XML 33 R15.htm IDEA: XBRL DOCUMENT
v3.25.1

GOODWILL | 12 Months Ended
--- | ---
Dec. 31, 2024
GOODWILL. |
GOODWILL | 7.GOODWILL The changes in the carrying amount of goodwill for the years ended December 31, 2023 and 2024 were as follows: ​
​ | ​ | ​ | ​ | ​ | ​ | ​
​ |  | Legacy Huazhu |  | Legacy DH |  | Total
Balance at January 1, 2023 |  | ​ |  | ​ |  | ​
Goodwill | ​ | 3,036 | ​ | 2,570 | ​ | 5,606
Accumulated impairment loss |  | (4) |  | (407) |  | (411)
​ | ​ | 3,032 | ​ | 2,163 | ​ | 5,195
Impairment loss recognized during the year | ​ | — | ​ | (4) | ​ | (4)
Net foreign exchange-goodwill | ​ | — | ​ | 151 | ​ | 151
Net foreign exchange-impairment loss | ​ | — | ​ | (24) | ​ | (24)
Balance at December 31, 2023 | ​ | ​ | ​ | ​ | ​ | ​
Goodwill | ​ | 3,036 | ​ | 2,721 | ​ | 5,757
Accumulated impairment loss | ​ | (4) | ​ | (435) | ​ | (439)
​ | ​ | 3,032 | ​ | 2,286 | ​ | 5,318
Net foreign exchange-goodwill | ​ | — | ​ | (115) | ​ | (115)
Net foreign exchange-impairment loss | ​ | — | ​ | 18 | ​ | 18
Balance at December 31, 2024 | ​ | ​ | ​ | ​ | ​ | ​
Goodwill | ​ | 3,036 | ​ | 2,606 | ​ | 5,642
Accumulated impairment loss | ​ | (4) | ​ | (417) | ​ | (421)
​ | ​ | 3,032 | ​ | 2,189 | ​ | 5,221
​ As of December 31, 2023 and 2024, the estimated fair value of legacy Huazhu exceeded over 100% of its carrying value. As of December 31, 2023 and 2024, the estimated fair value of legacy DH exceeded its carrying value by approximately RMB490 and RMB794, which accounted for 17% and 36%of its carrying value, respectively. A 5% decline in the underlying projected cash flows or increase in the discount rate could not result in an impairment loss in 2023 and 2024.

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

X
- Definition The entire disclosure for goodwill. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Section 55 -Paragraph 24 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482548/350-20-55-24 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482573/350-20-50-2 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482573/350-20-50-1 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 350 -SubTopic 20 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/350-20/tableOfContent + Details
Name: | us-gaap_GoodwillDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration