Total revenues increased 11.9% to RMB 1.47 billion for the fourth quarter of 2012 and increased 45.7% to RMB 5.770 billion for the full year 2012, which was within the higher end of the guidance range of RMB 5.715 billion to RMB 5.810 billion.
Home Inns & Hotels Management Inc. (NASDAQ: HMIN), a leading economy hotel chain in China, today announced its unaudited financial results for the fourth quarter and full year ended December 31, 2012.
Home Inns Group acquired Motel 168 and has consolidated Motel 168's operating and financial results since October 1, 2011. Consolidated group numbers are presented in this earnings release unless specifically noted. For the purpose of providing more context and comprehensive information to investors, Home Inns Group separately presents key financial data excluding Motel 168 in this earnings release in Appendix 1.
Fourth Quarter and Full Year 2012 Financial Highlights
|
Key Financial Results |
||||||
|
(RMB Million except RMB per ADS) |
4Q12 |
4Q11 |
V% |
FY12 |
FY11 |
V% |
|
Total Revenues |
1,465.7 |
1,309.9 |
11.9% |
5,769.7 |
3,959.7 |
45.7% |
|
Income from Operations |
36.3 |
33.2 |
9.3% |
273.7 |
297.4 |
-8.0% |
|
Adj. Income from Operations* |
79.2 |
78.5 |
0.9% |
464.1 |
457.3 |
1.5% |
|
Net Income/Loss |
6.3 |
32.7 |
-80.7% |
-26.8 |
351.5 |
-107.6% |
|
Adj. Net Income/Loss* |
80.6 |
36.6 |
120.2% |
300.3 |
326.1 |
-7.9% |
|
EBITDA* |
188.2 |
229.2 |
-17.9% |
849.5 |
949.0 |
-10.5% |
|
Adj. EBITDA* |
260.5 |
227.4 |
14.6% |
1,133.4 |
900.2 |
25.9% |
|
Diluted Earnings/Losses per ADS |
0.14 |
-0.12 |
F |
-0.59 |
2.51 |
UF |
|
Adj. Diluted Earnings/Losses per ADS* |
1.74 |
0.73 |
F |
6.62 |
6.92 |
UF |
|
Note: Consolidation of Motel 168 financial results started October 1, 2011 impacting comparability of full year results |
||||||
|
*Indicates non-GAAP financial measures which exclude any applicable non-recurring items or items not directly impacting underlying business operations, mainly, share-based compensation expenses, acquisition and integration expenses, amortization on up-front fees of acquisition term loans and gain or loss on change in fair value of convertible notes. (see commentary at the end of this earnings release for further details) |
||||||
Fourth Quarter and Full Year 2012 Operational Highlights
|
Hotels in Operations |
Openings |
Closures |
||||||
|
As of December 31, 2012 |
Group |
Home Inns |
Motel 168 |
Yitel |
4Q12 |
FY12 |
4Q12 |
FY12 |
|
Total number of Hotels |
1,772 |
1,431 |
334 |
7 |
96 |
366 |
6 |
20 |
|
Leased-and-Operated |
803 |
646 |
151 |
6 |
33 |
109 |
1 |
5 |
|
Franchised-and-Managed |
969 |
785 |
183 |
1 |
63 |
257 |
5 |
15 |
|
Contracted or under Construction |
241 |
211 |
26 |
4 |
||||
|
Leased-and-Operated |
71 |
56 |
13 |
2 |
||||
|
Franchised-and-Managed |
170 |
155 |
13 |
2 |
||||
Operating Metrics
|
4Q2012 |
3Q2012 |
4Q2011 |
FY2012 |
FY2011 |
|
|
Occupancy Rate |
83.8% |
90.3% |
84.2% |
86.1% |
88.8% |
|
Average Daily rate (ADR, RMB) |
165 |
174 |
168 |
168 |
172 |
|
Revenue per Available Room (RevPAR, RMB) |
138 |
157 |
141 |
144 |
152 |
"Given sustained market challenges and increasing competition, we are reasonably pleased with our overall performance," said Mr. David Sun, the Company's chief executive officer. "We met our annual revenue expectations and exceeded our target for new hotel openings. Performance of mature hotels remained solid relative to market softness, the integration of Motel 168 continues to be on track, and we have finalized the Yitel brand design and financial blueprint."
"Our growth focus on low-capital-high-margin franchise-and-managed hotels is well supported by our strong brand, our well-run franchise programs and the increasing demand from our quality franchisee partners. We plan to conclude Motel 168 integration this year, and this second economy brand will then start to contribute positively to our bottom line. The impressive development trends of Yitel hotels in operations have proven concept and execution model, and we expect to scale up the Yitel portfolio accordingly," Mr. Sun continued. "Meaningful improvements may still be months ahead, and the Company is focused on sustainable profitable growth for the long run. We have built solid internal readiness including strong franchised-and-managed hotels growth momentum and continued cost control initiatives to take advantage of market recoveries when time comes and to capture long-term growth prospects of the Chinese economy."
