6.4 Billion Parcels Expanded Market Share by 1.3 pts to 22.1 %
RMB1.9 Billion Adjusted Net Income Grew 63.1 % on Price Steadiness
SHANGHAI, Nov. 22, 2022 /PRNewswire/ -- ZTO Express (Cayman) Inc. (NYSE: ZTO and SEHK: 2057), a leading and fast-growing express delivery company in China ("ZTO" or the "Company"), today announced its unaudited financial results for the third quarter ended September 30, 2022[1]. The Company delivered a parcel volume growth of 11.7 % and expanded market share by 1.3 percentage points to 22.1% despite weak economy and adverse impact from COVID while maintaining high quality of service and customer satisfaction. Adjusted net income [2] increased 63.1% to reach RMB1,872.6 million. Cash generated from operating activities was RMB 2,823.3 million.
Third Quarter 2022 Financial Highlights
Operational Highlights for Third Quarter 2022
(1) An investor relations presentation accompanies this earnings release and can be found at http://zto.investorroom.com. |
(2) Adjusted net income is a non-GAAP financial measure, which is defined as net income before share-based compensation expense and non-recurring items such as gain on disposal of equity investment and subsidiary in and corresponding tax impact which management aims to better represent the underlying business operations. |
(3) Adjusted EBITDA is a non-GAAP financial measure, which is defined as net income before depreciation, amortization, interest expenses and income tax expenses, and further adjusted to exclude the shared-based compensation expense and non-recurring items such as the gain on disposal of equity investment and subsidiary which management aims to better represent the underlying business operations. |
(4) One ADS represents one Class A ordinary share. |
(5) Adjusted basic and diluted earnings per American depositary share attributable to ordinary shareholders is a non-GAAP financial measure. It is defined as adjusted net income attributable to ordinary shareholders divided by weighted average number of basic and American depositary diluted shares, respectively. |
Mr. Meisong Lai, Founder, Chairman and Chief Executive Officer of ZTO, commented, "Despite macroeconomic softness and COVID-19 related disruptions, ZTO once again achieved volume and profit growth for the quarter. Our 6.4 billion parcel volume helped to increase our market share by 1.3 points to 22.1%, and the adjusted net income grew 63.1% to 1.9 billion while we held our leading position on the customer satisfaction scoreboard. While price competition stabilized in the marketplace, our internally focused initiatives to enhance operational excellence and earnings quality have generated enhancements to our topline and bottom-line. Granular level of assessments of cost coverage, price competitiveness and operating efficiencies allowed us to respond to problems firsthand as well as establishing systemic solutions. Further, many of these solutions are inclusive of our network partners' interests so that the entire network becomes more profitable with improved capabilities and cohesiveness to address external challenges and seize opportunities ahead."
Mr. Lai added, "Throughout the first half of the fourth quarter, we saw industry volume soften during the ecommerce promotional period, followed by fluctuations. While there remain uncertainties in the near term, we are hopeful for improvements from here on, and we are confident for the positive longer term prospects. The market landscape for express delivery industry in China have been unfolding, and we saw clear divergence of the major players. The stronger ones will scale up faster and grow profit while weaker ones would likely stagnate or exit. Our focus is on being the best we can during uncertain times. Opportunities awaits those who are well prepared."
Ms. Huiping Yan, Chief Financial Officer of ZTO, commented, "Our core express delivery ASP grew 9.9% or 12 cents year-on-year. Unit operating costs remain stable despite weaker volume, and together with SG&A cost productivity, our operating margin rate improved by 5.9 points for the quarter. Cash flow from operating activities increased 58.0% to 2.8 billion. Capital spending was 2.1 billion mainly for land use rights, sorting hub construction and automation."
Ms. Yan added, "We have always strived to achieve optimal balance between quality of service, volume growth, and earnings. Through consistent equitable sharing of burden and benefits, we have built a partner network that is unified under common goals and objectives. Widening our market share lead is of even greater strategic importance now, and we are self-assured to continue to deliver on our strategies. Even though our annual volume guidance was modified given external market conditions, our conviction to achieve at least one percentage point market share gain for the year remains strong."
Third Quarter 2022 Unaudited Financial Results
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||
2021 |
2022 |
2021 |
2022 |
||||||||||||||||
RMB |
% |
RMB |
US$ |
% |
RMB |
% |
RMB |
US$ |
% |
||||||||||
(in thousands, except percentages) |
|||||||||||||||||||
Express delivery services |
6,696,235 |
90.6 |
8,255,289 |
1,160,510 |
92.3 |
19,021,980 |
89.8 |
23,407,158 |
3,290,526 |
91.8 |
|||||||||
Freight forwarding services |
344,813 |
4.7 |
297,503 |
41,822 |
3.3 |
1,151,353 |
5.4 |
958,547 |
134,750 |
3.8 |
|||||||||
Sale of accessories |
304,558 |
4.1 |
348,237 |
48,954 |
3.9 |
878,869 |
4.1 |
979,991 |
137,765 |
3.8 |
|||||||||
Others |
45,117 |
0.6 |
43,913 |
6,174 |
0.5 |
136,118 |
0.7 |
159,973 |
22,489 |
0.6 |
|||||||||
Total revenues |
7,390,723 |
100.0 |
8,944,942 |
1,257,460 |
100.0 |
21,188,320 |
100.0 |
25,505,669 |
3,585,530 |
100.0 |
Total Revenues were RMB 8,944.9 million (US$ 1,257.5 million), an increase of 21.0 % from RMB 7,390.7 million in the same period of 2021. Revenue from the core express delivery business increased by 22.7 % compared to the same period of 2021, as a combined result of a 11.7 % increase in parcel volume and a 9.9 % increase in parcel unit price. Revenue from freight forwarding services decreased by 13.7 % compared to the same period of 2021 as cross border e-commerce demand and pricing declined due to weak economy and COVID recurrences. Revenue from sales of accessories, largely consisted of sales of thermal paper used for digital waybills' printing, increased by 14.3 %. Other revenues were derived mainly from financing services.
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||
2021 |
2022 |
2021 |
2022 |
||||||||||||||||
% of |
% of |
% of |
% of |
||||||||||||||||
RMB |
revenues |
RMB |
US$ |
revenues |
RMB |
revenues |
RMB |
US$ |
revenues |
||||||||||
(in thousands, except percentages) |
|||||||||||||||||||
Line-haul |
|||||||||||||||||||
transportation |
|||||||||||||||||||
cost |
2,839,786 |
38.4 |
3,101,931 |
436,063 |
34.7 |
8,136,963 |
38.4 |
9,085,828 |
1,277,265 |
35.6 |
|||||||||
Sorting hub |
|||||||||||||||||||
operating cost |
1,635,758 |
22.1 |
1,934,066 |
271,887 |
21.6 |
4,759,832 |
22.5 |
5,705,871 |
802,119 |
22.4 |
|||||||||
Freight |
|||||||||||||||||||
forwarding cost |
301,151 |
4.1 |
283,769 |
39,892 |
3.2 |
1,003,772 |
4.7 |
898,675 |
126,334 |
3.5 |
|||||||||
Cost of |
|||||||||||||||||||
accessories sold |
91,827 |
1.2 |
112,821 |
15,860 |
1.3 |
264,543 |
1.2 |
315,610 |
44,368 |
1.2 |
|||||||||
Other costs |
953,923 |
13.0 |
1,067,943 |
150,128 |
11.9 |
2,684,757 |
12.7 |
3,232,972 |
454,484 |
12.7 |
|||||||||
Total cost of |
|||||||||||||||||||
revenues |
5,822,445 |
78.8 |
6,500,530 |
913,830 |
72.7 |
16,849,867 |
79.5 |
19,238,956 |
2,704,570 |
75.4 |
Total cost of revenues was RMB 6,500.5 million (US$ 913.8 million), an increase of 11.6 % from RMB 5,822.4 million in the same period last year.
Line haul transportation cost was RMB 3,101.9 million (US$ 436.1 million), an increase of 9.2 % from RMB 2,839.8 million in the same period last year. The unit transportation cost decreased 2.2 % as the continued transportation cost efficiency gain derived mainly from higher mix of high-capacity trailer trucks of our fleet and improved load rate and from better route planning despite fuel cost increase. There were approximately 850 more self-owned high-capacity vehicles in operation compared to the same period last year.
Sorting hub operating cost was RMB 1,934.1 million (US$ 271.9 million), an increase of 18.2 % from RMB 1,635.8 million in the same period last year. The increase was primarily consisted of (i) RMB 147.0 million (US$ 20.7 million) increase in labor-associated costs, a net result of wage increases partially offset by automation-driven efficiency gains, and (ii) RMB 68.8 million (US$ 9.7 million) increase in depreciation and amortization costs for automation equipment and facility. As of September 30, 2022, 441 sets of automated sorting equipment were in service, compared to 370 sets as of September 30, 2021.
Cost of accessories sold was RMB 112.8 million (US$ 15.9 million), increased 22.9 % compared with RMB 91.8 million in the same period last year in line with parcel volume growth.
Other costs were RMB 1,067.9 million (US$ 150.1 million), an increase of 12.0 % from RMB 953.9 million in the same period last year. The increase was mainly consisted of (i) RMB 104.0 million (US$ 14.6 million) in costs expanding last mile business and RMB 32.3 million (US$ 4.5 million) in information technology and related cost.
Gross Profit was RMB 2,444.4 million (US$ 343.6 million), increased 55.9 % from RMB 1,568.3 million in the same period last year driven by both volume and ASP increase plus a stable cost structure. Gross margin rate improved to 27.3 % from 21.2 % for the same period last year.
Total Operating Expenses were RMB 269.6 million (US$ 37.9 million), compared to RMB 207.8 million in the same period last year.
Selling, general and administrative expenses were RMB 441.4 million (US$ 62.1 million), increased by 13.4 % from RMB 389.4 million in the same period last year, mainly from increases of employees' compensation and benefits.
Other operating income, net was RMB 171.8 million (US$ 24.2 million), compared to RMB 181.6 million in the same period last year. Other operating income mainly consisted of (i) government subsidies and tax rebates of RMB 111.5 million (US$ 15.7 million), and (ii) RMB 48.2 million (US$ 6.8 million) of VAT super deduction.
Income from operations was RMB 2,174.8 million (US$ 305.7 million), an increase of 59.9 % from RMB 1,360.5 million for the same period last year.
Operating margin rate increased to 24.3 % from 18.4 % in the same period last year.
Interest income was RMB 162.4 million (US$ 22.8 million), compared with RMB 91.8 million in the same period last year.
Interest expenses was RMB 31.6 million (US$ 4.4 million), compared with RMB 52.3 million in the same period last year.
Loss from fair value changes of financial instruments was RMB 22.8 million (US$ 3.2 million), compared with a gain of RMB 5.1 million in the same period last year. Such gain or loss from fair value changes of the financial instruments are determined by selling banks according to market-based estimation of future redemption prices.
Gain on disposal of equity investees and subsidiary was RMB 60.5 million (US$ 8.5 million) and was mainly composed of the share disposal of share interest in the Jinhua Zhongrui Freight Forwarding Co., Ltd for a cash consideration of RMB291.4 million (US$41.0 million). There were no disposal of equity interest in investees or subsidiary in the same period last year.
Impairment of investment in equity investee was RMB 26.3 million (US$ 3.7 million). which mainly included a provision for impairment charge of RMB21.8 million (US$3.1 million) related to the Company's investment in Globaltime. Inc., a commodity marketing and guided shopping platform in China. There were no similar impairment of investment in equity investee in the same period last year.
Income tax expenses were RMB 439.4 million (US$ 61.8 million) compared to RMB 229.5 million in the same period last year. Overall income tax rate increased by 2.3 percentage points this quarter compared to the same period last year due to an increased mix of taxable income generated by local operating entities, taxes at the full 25% tax rate, than taxable income from one of the headquarter entities that enjoys a 15% preferential rate for its High and New Technology Enterprise qualification.
Net income was RMB 1,895.5 million (US$ 266.5 million), which increased by 65.1 % from RMB 1,147.9 million in the same period.
Basic and diluted earnings per ADS attributable to ordinary shareholders were RMB 2.39 (US$ 0.34) and RMB 2.37 (US$ 0.33), compared to basic and diluted earnings per ADS of RMB 1.43 and RMB 1.43 in the same period last year.
Adjusted basic and diluted earnings per ADS attributable to ordinary shareholders were RMB 2.36 (US$ 0.33) and RMB 2.34 (US$ 0.33), compared with RMB 1.43 and RMB 1.43 in the same period last year.
Adjusted net income was RMB 1,872.6 million (US$ 263.2 million), compared with RMB 1,147.9 million during the same period last year.
EBITDA[1] was RMB 3,031.8 million (US$ 426.2 million), compared with RMB 1,967.7 million in the same period last year.
Adjusted EBITDA was RMB 2,997.6 million (US$ 421.4 million), compared to RMB 1,967.7 million in the same period last year.
Net cash provided by operating activities was RMB 2,823.3 million (US$ 396.9 million), compared with RMB 1,787.1 million in the same period last year.
Net cash provided by financing activities was RMB 6,341.8 million (US$ 891.5 million), compared with RMB 2,167.0 million in the same period of 2021. In August 2022, the Company issued US$1 billion of convertible senior notes ("the Notes"). The Notes will mature on September 1, 2027 and bear interest at a rate 1.5% per year. The Notes can be converted into ADSs at an initial conversion rate of 31.6296 of ADSs per US$1,000 principal amount of the Notes (equivalent to an initial conversion price of US$31.62 per ADS).
Business Outlook
Taking into account the current market conditions and the uncertainties associated with macro economy and COVID-19, the Company revises its previously stated annual guidance. Parcel volume for 2022 is expected to be in the range of 24.30 billion to 24.74 billion, representing a 9% to 11% increase year over year. Relative to the entire industry performance, the Company is confident to achieve at least one percentage point increase in its market share for the entire year. Such estimates represent management's current and preliminary view, which are subject to change.
(1) EBITDA is a non-GAAP financial measure, which is defined as net income before depreciation, amortization, interest expenses and income tax expenses which management aims to better represent the underlying business operations.
Company Share Purchase
On November 14, 2018, the Company announced a share repurchase program whereby ZTO was authorized to repurchase its own Class A ordinary shares in the form of ADSs with an aggregate value of up to US$500 million during an 18-month period thereafter. On March 13, 2021, the board of directors of the Company approved the extension of the active share repurchase program to June 30, 2021. On March 31, 2021, the board of directors has approved changes to the share repurchase program, increasing the aggregate value of shares that may be repurchased from US$500 million to US$1 billion and extending the effective time by two years through June 30, 2023. On November 17, 2022, the board of directors has approved further changes to the share repurchase program, increasing the aggregate value of shares that may be repurchased from US$1 billion to US$1.5 billion and extending the effective time by one year through June 30, 2024.The Company expects to fund the repurchases out of its existing cash balance. As of September 30, 2022, the Company has purchased an aggregate of 36,074,242 ADSs at an average purchase price of US$25.21, including repurchase commissions.
Exchange Rate
This announcement contains translation of certain Renminbi amounts into U.S. dollars at specified rates solely for the convenience of readers. Unless otherwise noted, all translations from Renminbi to U.S. dollars were made at the exchange rate of RMB 7.1135 to US$ 1.00, the noon buying rate on September 30, 2022 as set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve Systems.
Use of Non-GAAP Financial Measures
The Company uses EBITDA, adjusted EBITDA, adjusted net income, adjusted net income attributable to ordinary shareholders and adjusted basic and diluted earnings per American depositary share, and adjusted basic and diluted earnings per American depositary share attributable to ordinary shareholders, each a non-GAAP financial measure, in evaluating ZTO's operating results and for financial and operational decision-making purposes.
Reconciliations of the Company's non-GAAP financial measures to its U.S. GAAP financial measures are shown in tables at the end of this earnings release, which provide more details about the non-GAAP financial measures.
The Company believes that EBITDA, adjusted EBITDA, adjusted net income, adjusted net income attributable to ordinary shareholders and adjusted basic and diluted earnings per American depositary share help identify underlying trends in ZTO's business that could otherwise be distorted by the effect of the expenses and gains that the Company includes in income from operations and net income. The Company believes that EBITDA, adjusted EBITDA, adjusted net income, adjusted net income attributable to ordinary shareholders and adjusted basic and diluted earnings per American depositary share provide useful information about its operating results, enhance the overall understanding of its past performance and future prospects and allow for greater visibility with respect to key metrics used by ZTO's management in its financial and operational decision-making.
EBITDA, adjusted EBITDA, adjusted net income, adjusted net income attributable to ordinary shareholders and adjusted basic and diluted earnings per American depositary share should not be considered in isolation or construed as an alternative to net income or any other measure of performance or as an indicator of the Company's operating performance. Investors are encouraged to compare the historical non-GAAP financial measures to the most directly comparable GAAP measures. EBITDA, adjusted EBITDA, adjusted net income, adjusted net income attributable to ordinary shareholders and adjusted basic and diluted earnings per American depositary share presented here may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting their usefulness as comparative measures to ZTO's data. ZTO encourages investors and others to review the Company's financial information in its entirety and not rely on a single financial measure.
Conference Call Information
ZTO's management team will host an earnings conference call at 7:30 PM U.S. Eastern Time on Monday, November 21, 2022 (8:30 AM Beijing Time on Tuesday, November 22, 2022).
Dial-in details for the earnings conference call are as follows:
United States: |
1-888-317-6003 |
Hong Kong: |
852-5808-1995 |
Mainland China: |
4001-206-115 |
Singapore: |
800-120-5863 |
International: |
1-412-317-6061 |
Passcode: |
1907552 |
Please dial in 15 minutes before the call is scheduled to begin and provide the passcode to join the call.
A replay of the conference call may be accessed by phone at the following numbers until November 28, 2022:
United States: |
1-877-344-7529 |
International: |
1-412-317-0088 |
Passcode: |
2728405 |
Additionally, a live and archived webcast of the conference call will be available at http://zto.investorroom.com.
About ZTO Express (Cayman) Inc.
ZTO Express (Cayman) Inc. (NYSE: ZTO and SEHK:2057) ("ZTO" or the "Company") is a leading and fast-growing express delivery company in China. ZTO provides express delivery service as well as other value-added logistics services through its extensive and reliable nationwide network coverage in China.
ZTO operates a highly scalable network partner model, which the Company believes is best suited to support the significant growth of e-commerce in China. The Company leverages its network partners to provide pickup and last-mile delivery services, while controlling the mission-critical line-haul transportation and sorting network within the express delivery service value chain.
For more information, please visit http://zto.investorroom.com.
Safe Harbor Statement
This news release contains "forward-looking" statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements include but are not limited to the Company's unaudited results for the third quarter of 2022, ZTO management quotes and the Company's financial outlook.
These forward-looking statements are not historical facts but instead represent only the Company's belief regarding expected results and events, many of which, by their nature, are inherently uncertain and outside of its control. The Company's actual results and other circumstances may differ, possibly materially, from the anticipated results and events indicated in these forward-looking statements. Announced results for the third quarter 2022 are preliminary, unaudited and subject to audit adjustment. In addition, the Company may not meet its financial outlook included in this news release and may be unable to grow its business in the manner planned. The Company may also modify its strategy for growth. In addition, there are other risks and uncertainties that could cause the Company's actual results to differ from what it currently anticipates, including those relating to the development of the e-commerce industry in China, its significant reliance on the Alibaba ecosystem, risks associated with its network partners and their employees and personnel, intense competition which could adversely affect the Company's results of operations and market share, any service disruption of the Company's sorting hubs or the outlets operated by its network partners or its technology system. For additional information on these and other important factors that could adversely affect the Company's business, financial condition, results of operations, and prospects, please see its filings with the U.S. Securities and Exchange Commission.
All information provided in this press release and in the attachments is as of the date of the press release. The Company undertakes no obligation to update any forward-looking statement, whether as a result of new information, future events or otherwise, after the date of this release, except as required by law. Such information speaks only as of the date of this release.
UNAUDITED CONSOLIDATED FINANCIAL DATA Summary of Unaudited Consolidated Comprehensive Income Data: |
|||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||
2021 |
2022 |
2021 |
2022 |
||||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
||||||
(in thousands, except for share and per share data) |
|||||||||||
Revenues |
7,390,723 |
8,944,942 |
1,257,460 |
21,188,320 |
25,505,669 |
3,585,530 |
|||||
Cost of revenues |
(5,822,445) |
(6,500,530) |
(913,830) |
(16,849,867) |
(19,238,956) |
(2,704,570) |
|||||
Gross profit |
1,568,278 |
2,444,412 |
343,630 |
