H World Group LtdHTHT
Market cap
P/E ratio
| Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 | |
| Cash and cash equivalents | 124 | 72 | 66 | 130 | 191 | 466 | 534 | 620 | 465 | 1,077 | 803 | 520 | 978 | 1,024 |
| Restricted cash | - | - | - | - | - | - | 74 | 91 | 1,546 | 10 | 4 | 218 | 108 | 7 |
| Short-Term Investments | - | 1 | - | - | 82 | - | - | - | - | - | - | - | 308 | 494 |
| Accounts receivable, net | 6 | 8 | 12 | 14 | 15 | 20 | 25 | 28 | 31 | 62 | 82 | 161 | 106 | 112 |
| Loan receivables - current, net | - | - | - | - | - | - | - | - | - | - | - | 19 | 26 | 16 |
| Other Receivables, Net, Current | - | - | - | - | - | - | - | - | - | - | - | - | 30 | 41 |
| Inventories | 5 | 6 | 6 | 5 | 4 | 3 | 4 | 6 | 8 | 14 | 14 | 10 | 8 | 8 |
| Other Assets, Current | 9 | 13 | 19 | 26 | 26 | 30 | 51 | 78 | 100 | 140 | 133 | 117 | 134 | 108 |
| Total current assets | 187 | 160 | 172 | 257 | 457 | 601 | 885 | 1,014 | 2,622 | 1,975 | 1,499 | 1,330 | 1,698 | 1,810 |
| Property and equipment, net | 333 | 474 | 600 | 630 | 588 | 534 | 695 | 730 | 841 | 1,024 | 1,107 | 984 | 859 | 778 |
| Intangible assets, net | 11 | 16 | 17 | 17 | 22 | 49 | 253 | 267 | 239 | 911 | 845 | 765 | 744 | 654 |
| Operating lease right-of-use assets | - | - | - | - | - | - | - | - | 2,998 | 4,441 | 4,698 | 4,200 | 3,614 | 3,424 |
| Finance lease right-of-use assets | - | - | - | - | - | - | - | - | - | 313 | 351 | 297 | 306 | 311 |
| Land use rights, net | - | - | - | - | - | - | - | 32 | 31 | 33 | 32 | 29 | 25 | 24 |
| Long-Term Investments | - | 5 | 15 | 37 | 55 | 153 | 363 | 895 | 277 | 295 | 308 | 282 | 361 | 317 |
| Goodwill | 7 | 10 | 11 | 10 | 17 | 25 | 348 | 383 | 382 | 764 | 805 | 753 | 749 | 715 |
| Amounts due from related parties | - | - | - | - | - | - | - | - | - | - | - | - | 3 | 7 |
| Loan receivables, net | - | - | - | - | - | - | - | - | - | - | - | 18 | 23 | 26 |
| Other assets, net | 16 | 21 | 30 | 32 | 30 | 29 | 56 | 69 | 102 | 114 | 131 | 101 | 93 | 94 |
| Deferred income tax assets | - | - | - | - | - | - | - | - | - | 94 | 136 | 158 | 147 | 144 |
| Assets held for sale | - | - | - | - | - | - | - | - | - | - | - | - | 326 | 266 |
| Total assets | 560 | 695 | 857 | 997 | 1,188 | 1,439 | 2,679 | 3,490 | 7,611 | 9,985 | 9,927 | 8,918 | 8,948 | 8,570 |
| Short-Term Debt | - | - | - | - | 50 | 43 | 20 | 138 | 1,220 | 175 | 978 | 477 | 570 | 120 |
| Accounts payable | 66 | 100 | 112 | 103 | 90 | 84 | 118 | 129 | 169 | 190 | 152 | 170 | 143 | 135 |
| Other Liabilities, Current | - | - | - | - | - | - | - | - | - | - | - | - | 11 | 10 |
| Salary and welfare payables | 13 | 19 | 24 | 30 | 33 | 40 | 66 | 76 | 71 | 81 | 93 | 95 | 150 | 165 |
