Revenues Increased 11% Year over Year to $757 million
Additional 178 New Hotels Contracted or under Construction
SHANGHAI, May 10, 2011 /PRNewswire-Asia/ -- Home Inns & Hotels Management Inc. (NASDAQ: HMIN), a leading economy hotel chain in China, today announced its unaudited financial results for the first quarter ended March 31, 2011.
First Quarter 2011 Financial Highlights
This announcement contains translations of certain RMB amounts into U.S. dollars at specified rates solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to U.S. dollars are made at a rate of RMB6.5483 to US$1.00, the noon buying rate as of March 31, 2011 in The City of New York for cable transfers of RMB as certified for customs purposes by the Federal Reserve Bank of New York.
Diluted earnings per ADS exclude foreign exchange gain from convertible notes issued in December 2010, and gain from fair value change of convertible notes. Adjusted diluted earnings per ADS (non-GAAP) exclude foreign exchange loss, share-based compensation expenses and gain from fair value change of convertible notes. Please refer to "Reconciliations of GAAP and Non-GAAP Results" at the end of this press release.
"Despite seasonality and dilutive impact of new hotels, we achieved our operational targets as business and leisure travel volume trended up and returning to normal after the Chinese New Year's holiday. More importantly, our development pipeline strengthened significantly, positioning us well to deliver on our growth commitment for the year and the longer term." said Mr. David Sun, Home Inns' Chief Executive Officer.
Operational Highlights
"Our mature hotels remain operationally stable and we are confident that we will successfully execute our expansion plan for the year," Mr. Sun continued, "As we move through the balance of 2011, we will continue to focus on investing in the future, increasing portfolio presence, improving productivity and efficiency and refining and executing our multi-brand strategy. Given a stable Chinese economic environment and healthy growth prospect of the travel industry, Home Inns is well positioned to deliver future profitable growth."
First Quarter 2011 Financial Results
Home Inns' total revenues for the first quarter of 2011 were RMB 756.6 million (US$115.5 million), an increase of 10.8% year over year.
Total operating costs and expenses for the first quarter of 2011 were RMB 676.9 million (US$103.4 million). Total operating costs and expenses excluding share-based compensation expenses (non-GAAP) for the quarter increased 15.8% from the same quarter last year to RMB 659.9 million (US$100.8 million), representing 87.2% of total revenues, compared with 83.5% for the same quarter a year ago and 79.4% for the previous quarter. Overall costs were within expectations with the exception of increases in general and administrative expenses due to one-time spending.
The above resulted in an income from operations for the first quarter of 2011 of RMB 31.5 million (US$4.8 million). Income from operations excluding share-based compensation expenses (non-GAAP) was RMB 48.5 million (US$7.4 million), compared to an income from operations of RMB 71.0 million in the same period of 2010 and an income from operations of RMB 116.1 million in the previous quarter. The main reasons for the year-over-year decrease in income from operations were higher pre-opening costs, higher number of new leased-and-operated hotels in operations contributing limited revenue while incurring full operating costs, and higher general and administrative expense driven by one-time charges. The sequential decrease in income from operations was mainly driven by lower RevPAR from seasonality, absence of Shanghai World Expo price premium, hence lower revenue, and higher general and administrative expenses including one-time charges.
EBITDA (non-GAAP) for the first quarter of 2011 was RMB 137.5 million (US$21.0 million). Excluding any share-based compensation expenses, foreign exchange loss and gain from fair value change of convertible notes, adjusted EBITDA (non-GAAP) was RMB 141.0 million (US$21.5 million), or 18.6% of total revenues, a decrease of 4.1 percentage points year over year.
Net income attributable to Home Inns' shareholders for the quarter was RMB 32.5 million (US$5.0 million). Adjusted net income attributable to Home Inns' shareholders (non-GAAP), which excludes any share-based compensation expenses, foreign exchange loss, any gain on buy-back of convertible bonds and gain from fair value change of convertible notes, was RMB 36.0 million (US$5.5 million) for the first quarter of 2011, compared with that of RMB 55.2 million from the same period a year ago.
Basic earnings per share for the first quarter of 2011 were RMB 0.40 (US$0.06), while diluted earnings per share were RMB 0.06 (US$0.01). Basic earnings per ADS were RMB 0.80 (US$0.12), while diluted earnings per ADS were RMB 0.11 (US$0.02). Excluding any share-based compensation expenses, foreign exchange loss and gain from fair value change of convertible notes, adjusted basic earnings per share (non-GAAP) were RMB 0.44 (US$0.07), while adjusted diluted earnings per share (non-GAAP) were RMB 0.39 (US$0.06). Adjusted basic earnings per ADS (non-GAAP) were RMB 0.88 (US$0.13), and adjusted diluted earnings per ADS (non-GAAP) were RMB 0.79 (US$0.12).
Net operating cash flow for the first quarter of 2011 was RMB 55.4 million (US$8.5 million), compared to RMB 80.2 million from the first quarter of 2010. Capitalized expenditures for the quarter were RMB 123.3 million (US$18.8 million), while related cash paid for capital expenditures during the quarter was RMB 145.4 million (US$22.2 million).
As of March 31, 2011, Home Inns had cash and cash equivalents of RMB 2.29 billion (US$349.5 million). The outstanding balance of its convertible bonds (issued in 2007) was RMB 159.6 million (US$24.4 million) including principal and accrued interest and outstanding balance of long-term financial liability (measured at fair value) arose from the convertible notes issued in December 2010 was RMB 1.2 billion (US$183.3 million).
Outlook for Second Quarter 2011
Home Inns expects its total revenues in the second quarter of 2011 to be in the range of RMB 905 million (US$138.2 million) to RMB 925 million (US$141.3 million), representing a 12-15% year-over-year increase. This forecast reflects Home Inns' current and preliminary view, which is subject to change. Our revenue guidance for the full year 2011 remains unchanged.
Conference Call Information
Home Inns' management will hold an earnings conference call at 9 PM on May 9, 2011 U.S. Eastern Daylight Time (9 AM on May 10, 2011 Beijing/Hong Kong time).
Dial-in details for the earnings conference call are as follows:
China Mainland (toll free): |
10.800.130.0399 |
|
Hong Kong: |
+852.3002.1672 |
|
U.S. (toll free): |
+1.800.884.5695 |
|
U.S. and International: |
+1.617.786.2960 |
|
Passcode for all regions: |
Home Inns |
|
A replay of the conference call may be accessed by phone at the following numbers until the end of May 16, 2011 U.S. Eastern Daylight Time.
U.S. toll free: |
+1.888.286.8010 |
|
International: |
+1.617.801.6888 |
|
Passcode: |
34803139 |
|
Live and archived webcasts of this conference call will be available at http://english.homeinns.com.
Annual Report
Home Inns filed its Annual Report on Form 20-F for the year ended December 31, 2010 with the Securities and Exchange Commission on April 27, 2011. The Annual Report on Form 20-F can be accessed through the "SEC Filings" page on the Home Inns website at http://english.homeinns.com. Home Inns will provide a hard copy of its complete audited financial statements free of charge to its shareholders and ADS holders upon request. Requests should be directed to zjruan@homeinns.com or Investor Relations Department, Home Inns & Hotels Management Inc., No.124 Caobao Road, Xuhui District, Shanghai 200235, People's Republic of China.
About Home Inns
Home Inns is a leading economy hotel chain in China based on the number of hotels and hotel rooms, as well as the geographic coverage of the hotel chain. Since Home Inns commenced operations in 2002, it has become one of the best-known economy hotel brands in China. Home Inns offers a consistent product and high-quality services to primarily serve the fast growing population of value-conscious individual business and leisure travelers who demand clean, comfortable and convenient lodging. Home Inns' ADSs, each of which represents two ordinary shares, trade on the NASDAQ Global Select Market under the symbol "HMIN." For more information about Home Inns, please visit http://english.homeinns.com.
Safe Harbor
This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates" and similar statements. Any statements in this press release that are not historical facts are forward-looking statements that involve factors, risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Such factors and risks include our anticipated growth strategies; our future results of operations and financial condition; the economic conditions of China; the regulatory environment in China; our ability to attract customers and leverage our brand; trends and competition in the lodging industry; the expected growth of the lodging market in China; and other factors and risks detailed in our filings with the Securities and Exchange Commission. This press release also contains statements or projections that are based upon information available to the public, as well as other information from sources which management believes to be reliable, but it is not guaranteed by us to be accurate, nor do we purport it to be complete. We undertake no obligation to update or revise to the public any forward-looking statements, whether as a result of new information, future events or otherwise, unless required by applicable law.
Non-GAAP Financial Measures
To supplement Home Inns' unaudited consolidated financial results presented in accordance with U.S. GAAP, Home Inns uses the following non-GAAP measures: total operating costs and expenses excluding share-based compensation expenses, general and administrative expenses excluding share-based compensation expenses, income from operations excluding share-based expenses, adjusted net income attributable to shareholders excluding foreign exchange gain or loss, share-based compensation expenses, gain on buy-back of convertible bonds, issuance costs for convertible notes and gain or loss from fair value change of convertible notes, adjusted basic and diluted earnings per ADS and per share excluding foreign exchange gain or loss, share-based compensation expenses, gain on buy-back of convertible bonds, issuance costs for convertible notes and gain or loss from fair value change of convertible notes, EBITDA and adjusted EBITDA excluding foreign exchange gain or loss, share-based compensation expenses, gain on buy-back of convertible bonds, issuance costs for convertible notes and gain or loss from fair value change of convertible notes. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP. For more information on these non-GAAP financial measures, please see the table captioned "Reconciliations of GAAP and non-GAAP results" set forth at the end of this press release.
Home Inns believes that in conjunction with GAAP financial measures, these non-GAAP financial measures provide meaningful supplemental information regarding its performance and liquidity and both management and investors benefit from referring to these non-GAAP financial measures in assessing its performance and when planning and forecasting future periods. Management believes that EBITDA, defined as earnings before interest, income tax expense, depreciation and amortization, is a useful financial metric to assess Home Inns' operating and financial performance before the impact of investing and financing transactions and income taxes. In addition, management believes that EBITDA is widely used by other companies in the lodging industry and may be used as an analysis tool by both management and investors to measure and compare Home Inns' operational and financial performance with industry peers.
One of the limitations of using non-GAAP income from operations, EBITDA, adjusted EBITDA and non-GAAP net income attributable to shareholders is that they do not include all items that impact Home Inns' net income for the period. These non-GAAP measures exclude share-based compensation expenses, which have been and will continue to be a significant recurring expense in its business. In addition, its EBITDA and adjusted EBITDA may not be comparable to EBITDA or similarly titled measures utilized by other companies since such other companies may not calculate EBITDA in the same manner as Home Inns does. Management compensates for this and other limitations by providing specific information regarding the GAAP amounts excluded from each non-GAAP measure. Home Inns computes the non-GAAP financial measures using the same consistent method from quarter to quarter. Reconciliations of GAAP and non-GAAP results are included at the end of this press release.
The presentation of EBITDA and adjusted EBITDA should not be construed as an indication that Home Inns' future results will be unaffected by other charges and gains Home Inns considers to be outside the ordinary course of its business.
For investor and media inquiries, please contact: |
|
Ethan Ruan |
|
Home Inns & Hotels Management Inc. |
