 | 3,107,798,883 | 3,107,798,883 | |||||||
Quarter Ended | |||||||||||
September 30, 2021 | June 30, 2022 | September 30, 2022 | |||||||||
RMB | RMB | RMB | US$ | ||||||||
(in millions, except per share and per ADS data) | |||||||||||
Net income (loss) attributable to H World Group Limited (GAAP) | (137 | ) | (350 | ) | (717 | ) | (101 | ) | |||
Interest income | (25 | ) | (19 | ) | (23 | ) | (3 | ) | |||
Interest expense | 101 | 90 | 93 | 13 | |||||||
Income tax expense (benefit) | (13 | ) | (299 | ) | 434 | 61 | |||||
Depreciation and amortization | 368 | 365 | 362 | 51 | |||||||
EBITDA (non-GAAP) | 294 | (213 | ) | 149 | 21 | ||||||
Share-based compensation expense | 31 | 26 | 29 | 4 | |||||||
Unrealized (gains) losses from fair value changes of equity securities | 60 | 240 | 313 | 44 | |||||||
Adjusted EBITDA (non-GAAP) | 385 | 53 | 491 | 69 | |||||||
H World Group Limited | |||||||||||||||||||||||||||||
Segment Financial Summary(1) | |||||||||||||||||||||||||||||
Quarter Ended September 30, 2021 | Quarter Ended June 30, 2022 | Quarter Ended September 30, 2022 | |||||||||||||||||||||||||||
Legacy- Huazhu | Legacy- DH | Total | Legacy- Huazhu | Legacy- DH | Total | Legacy- Huazhu | Legacy- DH | Total | |||||||||||||||||||||
RMB | RMB | RMB | RMB | RMB | RMB | RMB | RMB | RMB | US | ||||||||||||||||||||
(in millions) | (in millions) | (in millions) | |||||||||||||||||||||||||||
Leased and owned hotels | 1,784 | 561 | 2,345 | 1,475 | 886 | 2,361 | 1,793 | 902 | 2,695 | 379 | |||||||||||||||||||
Manachised and franchised hotels | 1,110 | 18 | 1,128 | 929 | 16 | 945 | 1,291 | 22 | 1,313 | 185 | |||||||||||||||||||
Others | 40 | 10 | 50 | 57 | 19 | 76 | 77 | 8 | 85 | 11 | |||||||||||||||||||
Revenue | 2,934 | 589 | 3,523 | 2,461 | 921 | 3,382 | 3,161 | 932 | 4,093 | 575 | |||||||||||||||||||
Hotel operating costs | (2,255 | ) | (630 | ) | (2,885 | ) | (2,168 | ) | (804 | ) | (2,972 | ) | (2,301 | ) | (744 | ) | (3,045 | ) | (428 | ) | |||||||||
Selling and marketing expenses | (129 | ) | (60 | ) | (189 | ) | (65 | ) | (77 | ) | (142 | ) | (105 | ) | (76 | ) | (181 | ) | (26 | ) | |||||||||
General and administrative expenses | (306 | ) | (82 | ) | (388 | ) | (267 | ) | (101 | ) | (368 | ) | (330 | ) | (75 | ) | (405 | ) | (57 | ) | |||||||||
Pre-opening expenses | (15 | ) | - | (15 | ) | (31 | ) | - | (31 | ) | (25 | ) | - | (25 | ) | (3 | ) | ||||||||||||
Income (losses) from operations | 239 | (167 | ) | 72 | 21 | (13 | ) | 8 | 449 | 51 | 500 | 70 | |||||||||||||||||
Net income (loss) attributable to H World Group Limited | 27 | (164 | ) | (137 | ) | (298 | ) | (52 | ) | (350 | ) | (731 | ) | 14 | (717 | ) | (101 | ) | |||||||||||
Interest income | (25 | ) | (0 | ) | (25 | ) | (19 | ) | (0 | ) | (19 | ) | (23 | ) | (0 | ) | (23 | ) | (3 | ) | |||||||||
Interest expense | 72 | 29 | 101 | 57 | 33 | 90 | 60 | 33 | 93 | 13 | |||||||||||||||||||
Income tax expense | 29 | (42 | ) | (13 | ) | (287 | ) | (12 | ) | (299 | ) | 446 | (12 | ) | 434 | 61 | |||||||||||||
Depreciation and amortization | 306 | 62 | 368 | 304 | 61 | 365 | 303 | 59 | 362 | 51 | |||||||||||||||||||
EBITDA (non-GAAP) | 409 | (115 | ) | 294 | (243 | ) | 30 | (213 | ) | 55 | 94 | 149 | 21 | ||||||||||||||||
Share-based Compensation | 31 | - | 31 | 26 | - | 26 | 29 | - | 29 | 4 | |||||||||||||||||||