| Deferred revenue | - | - | - | - | - | - | - | 146 | 169 | 195 | 214 | 190 | 231 | 250 |
| Operating Lease, Liability, Current | - | - | - | - | - | - | - | - | 443 | 522 | 569 | 547 | 508 | 478 |
| Finance Lease, Liability, Current | - | - | - | - | - | - | - | - | - | 5 | 6 | 6 | 6 | 7 |
| Accrued expenses and other current liabilities | 23 | 30 | 41 | 50 | 89 | 129 | 194 | 233 | 267 | 374 | 288 | 339 | 459 | 549 |
| Dividends payable | - | - | - | - | 43 | - | - | 96 | 97 | - | - | - | 294 | - |
| Income tax payable | 2 | 4 | 4 | 10 | 16 | 22 | 34 | 39 | 33 | 52 | 66 | 72 | 78 | 111 |
| Total current liabilities | 126 | 185 | 232 | 277 | 431 | 427 | 565 | 868 | 2,483 | 1,614 | 2,397 | 1,906 | 2,450 | 1,825 |
| Long-term debt | - | - | - | - | - | - | 756 | 1,282 | 1,161 | 1,664 | 559 | 962 | 179 | 623 |
| Operating Lease, Liability, Noncurrent | - | - | - | - | - | - | - | - | 2,657 | 4,145 | 4,396 | 4,007 | 3,411 | 3,238 |
| Finance Lease, Liability, Noncurrent | - | - | - | - | - | - | - | - | - | 383 | 421 | 364 | 380 | 390 |
| Deferred revenue | - | - | - | - | - | - | - | 67 | 80 | 101 | 123 | 120 | 151 | 185 |
| Other long-term liabilities | 10 | 15 | 24 | 35 | 43 | 47 | 58 | 66 | 81 | 118 | 142 | 142 | 157 | 201 |
| Retirement benefit obligations | - | - | - | - | - | - | - | - | - | 27 | 23 | 16 | 18 | 15 |
| Deferred income tax liabilities | - | - | - | - | - | - | - | - | - | 181 | 134 | 124 | 119 | 126 |
| Liabilities held for sale | - | - | - | - | - | - | - | - | - | - | - | - | 358 | 286 |
| Total liabilities | 202 | 295 | 389 | 478 | 657 | 659 | 1,683 | 2,571 | 6,533 | 8,233 | 8,195 | 7,641 | 7,223 | 6,889 |
| Common Stock, Value, Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - |
| Treasury shares (51,346,180 and 21,178,090 shares as of December 31, 2023 and 2024, respectively) | - | - | - | - | - | 15 | 16 | 16 | 15 | 16 | 17 | 64 | 128 | 38 |
| Additional paid-in capital | 350 | 360 | 382 | 384 | 381 | 533 | 557 | 540 | 551 | 1,503 | 1,563 | 1,470 | 1,671 | 1,318 |
| Retained earnings | 14 | 42 | 89 | 137 | 156 | 261 | 423 | 380 | 532 | 230 | 163 | -174 | 112 | 336 |
| Accumulated other comprehensive income | -6 | -6 | -7 | -2 | 9 | -1 | 26 | -6 | -7 | 19 | 6 | 34 | 54 | 52 |
| Total H World Group Limited shareholders' equity | 357 | 396 | 465 | 518 | 530 | 778 | 990 | 898 | 1,061 | 1,736 | 1,715 | 1,266 | 1,709 | 1,668 |
| Noncontrolling interest | 2 | 4 | 2 | 0 | 2 | 2 | 5 | 21 | 17 | 16 | 17 | 11 | 16 | 13 |
| Total equity | 358 | 400 | 467 | 519 | 531 | 780 | 995 | 919 | 1,078 | 1,752 | 1,732 | 1,277 | 1,725 | 1,681 |
| Total liabilities and equity | 560 | 695 | 857 | 997 | 1,188 | 1,439 | 2,679 | 3,490 | 7,611 | 9,985 | 9,927 | 8,918 | 8,948 | 8,570 |