|
Tel: +86-21-3401-9898 x2004 |
|
Email: zjruan@homeinns.com |
|
Tom Evrard |
|
FD Beijing |
|
Tel: +86-10-8591-1951 |
|
Email: tom.evrard@fd.com |
|
Home Inns & Hotels Management Inc. |
||||
Unaudited Condensed Consolidated Balance Sheet |
||||
December 31, 2010 |
March 31, 2011 |
|||
RMB '000 |
RMB '000 |
US$ '000 |
||
ASSETS |
||||
Current assets: |
||||
Cash and cash equivalents |
2,382,643 |
2,288,926 |
349,545 |
|
Restricted cash |
21,552 |
1,267 |
193 |
|
Accounts receivable |
43,274 |
49,254 |
7,522 |
|
Receivables from related parties |
5,659 |
6,320 |
965 |
|
Consumables |
25,459 |
23,770 |
3,630 |
|
Prepayments and other current assets |
77,886 |
67,988 |
10,383 |
|
Deferred tax assets, current |
42,613 |
44,661 |
6,820 |
|
Total current assets |
2,599,086 |
2,482,186 |
379,058 |
|
Property and equipment, net |
2,104,393 |
2,138,146 |
326,519 |
|
Goodwill |
390,882 |
390,882 |
59,692 |
|
Intangible assets, net |
42,393 |
41,188 |
6,290 |
|
Other assets |
50,473 |
52,384 |
8,000 |
|
Deferred tax assets, non-current |
98,918 |
109,285 |
16,689 |
|
Total assets |
5,286,145 |
5,214,071 |
796,248 |
|
LIABILITIES |
||||
Current liabilities: |
||||
Accounts payable |
45,742 |
32,128 |
4,906 |
|
Payables to related parties |
4,182 |
4,561 |
697 |
|
Salaries and welfare payable |
141,839 |
55,790 |
8,520 |
|
Income tax payable |
42,397 |
36,821 |
5,623 |
|
Other taxes payable |
15,308 |
18,046 |
2,756 |
|
Deferred revenues |
73,150 |
86,151 |
13,156 |
|
Other unpaid and accruals |
96,840 |
111,475 |
17,023 |
|
Other payables |
419,118 |
366,015 |
55,896 |
|
Total current liabilities |
838,576 |
710,987 |
108,577 |
|
Deferred rental |
191,034 |
204,882 |
31,288 |
|
Deferred revenues, non-current |
56,996 |
59,944 |
9,154 |
|
Deposits |
33,454 |
37,672 |
5,753 |
|
Unfavorable lease liability |
13,211 |
12,862 |
1,964 |
|
Convertible bonds, non-current |
159,402 |
159,598 |
24,372 |
|
Financial liability (Convertible notes measured at fair value) |
1,227,577 |
1,200,201 |
183,284 |
|
Deferred tax liability, non-current |
11,552 |
11,457 |
1,750 |
|
Total liabilities |
2,531,802 |
2,397,603 |
366,142 |
|
Commitments and contingencies |
||||
Shareholders’ equity |
||||
Ordinary shares (US$0.005 par value; 200,000,000 shares authorized, 81,716,084 and 82,046,440 shares issued and outstanding as of December 31, 2010 and March 31, 2011, respectively) |
3,257 |
3,268 |
499 |
|
Additional paid-in capital |
1,913,734 |
1,939,166 |
296,133 |
|
Statutory reserves |
94,114 |
94,114 |
14,372 |
|
Retained earnings |
732,194 |
764,713 |
116,780 |
|
Total Home Inns shareholders' equity |
2,743,299 |
2,801,261 |
427,784 |
|
Noncontrolling interests |
11,044 |
15,207 |
2,322 |
|
Total shareholders’ equity |
2,754,343 |
2,816,468 |
430,106 |
|
Total liabilities and shareholders’ equity |
5,286,145 |
5,214,071 |
796,248 |
|
- |
- |
|||
Note 1: The conversion of Renminbi ("RMB") into United States dollars ("US$") is based on rate of US$1.00=RMB6.5483 on March 31, 2011, representing the certificated exchange rate published by the Federal Reserve Board. |
||||
Home Inns & Hotels Management Inc. |
|||||
Unaudited Condensed Consolidated Statement of Operations |
|||||
Quarter Ended |
|||||
March 31, 2010 |
December 31, 2010 |
March 31, 2011 |
|||
RMB '000 |
RMB '000 |
RMB '000 |
US$ '000 |
||
Revenues: |
|||||
Leased-and-operated hotels |
637,073 |
724,905 |
687,287 |
104,957 |
|
Franchised-and-managed hotels |
45,825 |
73,036 |
69,263 |
10,577 |
|
Total revenues |
682,898 |
797,941 |
756,550 |
115,534 |
|
Less: Business tax and related surcharges |