Detailed Overview of Financial Results for Fourth Quarter and Full Year 2012
|
Total Revenues |
||||||
|
Fourth Quarter 2012 |
Full Year 2012 |
|||||
|
(RMB/USD in Millions) |
RMB |
USD |
V% |
RMB |
USD |
V% |
|
Leased-and-Operated Hotels |
1,305.0 |
209.5 |
10.5% |
5,164.8 |
829.0 |
45.1% |
|
Franchised-and-Managed Hotels |
160.7 |
25.8 |
24.8% |
604.9 |
97.1 |
51.2% |
|
Total Revenues |
1,465.7 |
235.3 |
11.9% |
5,769.7 |
926.1 |
45.7% |
|
Less: Business Taxes and related surcharges |
-90.1 |
-14.5 |
10.9% |
-353.4 |
-56.7 |
41.8% |
|
Net Revenues |
1,375.5 |
220.8 |
12.0% |
5,416.3 |
869.4 |
46.0% |
Total Operating Costs and Expenses / Total Operating Income
|
Fourth Quarter 2012 |
||||||||||||
|
Share-Based |
Integration |
Adjusted |
||||||||||
|
(RMB/USD in Millions |
GAAP Results |
Compensation |
Costs |
Non-GAAP Results |
||||||||
|
Vpts - change in %pts of total revenues) |
RMB |
USD |
Vpts |
RMB |
USD |
RMB |
USD |
RMB |
USD |
Vpts |
||
|
Leased-and-Operated Hotel Costs |
1,208.8 |
194.0 |
1.0pts |
-2.0 |
-0.3 |
-19.9 |
-3.2 |
1,186.9 |
190.5 |
0.8pts |
||
|
Franchised-and-Managed Hotel Personnel Costs |
24.6 |
3.9 |
0.1pts |
-2.5 |
-0.4 |
- |
- |
22.1 |
3.5 |
0.1pts |
||
|
Sales and Marketing Expenses |
24.8 |
4.0 |
0.2pts |
-0.4 |
-0.1 |
- |
- |
24.4 |
3.9 |
0.2pts |
||
|
General and Administrative Expenses |
83.4 |
13.4 |
-1.1pts |
-17.6 |
-2.8 |
-0.6 |
-0.1 |
65.2 |
10.5 |
-0.3pts |
||
|
Total Operating Costs and Expenses |
1,341.6 |
215.3 |
0.3pts |
-22.5 |
-3.6 |
-20.5 |
-3.3 |
1,298.6 |
208.4 |
0.8pts |
||
|
Total Operating Income |
36.3 |
5.8 |
- |
-22.5 |
-3.6 |
-20.5 |
-3.3 |
79.2 |
12.7 |
-0.6pts |
||
|
Full Year 2012 |
||||||||||||
|
Share-Based |
Integration |
Adjusted |
||||||||||
|
(RMB/USD in Millions |
GAAP Results |
Compensation |
Costs |
Non-GAAP Results |
||||||||
|
Vpts - change in %pts of total revenues) |
RMB |
USD |
Vpts |
RMB |
USD |
RMB |
USD |
RMB |
USD |
Vpts |
||
|
Leased-and-Operated Hotel Costs |
4,642.0 |
745.1 |
5.7pts |
-8.2 |
-1.3 |
-83.7 |
-13.4 |
4,550.1 |
730.3 |
4.5pts |
||
|
Franchised-and-Managed Hotel Personnel Costs |
125.0 |
20.1 |
0.3pts |
-9.6 |
-1.5 |
- |
- |
115.5 |
18.5 |
0.3pts |
||
|
Sales and Marketing Expenses |
76.9 |
12.3 |
0.2pts |
-1.5 |
-0.2 |
-0.1 |
- |
75.3 |
12.1 |
0.2pts |
||
|
General and Administrative Expenses |
315.2 |
50.6 |
-3.0pts |
-74.1 |
-11.9 |
-13.2 |
-2.1 |
228.0 |
36.6 |
-1.0pts |
||
|
Total Operating Costs and Expenses |
5,159.1 |
828.1 |
3.2pts |
-93.4 |
-15.0 |
-97.0 |
-15.6 |
4,968.8 |
797.6 |
4.0pts |
||
|
Other Income |
16.6 |
2.7 |
n/a |
16.6 |
2.7 |
n/a |
||||||
|
Total Operating Income |
273.7 |
43.9 |
-2.8pts |
-93.4 |
-15.0 |
-97.0 |
-15.6 |
464.1 |
74.5 |
-3.5pts |
||
Total operating costs and expenses were RMB 1.34 billion (US$215.3 million) for the fourth quarter of 2012, representing 91.5% of total revenues for the quarter, and RMB 5.16 billion (US$ 828.1 million) for the full year of 2012, representing 89.4% of total revenues for the year. Total operating costs and expenses excluding any share-based compensation expenses and acquisition and integration costs, (non-GAAP) for the fourth quarter of 2012 were 88.6% of total revenues, compared to 87.8% in the same period a year ago, and 86.1% for the full year of 2012 compared to 82.2% for the full year of 2011.