Unrealized (gains) losses from fair value changes of equity securities | 60 | - | 60 | 240 | - | 240 | 313 | - | 313 | 44 | |||||||||||||||||||
Adjusted EBITDA (non-GAAP) | 500 | (115 | ) | 385 | 23 | 30 | 53 | 397 | 94 | 491 | 69 | ||||||||||||||||||
(1) The Company presents segment information after elimination of intercompany transactions. |
Operating Results: Legacy-Huazhu(1)
Number of hotels | Number of rooms | |||||||
Opened in Q3 2022 | Closed (2) in Q3 2022 | Net added in Q3 2022 | As of September 30, 2022 (3) | As of September 30, 2022 | ||||
Leased and owned hotels | 4 | (19 | ) | (15 | ) | 631 | 90,034 | |
Manachised and franchised hotels | 425 | (185 | ) | 240 | 7,645 | 682,193 | ||
Total | 429 | (204 | ) | 225 | 8,276 | 772,227 | ||
(1) Legacy-Huazhu refers to H World and its subsidiaries, excluding DH. (2) The reasons for hotel closures mainly included non-compliance with our brand standards, operating losses, and property-related issues. In Q3 2022, we temporarily closed 14 hotels for brand upgrade and business model change purposes. (3) As of September 30, 2022, 558 hotels were requisitioned by governmental authorities. |
As of September 30, 2022 | |||
Number of hotels | Unopened hotels in pipeline | ||
Economy hotels | 4,898 | 950 | |
Leased and owned hotels | 363 | 1 | |
Manachised and franchised hotels | 4,535 | 949 | |
Midscale and upscale hotels | 3,378 | 1,324 | |
Leased and owned hotels | 268 | 16 | |
Manachised and franchised hotels | 3,110 | 1,308 | |
Total | 8,276 | 2,274 |
Operational hotels excluding hotels under requisition(4) | ||||||||
For the quarter ended | ||||||||
September 30, | June 30, | September 30, | yoy | |||||
2021 | 2022 | 2022 | change | |||||
Average daily room rate (in RMB) | ||||||||
Leased and owned hotels | 296 | 243 | 294 | -0.6 | % | |||
Manachised and franchised hotels | 238 | 215 | 248 | 4.3 | % | |||
Blended | 246 | 218 | 254 | 3.1 | % | |||
Occupancy Rate (as a percentage) | ||||||||
Leased and owned hotels | 69.7 | % | 62.9 | % | 73.1 | % | +3.4 p.p. | |
Manachised and franchised hotels | 72.2 | % | 64.9 | % | 76.4 | % | +4.2 p.p. | |
Blended | 71.9 | % | 64.6 | % | 76.0 | % | +4.2 p.p. | |
RevPAR (in RMB) | ||||||||
Leased and owned hotels | 206 | 153 | 215 | 4.2 | % | |||
Manachised and franchised hotels | 172 | 139 | 190 | 10.4 | % | |||
Blended | 177 | 141 | 193 | 9.1 | % |
For the quarter ended | ||||||
September 30, | September 30, | yoy | ||||
2019 | 2022 | change | ||||
Average daily room rate (in RMB) | ||||||
Leased and owned hotels | 288 | 294 | 2.1 | % | ||
Manachised and franchised hotels | 235 | 248 | 5.5 | % | ||
Blended | 245 | 254 | 3.4 | % | ||
Occupancy Rate (as a percentage) | ||||||
Leased and owned hotels | 90.0 | % | 73.1 | % | -16.9 p.p. | |
Manachised and franchised hotels | 87.2 | % | 76.4 | % | -10.8 p.p. | |
Blended | 87.7 | % | 76.0 | % | -11.7 p.p. | |
RevPAR (in RMB) | ||||||
Leased and owned hotels | 259 | 215 | -17.1 | % | ||
Manachised and franchised hotels | 205 | 190 | -7.5 | % | ||
Blended | 215 | 193 | -10.3 | % |
(4) If including hotels under requisition, RevPAR in Q3 2022 would have been
Same-hotel operational data by class | |||||||||||||||