(41,942) |
(48,627) |
(48,164) |
(7,355) |
|
Net revenues |
640,956 |
749,314 |
708,386 |
108,179 |
|
Operating costs and expenses: |
|||||
Leased-and-operated hotel costs – |
|||||
Rents and utilities |
(223,723) |
(232,294) |
(268,741) |
(41,040) |
|
Personnel costs |
(116,702) |
(125,460) |
(123,411) |
(18,846) |
|
Depreciation and amortization |
(79,982) |
(78,065) |
(85,614) |
(13,074) |
|
Consumables, food and beverage |
(36,791) |
(53,510) |
(42,440) |
(6,481) |
|
Others |
(64,579) |
(88,072) |
(72,542) |
(11,078) |
|
Total leased-and-operated hotel costs |
(521,777) |
(577,401) |
(592,748) |
(90,519) |
|
Personnel costs of Franchised-and-managed hotels |
(9,623) |
(12,030) |
(10,262) |
(1,567) |
|
Sales and marketing expenses |
(7,474) |
(7,282) |
(9,954) |
(1,520) |
|
General and administrative expenses |
(40,435) |
(52,234) |
(63,952) |
(9,766) |
|
Total operating costs and expenses |
(579,309) |
(648,947) |
(676,916) |
(103,372) |
|
Income from operations |
61,647 |
100,367 |
31,470 |
4,807 |
|
Interest income |
1,615 |
3,374 |
5,084 |
776 |
|
Interest expense |
(435) |
(891) |
(6,264) |
(957) |
|
Issuance costs for convertible notes |
- |
(42,559) |
- |
- |
|
(Loss)/gain on change in fair value of convertible notes |
- |
(9,040) |
15,086 |
2,304 |
|
Gain on buy-back of convertible bonds |
500 |
- |
- |
- |
|
Non-operating income |
2,352 |
5,340 |
5,610 |
857 |
|
Foreign exchange loss, net |
(319) |
(1,854) |
(1,568) |
(239) |
|
Income before income tax expense and noncontrolling interests |
65,360 |
54,737 |
49,418 |
7,548 |
|
Income tax expense |
(17,796) |
(20,269) |
(15,688) |
(2,396) |
|
Net income |
47,564 |
34,468 |
33,730 |
5,152 |
|
Less:Net income attributable to noncontrolling interests |
(1,512) |
(1,423) |
(1,211) |
(185) |
|
Net income attributable to Home Inns' shareholders |
46,052 |
33,045 |
32,519 |
4,967 |
|
Earnings per share |
|||||
-- Basic |
0.57 |
0.41 |
0.40 |
0.06 |
|
-- Diluted |
0.54 |
0.39 |
0.06 |
0.01 |
|
Weighted average ordinary shares outstanding |
|||||
-- Basic |
80,330 |
81,575 |
81,811 |
81,811 |
|
-- Diluted |
84,873 |
85,052 |
91,413 |
91,413 |
|
Share-based compensation expense was included in the statement of operations as follows: |
|||||
General and administrative expenses |
9,361 |
15,705 |
16,991 |
2,595 |
|
Note 1: The conversion of Renminbi ("RMB") into United States dollars ("US$") is based on rate of US$1.00=RMB6.5483 on March 31, 2011, representing the certificated exchange rate published by the Federal Reserve Board. |
|||||
Home Inns & Hotels Management Inc. |
|||||||
Reconciliation of GAAP and Non-GAAP Results |
|||||||
Quarter Ended March 31, 2011 |
|||||||
GAAP |
%of Total |
Share-based |
%of Total |
Non-GAAP Result |
%of Total |
||
RMB '000 |
RMB '000 |
RMB '000 |
|||||
(unaudited) |
(unaudited) |
(unaudited) |
|||||
Leased-and-operated hotel costs |
(592,748) |
78.3% |
- |
0.0% |
(592,748) |
78.3% |
|
Personnel costs of Franchised-and-managed hotels |
(10,262) |
1.4% |
- |
0.0% |
(10,262) |
1.4% |
|
Sales and marketing expenses |
(9,954) |
1.3% |
- |
0.0% |
(9,954) |
1.3% |
|
General and administrative expenses |
(63,952) |
8.5% |
16,991 |
2.2% |
(46,961) |
6.2% |
|
Total operating costs and expenses |
(676,916) |
89.5% |
16,991 |
2.2% |
(659,925) |
87.2% |
|
Income from operations |
31,470 |
4.2% |
16,991 |
2.2% |
48,461 |
6.4% |
|
Quarter Ended March 31, 2011 |
|||||||
GAAP |
%of Total |
Share-based |
%of Total |
Non-GAAP Result |
%of Total |
||
US$ '000 |
US$ '000 |
US$ '000 |
|||||
(unaudited) |
(unaudited) |
(unaudited) |
|||||
Leased-and-operated hotel costs |