Both year-over-year increases in total operating costs and expenses as a percentage of total revenues for the fourth quarter and the full year of 2012 were mainly due to overall soft market conditions, lack of systematic price increases and rising operating costs net of productivity benefits from general and administrative cost. The increase in this ratio for the full year was also due to a higher cost ratio from Motel 168 with one quarter of results consolidated in 2011 compared to four quarters of results consolidated in 2012.
Pre-opening cost was RMB 26.8 million (US$4.3 million) for the fourth quarter of 2012 and RMB 104.2 million (US$16.7 million) for the full year of 2012.
Income from Operations was RMB 36.3 million (US$5.8 million) for the fourth quarter of 2012 and RMB 273.7 million (US$43.9 million) for the full year of 2012. Income from operations excluding share-based compensation expenses and integration cost (non-GAAP) for the fourth quarter of 2012 was RMB 79.2 million (US$12.7 million), or 5.4% of total revenues, compared to RMB 78.5 million, or 6.0% of total revenues, in the same period of 2011. Income from operations excluding share-based compensation expenses and integration cost (non-GAAP) for 2012 was RMB 464.1 million (US$74.5 million), or 8.0% of total revenues, compared to RMB 457.3 million, or 11.5% of total revenues, in 2011.
The year-over-year decrease in income from operations as a percentage of total revenue for the fourth quarter of 2012 and full year of 2012 was mainly due to weaker operating environment, and the absence of systematic price increases to offset rising hotel operating costs including utilities and personnel related costs. Consolidation of Motel 168 for the full year of 2012 with higher cost ratio as the business was still in the process of integration also contributed to the year over year decrease in the income ratio.
Provided that the market condition improves in the future, the Company is prepared to improve profitability through pricing, higher-mix of margin-rich franchise-and-managed hotels expansion focus, further productivity gains and headquarter costs leverage.
|
EBITDA (non-GAAP) |
||||||||
|
(RMB/USD in Millions) |
Fourth Quarter 2012 |
Full Year 2012 |
||||||
|
(%Rev-% of Total Revenues) |
RMB |
USD |
%Rev |
RMB |
USD |
%Rev |
||
|
EBITDA (Non-GAAP) |
188.2 |
30.2 |
12.8% |
849.5 |
136.4 |
14.7% |
||
|
Net Foreign Exchange Gain/Loss |
-15.0 |
-2.4 |
-1.0% |
-0.2 |
-0.0 |
-0.0% |
||
|
Share-Based Compensation Expenses |
22.5 |
3.6 |
1.5% |
93.4 |
15.0 |
6.4% |
||
|
Integration Cost |
20.5 |
3.3 |
1.4% |
97.0 |
15.5 |
6.6% |
||
|
Non-Operating Income/Expenses |
-1.0 |
-0.2 |
-0.1% |
6.7 |
1.1 |
0.5% |
||
|
Gain/Loss on Fair Value Change in Convertible Notes |
45.4 |
7.3 |
3.1% |
87.1 |
14.0 |
5.9% |
||
|
Adjusted EBITDA (Non-GAAP) |
260.5 |
41.8 |
17.8% |
1,133.4 |
181.9 |
19.6% |
||
|
Consolidated Net Income Attributable to Home Inns Group's Shareholders |
||||||||
|
(RMB/USD in Millions) |
Fourth Quarter 2012 |
Full Year 2012 |
||||||
|
(%Rev-% of Total Revenues) |
RMB |
USD |
%Rev |
RMB |
USD |
%Rev |
||
|
Net Income (GAAP) |
6.3 |
1.0 |
0.4% |
-26.8 |
-4.3 |
-0.5% |
||
|
Net Foreign Exchange Gain/Loss |
-15.0 |
-2.4 |
-1.0% |
-0.2 |
-0.0 |
-0.0% |
||
|
Share-Based Compensation Expenses |
22.5 |
3.6 |
1.5% |
93.4 |
15.0 |
1.6% |
||
|
Integration Cost |
20.5 |
3.3 |
1.4% |
97.0 |
15.6 |
1.7% |
||
|
Amortization of Upfront Fees on Term Loan |
2.0 |
0.3 |
0.1% |
43.3 |
6.9 |
0.7% |
||
|
Non-Operating Income/Expenses |
-1.0 |
-0.2 |
-0.1% |
6.7 |
1.1 |
0.1% |
||
|
Gain/Loss on Fair Value Change in Convertible Notes |
45.4 |
7.3 |
3.1% |
87.1 |
14.0 |
1.5% |
||
|
Adjusted Net Income (Non-GAAP) |
80.6 |
12.9 |
5.5% |
300.3 |
48.2 |
5.2% |
||
|
Basic and Diluted Earnings Per Ordinary Share and Per ADS |
