XML 42 R24.htm IDEA: XBRL DOCUMENT
v3.24.1.u1

SEGMENT | 12 Months Ended
--- | ---
Dec. 31, 2023
SEGMENT |
SEGMENT | 16. SEGMENT The Group’s chief operating decision maker (“CODM”) has been identified as the chief executive officer. The Group has two operating segments which are legacy Huazhu and legacy DH according to the way management intends to evaluate results and allocate resources within the Group. In identifying its reportable segments, the Group assesses nature of operating segments and evaluates the operating results of each reporting segments. Both operating segments meet the quantitative thresholds and should be considered as two reportable segments. The Group has changed the segment profit measure from EBITDA to adjusted EBITDA starting from the second quarter of 2023 as the CODM used adjusted EBITDA to evaluate the performance of each segment. Adjusted EBITDA has also been presented for the disclosure for prior period as the segment profit. The following table provides a summary of the Group’s operating segment results for the years ended December 31, 2021, 2022 and 2023. ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | Years Ended December 31,
​ | ​ | 2021 | ​ | 2022 | ​ | 2023
​ |  | Legacy Huazhu |  | Legacy DH |  | Elimination |  | Total |  | Legacy Huazhu |  | Legacy DH |  | Elimination |  | Total |  | Legacy Huazhu |  | Legacy DH |  | Elimination |  | Total
Total revenues |  | 11,247 |  | 1,539 |  | (1) | ​ | 12,785 |  | 10,661 |  | 3,212 |  | (11) | ​ | 13,862 |  | 17,444 |  | 4,465 |  | (27) | ​ | 21,882
Adjusted EBITDA | ​ | 2,032 | ​ | (461) | ​ | (0) | ​ | 1,571 | ​ | 725 | ​ | (112) | ​ | (3) | ​ | 610 | ​ | 6,772 | ​ | 103 | ​ | (1) | ​ | 6,874
Interest income |  | — |  | — | ​ | — | ​ | 89 |  | — |  | — |  | — | ​ | 87 |  | — |  | — | ​ | — | ​ | 248
Interest expense |  | — |  | — | ​ | — | ​ | 405 |  | — |  | — |  | — | ​ | 409 |  | — |  | — | ​ | — | ​ | 385
Income tax expense (benefit) |  | — |  | — | ​ | — | ​ | 12 |  | — |  | — |  | — | ​ | 207 |  | — |  | — | ​ | — | ​ | 1,204
Depreciation and amortization |  | — |  | — | ​ | — | ​ | 1,503 |  | — |  | — |  | — | ​ | 1,456 |  | — |  | — | ​ | — | ​ | 1,414
Share-based compensation |  | — | ​ | — |  | — | ​ | 109 |  | — |  | — | ​ | — | ​ | 87 |  | — |  | — | ​ | — | ​ | 143
(Gain)loss from fair value changes of equity securities | ​ | — | ​ | — | ​ | — | ​ | 96 | ​ | — | ​ | — | ​ | — | ​ | 359 | ​ | — | ​ | — | ​ | — | ​ | (109)
Net (loss) income attributable to H World Group Limited |  | — | ​ | — | ​ | — | ​ | (465) | ​ | — | ​ | — | ​ | — | ​ | (1,821) | ​ | — | ​ | — | ​ | — | ​ | 4,085
​ The following table presents total assets for operating segments, reconciled to consolidated amounts: ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | As of December 31,
​ | ​ | 2022 | ​ | 2023
​ |  | Legacy Huazhu |  | Legacy DH |  | Total |  | Legacy Huazhu |  | Legacy DH |  | Total
Total assets |  | 43,729 |  | 17,778 |  | 61,507 |  | 44,285 | ​ | 19,247 | ​ | 63,532
​ The following tables represent revenues and property and equipment, net, intangible assets, net, right-of-use assets, land use rights, net and goodwill by geographical region. Revenues: ​
​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | Years Ended December 31,
​ |  | 2021 | ​ | 2022 |  | 2023
China |  | 11,231 | ​ | 10,637 |  | 17,393
Germany |  | 1,263 | ​ | 2,458 |  | 3,324
All others |  | 291 | ​ | 767 |  | 1,165
Total |  | 12,785 | ​ | 13,862 |  | 21,882
​ Property and equipment, net, intangible assets, net, right-of-use assets, land use rights, net and goodwill: ​
​ | ​ | ​ | ​ | ​
​ | ​ | As of December 31,
​ |  | 2022 |  | 2023
China |  | 31,684 |  | 28,762
Germany |  | 13,501 |  | 12,504
All others |  | 3,288 |  | 3,439
Total |  | 48,473 |  | 44,705
​ Other than China and Germany, there were no countries that individually represented more than 10% of the total revenue for the years ended December 31, 2021, 2022 and 2023, and 10% of the above long lived assets as of December 31, 2022 and 2023.

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for reporting segments including data and tables. Reportable segments include those that meet any of the following quantitative thresholds a) it's reported revenue, including sales to external customers and intersegment sales or transfers is 10 percent or more of the combined revenue, internal and external, of all operating segments b) the absolute amount of its reported profit or loss is 10 percent or more of the greater, in absolute amount of 1) the combined reported profit of all operating segments that did not report a loss or 2) the combined reported loss of all operating segments that did report a loss c) its assets are 10 percent or more of the combined assets of all operating segments. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org//1943274/2147482810/280-10-50-22 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 15 -Publisher FASB -URI https://asc.fasb.org//1943274/2147482810/280-10-50-15 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 31 -Publisher FASB -URI https://asc.fasb.org//1943274/2147482810/280-10-50-31 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org//1943274/2147482810/280-10-50-32 Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 42 -Publisher FASB -URI https://asc.fasb.org//1943274/2147482810/280-10-50-42 Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org//1943274/2147482810/280-10-50-32 Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 40 -Publisher FASB -URI https://asc.fasb.org//1943274/2147482810/280-10-50-40 Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org//280/tableOfContent Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 26 -Publisher FASB -URI https://asc.fasb.org//1943274/2147482810/280-10-50-26 Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 34 -Publisher FASB -URI https://asc.fasb.org//1943274/2147482810/280-10-50-34 Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 41 -Publisher FASB -URI https://asc.fasb.org//1943274/2147482810/280-10-50-41 Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 21 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org//1943274/2147482810/280-10-50-21 Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 21 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org//1943274/2147482810/280-10-50-21 Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org//1943274/2147482810/280-10-50-32 + Details
Name: | us-gaap_SegmentReportingDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration