XML 105 R87.htm IDEA: XBRL DOCUMENT v3.25.1
SEGMENT - Segment information (Details)
€ in Millions, ¥ in Millions, $ in Millions
12 Months Ended
Dec. 31, 2024
CNY (¥)
Dec. 31, 2024
USD ($)
Dec. 31, 2024
EUR (€)
Dec. 31, 2023
CNY (¥)
Dec. 31, 2022
CNY (¥)
SEGMENT          
Total revenues ¥ 23,891 $ 3,274 € 750 ¥ 21,882 ¥ 13,862
Adjusted EBITDA 6,820     6,268 1,178
Interest income 210 29   248 87
Interest expense (318) (44)   (385) (409)
Income tax expense (1,662) (228)   (1,204) (207)
Depreciation and amortization (1,332) (183)   (1,414) (1,456)
Share-based compensation (322) (44)   (143) (87)
(Loss) gain from fair value changes of equity securities (66) (9)   109 (359)
Foreign exchange (loss) gain, net (272) (37)   90 (641)
Gain (loss) on disposal of investments (10)     516 73
Net (loss) income attributable to H World Group Limited 3,048 418   4,085 (1,821)
Leased and owned hotels          
SEGMENT          
Total revenues 13,843 1,897   13,796 9,148
Manachised and franchised hotel revenues          
SEGMENT          
Total revenues 9,498 1,301   7,694 4,405
Others          
SEGMENT          
Total revenues 550 $ 76   392 309
Elimination          
SEGMENT          
Total revenues (19)     (27) (11)
Adjusted EBITDA 0     (1) (3)
Elimination | Leased and owned hotels          
SEGMENT          
Total revenues       (12)  
Elimination | Manachised and franchised hotel revenues          
SEGMENT          
Total revenues (13)     (9) (5)
Elimination | Others          
SEGMENT          
Total revenues (6)     (6) (6)
Legacy Huazhu | Operating Segments          
SEGMENT          
Total revenues 19,029     17,444 10,661
Adjusted hotel operating costs (9,888)     (9,419) (7,958)
Adjusted selling and marketing expenses (723)     (641) (331)
Adjusted general and administrative expenses (1,573)     (1,405) (1,184)
Other segment items (primarily include other operating income, net) (129)     (206) (85)
Adjusted EBITDA 6,974     6,185 1,273
Legacy Huazhu | Operating Segments | Leased and owned hotels          
SEGMENT          
Total revenues 9,146     9,522 6,062
Legacy Huazhu | Operating Segments | Manachised and franchised hotel revenues          
SEGMENT          
Total revenues 9,385     7,596 4,324
Legacy Huazhu | Operating Segments | Others          
SEGMENT          
Total revenues 498     326 275
Legacy DH | Operating Segments          
SEGMENT          
Total revenues 4,881     4,465 3,212
Adjusted hotel operating costs (4,125)     (3,569) (2,857)
Adjusted selling and marketing expenses (451)     (429) (277)
Adjusted general and administrative expenses (575)     (505) (401)
Other segment items (primarily include other operating income, net) (116)     (122) (231)
Adjusted EBITDA (154)     84 (92)
Legacy DH | Operating Segments | Leased and owned hotels          
SEGMENT          
Total revenues 4,697     4,286 3,086
Legacy DH | Operating Segments | Manachised and franchised hotel revenues          
SEGMENT          
Total revenues 126     107 86
Legacy DH | Operating Segments | Others          
SEGMENT          
Total revenues ¥ 58     ¥ 72 ¥ 40