4,338,453 |
6,266,713 |
880,960 |
|||||
Operating income (expenses)/income: |
|||||||||||
Selling, general and administrative |
(389,355) |
(441,407) |
(62,052) |
(1,403,585) |
(1,516,513) |
(213,188) |
|||||
Other operating income, net |
181,550 |
171,834 |
24,156 |
514,140 |
526,446 |
74,007 |
|||||
Total operating expenses |
(207,805) |
(269,573) |
(37,896) |
(889,445) |
(990,067) |
(139,181) |
|||||
Income from operations |
1,360,473 |
2,174,839 |
305,734 |
3,449,008 |
5,276,646 |
741,779 |
|||||
Other income (expenses): |
|||||||||||
Interest income |
91,800 |
162,366 |
22,825 |
269,682 |
391,954 |
55,100 |
|||||
Interest expense |
(52,271) |
(31,637) |
(4,447) |
(101,651) |
(114,374) |
(16,078) |
|||||
Gain / (loss) from fair value changes of |
|||||||||||
financial instruments |
5,116 |
(22,802) |
(3,205) |
53,246 |
(37,258) |
(5,238) |
|||||
Gain on disposal of equity investees and |
|||||||||||
subsidiary |
- |
60,515 |
8,507 |
- |
60,515 |
8,507 |
|||||
Impairment of investment in equity |
|||||||||||
investee |
- |
(26,328) |
(3,701) |
- |
(26,328) |
(3,701) |
|||||
Foreign currency exchange (loss) / gain |
|||||||||||
before tax |
(8,073) |
31,250 |
4,393 |
(34,157) |
138,190 |
19,426 |
|||||
Income before income tax, and share of |
|||||||||||
loss in equity method |
1,397,045 |
2,348,203 |
330,106 |
3,636,128 |
5,689,345 |
799,795 |
|||||
Income tax expense |
(229,525) |
(439,388) |
(61,768) |
(634,022) |
(1,132,812) |
(159,248) |
|||||
Share of loss in equity method |
|||||||||||
investments |
(19,630) |
(13,360) |
(1,878) |
(48,465) |
(26,852) |
(3,775) |
|||||
Net income |
1,147,890 |
1,895,455 |
266,460 |
2,953,641 |
4,529,681 |
636,772 |
|||||
Net loss attributable to non-controlling |
|||||||||||
interests |
18,810 |
39,539 |
5,558 |
38,856 |
116,764 |
16,414 |
|||||
Net income attributable to ZTO Express |
|||||||||||
(Cayman) Inc. |
1,166,700 |
1,934,994 |
272,018 |
2,992,497 |
4,646,445 |
653,186 |
|||||
Net income attributable to ordinary |
|||||||||||
shareholders |
1,166,700 |
1,934,994 |
272,018 |
2,992,497 |
4,646,445 |
653,186 |
|||||
Net earnings per share attributed to ordinary |
|||||||||||
shareholders |
|||||||||||
Basic |
1.43 |
2.39 |
0.34 |
3.63 |
5.74 |
0.81 |
|||||
Diluted |
1.43 |
2.37 |
0.33 |
3.63 |
5.73 |
0.81 |
|||||
Weighted average shares used in |
|||||||||||
calculating net earnings per ordinary |
|||||||||||
share/ADS |
|||||||||||
Basic |
816,342,418 |
809,733,116 |
809,733,116 |
823,841,096 |
809,389,554 |
809,389,554 |
|||||
Diluted |
816,342,418 |
821,077,065 |
821,077,065 |
823,841,096 |
813,212,423 |
813,212,423 |
|||||
Net income |
1,147,890 |
1,895,455 |
266,460 |
2,953,641 |
4,529,681 |
636,772 |
|||||
Other comprehensive (expenses) / income, |
|||||||||||
net of tax of nil: |
|||||||||||
Foreign currency translation adjustment |
(44,670) |
34,537 |
4,855 |
(128,931) |
119,680 |
16,824 |
|||||
Comprehensive income |
1,103,220 |
1,929,992 |
271,315 |
2,824,710 |
4,649,361 |
653,596 |
|||||
Comprehensive loss attributable to non- |
|||||||||||
controlling interests |
18,810 |
39,539 |
5,558 |
38,856 |
116,764 |
16,414 |
|||||
Comprehensive income attributable to ZTO |
|||||||||||
Express (Cayman) Inc. |
1,122,030 |
1,969,531 |
276,873 |
2,863,566 |
4,766,125 |
670,010 |
Unaudited Consolidated Balance Sheets Data: |
|||||
As of |
|||||
December 31, |
September 30, |
||||
2021 |
2022 |
||||
RMB |
RMB |
US$ |
|||
(in thousands, except for share data) |
|||||
ASSETS |
|||||
Current assets |
|||||
Cash and cash equivalents |
9,721,225 |
14,592,194 |
2,051,338 |
||
Restricted cash |
27,736 |
373,379 |
52,489 |
||
Accounts receivable, net |
933,444 |
771,364 |
108,437 |
||
Financing receivables |
1,111,461 |
850,812 |
119,605 |
||
Short-term investment |
2,845,319 |
6,952,886 |
977,421 |
||
Inventories |
82,961 |
64,671 |
9,091 |
||
Advances to suppliers |