||||||||
|
Fourth Quarter 2012 |
Full Year 2012 |
|||||||
|
Ordinary Share |
ADS Share |
Ordinary Share |
ADS Share |
|||||
|
RMB |
USD |
RMB |
USD |
RMB |
USD |
RMB |
USD |
|
|
Basic |
0.07 |
0.01 |
0.14 |
0.02 |
-0.29 |
-0.05 |
-0.59 |
-0.09 |
|
Diluted |
0.07 |
0.01 |
0.14 |
0.02 |
-0.29 |
-0.05 |
-0.59 |
-0.09 |
|
Adjusted Basic (Non-GAAP) |
0.89 |
0.14 |
1.77 |
0.28 |
3.31 |
0.53 |
6.62 |
1.06 |
|
Adjusted Diluted (Non-GAAP) |
0.87 |
0.14 |
1.74 |
0.28 |
3.31 |
0.53 |
6.62 |
1.06 |
Cash Flow
Net operating cash flow for the fourth quarter of 2012 was RMB 186.8 million (US$30.0 million), compared to RMB 139.5 millionin the same period of 2011. Capitalized expenditures for the fourth quarter of 2012 were RMB 250.4 million (US$40.2 million), while related cash paid for capital expenditures during the quarter was RMB 305.6 million (US$49.0 million).
For the full year 2012, net operating cash flow was RMB 716.9 million (US$115.1 million), compared to RMB 726.1 million in 2011. Capitalized expenditures for 2012 were RMB 1.00 billion (US$160.9 million), while related cash paid for capital expenditures during the year was RMB 958.1 million (US$153.8 million).
Balance Sheet
As of December 31, 2012, Home Inns Group had cash and cash equivalents of RMB 663.2 million (US$106.4 million). Financial liabilities of RMB 1.07 billion (US$171.2 million) consisted of the outstanding balance of long-term financial liability for convertible notes (issued in December 2010) and interest swap contracts (both measured at fair value). The balance of the Company's U.S. dollar-denominated four-year term loan facility was RMB 748.0 million (US$120.1 million). The Company redeemed the outstanding convertible bonds issued in 2007 in the fourth quarter of 2012.
The Company plans to execute its future expansions with more franchised-and-managed hotels which do not require capital investments. The number of new lease-and-operated hotels openings will be reduced accordingly. With a strong underlying cash-generative hotel operations, the Company expects to improve its cash position in the near future.
Outlook for First Quarter and Full Year 2013
Home Inns Group targets to open 360 to 380 new hotels in 2013, including approximately 80 to 90 leased-and-operated hotels and 270 to 300 franchised-and-managed hotels.
Home Inns Group expects total revenues for the group for 2013 to be in the range of RMB 6,600 million (US$1,059.4 million) to RMB 6,800 million (US$1,091.5 million), representing a growth of 14.4% to 17.9% over 2012. Total revenues for the group in the first quarter of 2013 are expected to be in the range of RMB 1,385 million (US$222.3 million) to RMB 1,415 million (US$227.1 million).
Total revenues for Motel 168 brand for 2013 are expected to be in the range of RMB 1,650 million (US$264.8 million) to RMB 1,700 million (US$272.9 million). Total revenues for Motel 168 brand in the first quarter of 2013 are expected to be in the range of RMB 330 million (US$53.0 million) to RMB 340 million (US$54.6 million).
Excluding Motel 168, total revenues for 2013 are expected to be in the range of RMB 4,950 million (US$794.5 million) to RMB 5,100 million (US$818.6 million). Excluding Motel 168, total revenues in the first quarter of 2013 are expected to be in the range of RMB 1,055 million (US$169.3 million) to RMB 1,075 million (US$172.5 million).
These forecasts reflect the Company's current and preliminary view, which are subject to change.
This announcement contains translations of certain RMB amounts into U.S. dollars solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to U.S. dollars are made at a rate of RMB 6.2301 to US$1.00, the noon buying rate for December 31, 2012 set forth in the H.10 statistical release of the Federal Reserve Board.