Mature hotels in operation for more than 18 months (excluding hotels under requisition) | |||||||||||||||
Number of hotels | Same-hotel RevPAR | Same-hotel ADR | Same-hotel Occupancy | ||||||||||||
As of September 30, | For the quarter | yoy | For the quarter | yoy | For the quarter | yoy | |||||||||
ended September 30, | change | ended September 30, | change | ended September 30, | change | ||||||||||
2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | (p.p.) | |||||||
Economy hotels | 3,366 | 3,366 | 146 | 148 | 1.4 | % | 189 | 188 | -0.7 | % | 77.0 | % | 78.6 | % | +1.6 |
Leased and owned hotels | 363 | 363 | 158 | 164 | 3.7 | % | 215 | 211 | -1.8 | % | 73.5 | % | 77.6 | % | +4.1 |
Manachised and franchised hotels | 3,003 | 3,003 | 143 | 145 | 1.0 | % | 185 | 184 | -0.5 | % | 77.6 | % | 78.7 | % | +1.1 |
Midscale and upscale hotels | 2,122 | 2,122 | 228 | 242 | 6.2 | % | 324 | 322 | -0.5 | % | 70.3 | % | 75.0 | % | +4.7 |
Leased and owned hotels | 233 | 233 | 261 | 273 | 4.6 | % | 398 | 389 | -2.4 | % | 65.5 | % | 70.3 | % | +4.7 |
Manachised and franchised hotels | 1,889 | 1,889 | 221 | 236 | 6.6 | % | 311 | 311 | 0.0 | % | 71.2 | % | 75.8 | % | +4.7 |
Total | 5,488 | 5,488 | 183 | 190 | 3.9 | % | 248 | 248 | -0.2 | % | 73.9 | % | 76.9 | % | +3.0 |
Number of hotels | Same-hotel RevPAR | Same-hotel ADR | Same-hotel Occupancy | ||||||||||||
As of September 30, | For the quarter | yoy | For the quarter | yoy | For the quarter | yoy | |||||||||
ended September 30, | change | ended September 30, | change | ended September 30, | change | ||||||||||
2019 | 2022 | 2019 | 2022 | 2019 | 2022 | 2019 | 2022 | (p.p.) | |||||||
Economy hotels | 2,057 | 2,057 | 189 | 147 | -22.5 | % | 203 | 187 | -7.5 | % | 93.5 | % | 78.4 | % | -15.2 |
Leased and owned hotels | 346 | 346 | 211 | 161 | -23.5 | % | 226 | 208 | -7.9 | % | 93.4 | % | 77.5 | % | -15.9 |
Manachised and franchised hotels | 1,711 | 1,711 | 184 | 143 | -22.1 | % | 196 | 182 | -7.3 | % | 93.5 | % | 78.6 | % | -14.9 |
Midscale and upscale hotels | 994 | 994 | 295 | 234 | -20.7 | % | 341 | 319 | -6.3 | % | 86.7 | % | 73.4 | % | -13.2 |
Leased and owned hotels | 181 | 181 | 354 | 251 | -29.2 | % | 405 | 362 | -10.5 | % | 87.5 | % | 69.2 | % | -18.2 |
Manachised and franchised hotels | 813 | 813 | 277 | 229 | -17.3 | % | 321 | 307 | -4.3 | % | 86.4 | % | 74.7 | % | -11.7 |
Total | 3,051 | 3,051 | 230 | 180 | -21.6 | % | 254 | 236 | -6.9 | % | 90.9 | % | 76.5 | % | -14.4 |
Operating Results: Legacy-DH(5)
Number of hotels | Number of rooms | Unopened hotels in pipeline | ||||||
Opened in Q3 2022 | Closed in Q3 2022 | Net added in Q3 2022 | As of September 30, 2022(6) | | As of September 30,2022 | | As of September 30,2022 | |
Leased hotels | - | - | - | 79 | 14,939 | 27 | ||
Manachised and franchised hotels | 1 | - | 1 | 47 | 10,323 | 12 | ||
Total | 1 | - | 1 | 126 | 25,262 | 39 | ||
(5) Legacy-DH refers to DH. (6) As of September 30, 2022, a total of 4 hotels were temporarily closed. 1 hotel was closed for renovation and 1 hotel was closed due to flood damage. Additionally, 1 hotel was temporarily closed due to extensive hotel refurbishment, and 1 hotel was temporarily closed due to seasonal break . |
For the quarter ended | ||||||||
September 30, | June 30, | September 30, | yoy | |||||
2021 | 2022 | 2022 | change | |||||