667,855 |
932,909 |
131,146 |
||
Prepayments and other current assets |
3,142,368 |
2,921,601 |
410,712 |
||
Amounts due from related parties |
133,990 |
301,763 |
42,421 |
||
Total current assets |
18,666,359 |
27,761,579 |
3,902,660 |
||
Investments in equity investee |
3,730,448 |
3,975,973 |
558,933 |
||
Property and equipment, net |
24,929,897 |
28,011,348 |
3,937,773 |
||
Land use rights, net |
5,335,549 |
5,364,788 |
754,170 |
||
Intangible assets, net |
35,634 |
30,987 |
4,356 |
||
Operating lease right-of-use assets |
897,238 |
778,898 |
109,496 |
||
Goodwill |
4,241,541 |
4,241,541 |
596,266 |
||
Deferred tax assets |
934,848 |
998,167 |
140,320 |
||
Long-term investment |
1,214,500 |
3,560,500 |
500,527 |
||
Long-term financing receivables |
1,412,956 |
1,499,710 |
210,826 |
||
Other non-current assets |
762,273 |
727,801 |
102,313 |
||
Amounts due from related parties-non current |
611,100 |
641,880 |
90,234 |
||
TOTAL ASSETS |
62,772,343 |
77,593,172 |
10,907,874 |
||
LIABILITIES AND EQUITY |
|||||
Current liabilities |
|||||
Short-term bank borrowing |
3,458,717 |
6,988,123 |
982,375 |
||
Accounts payable |
1,957,529 |
1,778,683 |
250,043 |
||
Notes payable |
174,920 |
200,000 |
28,116 |
||
Advances from customers |
1,226,549 |
1,393,183 |
195,851 |
||
Income tax payable |
86,789 |
494,148 |
69,466 |
||
Amounts due to related parties |
22,786 |
36,455 |
5,125 |
||
Operating lease liabilities |
250,995 |
225,663 |
31,723 |
||
Acquisition consideration payable |
22,942 |
- |
- |
||
Dividends payable |
708 |
2,397 |
337 |
||
Other current liabilities |
5,794,380 |
6,382,187 |
897,191 |
||
Total current liabilities |
12,996,315 |
17,500,839 |
2,460,227 |
||
Non-current operating lease liabilities |
556,091 |
468,348 |
65,839 |
||
Deferred tax liabilities |
292,356 |
262,443 |
36,894 |
||
Convertible senior bond |
- |
6,991,718 |
982,880 |
||
TOTAL LIABILITIES |
13,844,762 |
25,223,348 |
3,545,840 |
||
Shareholders' equity |
|||||
Ordinary shares (US$0.0001 par value; |
535 |
535 |
75 |
||
Additional paid-in capital |
28,229,026 |
26,717,727 |
3,755,919 |
||
Treasury shares, at cost |
(2,067,009) |
(1,977,984) |
(278,061) |
||
Retained earnings |
22,716,799 |
27,296,880 |
3,837,335 |
||
Accumulated other comprehensive loss |
(242,104) |
(122,424) |
(17,210) |
||
ZTO Express (Cayman) Inc. shareholders' equity |
48,637,247 |
51,914,734 |
7,298,058 |
||
Noncontrolling interests |
290,334 |
455,090 |
63,976 |
||
Total Equity |
48,927,581 |
52,369,824 |
7,362,034 |
||
TOTAL LIABILITIES AND EQUITY |
62,772,343 |
77,593,172 |
10,907,874 |
Summary of Unaudited Consolidated Cash Flow Data: |
|||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||
2021 |
2022 |
2021 |
2022 |
||||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
||||||
(in thousands) |
|||||||||||
Net cash provided by operating activities |
1,787,077 |
2,823,323 |
396,896 |
4,196,434 |
7,709,470 |
1,083,780 |
|||||
Net cash used in investing activities |
(1,385,810) |
(4,736,716) |
(665,877) |
(5,942,268) |
(11,661,085) |
(1,639,289) |
|||||
Net cash (used in) / provided by financing |
(2,166,990) |
6,341,809 |
891,517 |
(2,116,528) |
8,765,322 |
1,232,209 |
|||||
Effect of exchange rate changes on cash, cash |
(1,941) |
224,491 |
31,559 |
(102,554) |
397,326 |
55,855 |
|||||
Net (decrease)/increase in cash, cash |
(1,767,664) |
4,652,907 |
654,095 |
(3,964,916) |
5,211,033 |
732,555 |
|||||
Cash, cash equivalents and restricted cash at |
12,162,840 |
10,327,487 |
1,451,815 |
14,360,092 |
9,769,361 |
1,373,355 |
|||||
Cash, cash equivalents and restricted cash at |
10,395,176 |
14,980,394 |
2,105,910 |
10,395,176 |
14,980,394 |
2,105,910 |
The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the condensed consolidated balance sheets that sum to the total of the same such amounts shown in the condensed consolidated statements of cash flows:
As of |
|||||
September 30, |
September 30, |
||||
2021 |
2022 |
||||
RMB |
RMB |
US$ |
|||
(in thousands) |
|||||
Cash and cash equivalents |
10,357,744 |
14,592,194 |
2,051,338 |
||
Restricted cash, current |
30,369 |
373,379 |
52,489 |
||
Restricted cash, non-current |
7,063 |
14,821 |
2,083 |
||
Total cash, cash equivalents and restricted cash |
10,395,176 |
14,980,394 |
2,105,910 |
Reconciliations of GAAP and Non-GAAP Results |
|||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||
2021 |
2022 |
2021 |
2022 |
||||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
||||||
(in thousands, except for share and per share data) |
|||||||||||
Net income |
1,147,890 |
1,895,455 |
266,460 |
2,953,641 |
4,529,681 |
636,772 |
|||||
Add: |
|||||||||||
Share-based compensation expense |
- |
- |
- |
248,027 |
178,980 |
25,161 |
|||||
Impairment of investment in equity |
- |
26,328 |
3,701 |
- |
26,328 |
3,701 |
|||||
Gain on disposal of equity investees |
- |
(49,192) |
(6,915) |
- |
(49,192) |
(6,915) |
|||||
Adjusted net income |
1,147,890 |
1,872,591 |
263,246 |
3,201,668 |
4,685,797 |
658,719 |
|||||
Net income |
1,147,890 |
1,895,455 |
266,460 |
2,953,641 |
4,529,681 |
636,772 |
|||||
Add: |
|||||||||||
Depreciation |
508,464 |
633,279 |
89,025 |
1,535,046 |
1,875,499 |
263,653 |
|||||
Amortization |
29,525 |
32,002 |
4,499 |
89,104 |
94,448 |
13,277 |
|||||
Interest expenses |
52,271 |
31,637 |
4,447 |
101,651 |
114,374 |
16,078 |
|||||
Income tax expenses |
229,525 |
439,388 |
61,768 |
634,022 |
1,132,812 |
159,248 |
|||||
EBITDA |
1,967,675 |
3,031,761 |
426,199 |
5,313,464 |
7,746,814 |
1,089,028 |
|||||
Add: |
|||||||||||
Share-based compensation expense |
- |
- |
- |
248,027 |
178,980 |
25,161 |
|||||
Impairment of investment in equity investee |
- |
26,328 |
3,701 |
- |
26,328 |
3,701 |
|||||
Gain on disposal of equity investees and |
- |
(60,515) |
(8,507) |
- |
(60,515) |
(8,507) |
|||||
Adjusted EBITDA |
1,967,675 |
2,997,574 |
421,393 |
5,561,491 |
7,891,607 |
1,109,383 |
|||||
________________________ |
|||||||||||
(1) Net of income taxes of nil |
Reconciliations of GAAP and Non-GAAP Results |
|||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||
2021 |
2022 |
2021 |
2022 |
||||||||
RMB |
RMB |
US$ |
RMB |
RMB |
US$ |
||||||
(in thousands, except for share and per share data) |
|||||||||||
Net income attributable to ordinary |
1,166,700 |
1,934,994 |
272,018 |
2,992,497 |
4,646,445 |
653,186 |
|||||
shareholders |
|||||||||||
Add: |
|||||||||||
Share-based compensation expense |
- |
- |
- |
248,027 |
178,980 |
25,161 |
|||||
Impairment of investment in equity |
- |
26,328 |
3,701 |
- |
26,328 |
3,701 |
|||||
Gain on disposal of equity investees |
- |
(49,192) |
(6,915) |
- |
(49,192) |
(6,915) |
|||||
Adjusted Net income attributable to |
1,166,700 |
1,912,130 |
268,804 |
3,240,524 |
4,802,561 |
675,133 |
|||||
Weighted average shares used in |
|||||||||||
calculating net earnings per ordinary |
|||||||||||
share/ADS |
|||||||||||
Basic |
816,342,418 |
809,733,116 |
809,733,116 |
823,841,096 |
809,389,554 |
809,389,554 |
|||||
Diluted |
816,342,418 |
821,077,065 |
821,077,065 |
823,841,096 |
813,212,423 |
813,212,423 |
|||||
Net earnings per share/ADS attributable to |
|||||||||||
ordinary shareholders |
|||||||||||
Basic |
1.43 |
2.39 |
0.34 |
3.63 |
5.74 |
0.81 |
|||||
Diluted |
1.43 |
2.37 |
0.33 |
3.63 |
5.73 |
0.81 |
|||||
Adjusted net earnings per share/ADS |
|||||||||||
attributable to ordinary shareholders |
|||||||||||
Basic |
1.43 |
2.36 |
0.33 |
3.93 |
5.93 |
0.83 |
|||||
Diluted |
1.43 |
2.34 |
0.33 |
3.93 |
5.92 |
0.83 |
|||||
________________________ |
|||||||||||
(1) Net of income taxes of nil |
For investor and media inquiries, please contact:
ZTO Express (Cayman) Inc.
Investor Relations
E-mail: ir@zto.com
Phone: +86 21 5980 4508