Average daily room rate (in EUR) | ||||||||
Leased hotels | 94.3 | 112.6 | 112.9 | 19.7 | % | |||
Manachised and franchised hotels | 104.5 | 106.7 | 115.6 | 10.6 | % | |||
Blended | 98.6 | 110.4 | 113.9 | 15.5 | % | |||
Occupancy rate (as a percentage) | ||||||||
Leased hotels | 48.0 | % | 61.2 | % | 67.4 | % | +19.5 p.p. | |
Managed and franchised hotels | 49.4 | % | 57.9 | % | 64.1 | % | +14.7 p.p. | |
Blended | 48.6 | % | 59.8 | % | 66.1 | % | +17.5 p.p. | |
RevPAR (in EUR) | ||||||||
Leased hotels | 45.3 | 68.9 | 76.1 | 68.2 | % | |||
Managed and franchised hotels | 51.6 | 61.8 | 74.1 | 43.5 | % | |||
Blended | 47.9 | 66.0 | 75.3 | 57.2 | % |
Hotel Portfolio by Brand
As of September 30, 2022 | |||
Hotels | Rooms | Unopened hotels | |
in operation | in pipeline | ||
Economy hotels | 4,913 | 386,911 | 964 |
HanTing Hotel | 3,207 | 285,313 | 603 |
Hi Inn | 460 | 24,128 | 127 |
Ni Hao Hotel | 140 | 10,074 | 192 |
Elan Hotel | 868 | 42,810 | - |
Ibis Hotel | 223 | 22,876 | 28 |
Zleep Hotels | 15 | 1,710 | 14 |
Midscale hotels | 2,816 | 308,164 | 1,001 |
Ibis Styles Hotel | 85 | 8,864 | 18 |
Starway Hotel | 565 | 46,492 | 212 |
JI Hotel | 1,629 | 192,872 | 534 |
Orange Hotel | 505 | 54,822 | 229 |
CitiGO Hotel | 32 | 5,114 | 8 |
Upper midscale hotels | 525 | 75,500 | 263 |
Crystal Orange Hotel | 161 | 21,314 | 53 |
Manxin Hotel | 111 | 10,443 | 52 |
Madison Hotel | 50 | 7,276 | 62 |
Mercure Hotel | 133 | 22,250 | 54 |
Novotel Hotel | 17 | 4,424 | 18 |
IntercityHotel(7) | 53 | 9,793 | 24 |
Upscale hotels | 124 | 21,223 | 76 |
Jaz in the City | 3 | 587 | 1 |
Joya Hotel | 8 | 1,368 | 1 |
Blossom House | 43 | 2,055 | 52 |
Grand Mercure Hotel | 8 | 1,897 | 5 |
Steigenberger Hotels & Resorts(8) | 53 | 13,754 | 10 |
MAXX (9) | 9 | 1,562 | 7 |
Luxury hotels | 15 | 2,326 | 4 |
Steigenberger Icon(10) | 9 | 1,847 | 1 |
Song Hotels | 6 | 479 | 3 |
Others | 9 | 3,365 | 5 |
Other hotels(11) | 9 | 3,365 | 5 |
Total | 8,402 | 797,489 | 2,313 |
(7) As of September 30, 2022, 3 operational hotels and 10 pipeline hotels of IntercityHotel were in China.
(8) As of September 30, 2022, 11 operational hotels and 3 pipeline hotels of Steigenberger Hotels & Resorts were in China.
(9) As of September 30, 2022, 3 operational hotels and 7 pipeline hotels of MAXX were in China.
(10) As of September 30, 2022, 3 operational hotels of Steigenberger Icon were in China.
(11) Other hotels include other partner hotels and other hotel brands in Yongle Huazhu Hotel & Resort Group (excluding Steigenberger Hotels & Resorts and Blossom House).
__________________________
1 Hotel turnover refers to total transaction value of room and non-room revenue from H World hotels (i.e., leased and operated, manachised and franchised hotels).
2 The conversion of Renminbi (“RMB”) into United States dollars (“US$”) is based on the exchange rate of US
3 The conversion of Renminbi (“RMB”) into United States dollars (“US$”) is based on the exchange rate of US
Contact Information
Investor Relations
Tel: +86 (21) 6195 9561
Email: ir@hworld.com
https://ir.hworld.com
FAQ
What were H World Group's revenue and earnings for Q3 2022?
How did H World Group's Legacy-DH segment perform in Q3 2022?
What is H World Group's revenue guidance for Q4 2022?
What challenges does H World Group face in Q4 2022?