(90,519) |
78.3% |
- |
0.0% |
(90,519) |
78.3% |
|
Personnel costs of Franchised-and-managed hotels |
(1,567) |
1.4% |
- |
0.0% |
(1,567) |
1.4% |
|
Sales and marketing expenses |
(1,520) |
1.3% |
- |
0.0% |
(1,520) |
1.3% |
|
General and administrative expenses |
(9,766) |
8.5% |
2,595 |
2.2% |
(7,171) |
6.2% |
|
Total operating costs and expenses |
(103,372) |
89.5% |
2,595 |
2.2% |
(100,777) |
87.2% |
|
Income from operations |
4,807 |
4.2% |
2,595 |
2.2% |
7,402 |
6.4% |
|
Quarter Ended December 31, 2010 |
|||||||
GAAP |
%of Total |
Share-based |
%of Total |
Non-GAAP Result |
%of Total |
||
RMB '000 |
RMB '000 |
RMB '000 |
|||||
(unaudited) |
(unaudited) |
(unaudited) |
|||||
Leased-and-operated hotel costs |
(577,401) |
72.4% |
- |
0.0% |
(577,401) |
72.4% |
|
Personnel costs of Franchised-and-managed hotels |
(12,030) |
1.5% |
- |
0.0% |
(12,030) |
1.5% |
|
Sales and marketing expenses |
(7,282) |
0.9% |
- |
0.0% |
(7,282) |
0.9% |
|
General and administrative expenses |
(52,234) |
6.5% |
15,705 |
2.0% |
(36,529) |
4.6% |
|
Total operating costs and expenses |
(648,947) |
81.3% |
15,705 |
2.0% |
(633,242) |
79.4% |
|
Income from operations |
100,367 |
12.6% |
15,705 |
2.0% |
116,072 |
14.6% |
|
Quarter Ended March 31, 2010 |
|||||||
GAAP |
%of Total |
Share-based |
%of Total |
Non-GAAP Result |
%of Total |
||
RMB '000 |
RMB '000 |
RMB '000 |
|||||
(unaudited) |
(unaudited) |
(unaudited) |
|||||
Leased-and-operated hotel costs |
(521,777) |
76.4% |
- |
0.0% |
(521,777) |
76.4% |
|
Personnel costs of Franchised-and-managed hotels |
(9,623) |
1.4% |
- |
0.0% |
(9,623) |
1.4% |
|
Sales and marketing expenses |
(7,474) |
1.1% |
- |
0.0% |
(7,474) |
1.1% |
|
General and administrative expenses |
(40,435) |
5.9% |
9,361 |
1.4% |
(31,074) |
4.6% |
|
Total operating costs and expenses |
(579,309) |
84.8% |
9,361 |
1.4% |
(569,948) |
83.5% |
|
Income from operations |
61,647 |
9.0% |
9,361 |
1.4% |
71,008 |
10.4% |
|
Note 1: The conversion of Renminbi ("RMB") into United States dollars ("US$") is based on rate of US$1.00=RMB6.5483 on March 31, 2011, representing the certificated exchange rate published by the Federal Reserve Board. |
|||||||
Home Inns & Hotels Management Inc. |
|||||
Reconciliation of GAAP and Non-GAAP Results (continued) |
|||||
Quarter Ended |
|||||
March 31, 2010 |
December 31, 2010 |
March 31, 2011 |
|||
RMB '000 |
RMB '000 |
RMB '000 |
US$ '000 |
||
(unaudited) |
(unaudited) |
(unaudited) |
(unaudited) |
||
Net income attributable to Home Inns' shareholders (GAAP) |
46,052 |
33,045 |
32,519 |
4,967 |
|
Foreign exchange loss, net |
319 |
1,854 |
1,568 |
239 |
|
Share-based compensation |
9,361 |
15,705 |
16,991 |
2,595 |
|
Gain on buy-back of convertible bonds |
(500) |
- |
- |
- |
|
Issuance costs for convertible notes |
- |
42,559 |
- |
- |
|
Loss/(gain) on change in fair value of convertible notes |
- |
9,040 |
(15,086) |
(2,304) |
|
Adjusted net income attributable to Home Inns' shareholders (Non-GAAP) |
55,232 |
102,203 |
35,992 |
5,497 |
|
Quarter Ended |
|||||
March 31, 2010 |
December 31, 2010 |
March 31, 2011 |
|||
RMB '000 |
RMB '000 |
RMB '000 |
US$ '000 |
||
(unaudited) |
(unaudited) |
(unaudited) |
(unaudited) |
||
Earnings per share (GAAP) |
|||||
-- Basic |
0.57 |
0.41 |
0.40 |
0.06 |
|
-- Diluted |
0.54 |
0.39 |
0.06 |
0.01 |
|
Weighted average ordinary shares outstanding |
|||||
-- Basic |
80,330 |
81,575 |
81,811 |
81,811 |
|
-- Diluted |
84,873 |
85,052 |
91,413 |
91,413 |
|
Adjusted earnings per share (Non-GAAP) |
|||||
-- Basic |
0.69 |
1.25 |
0.44 |
0.07 |
|
-- Diluted |
0.65 |
1.20 |
0.39 |
0.06 |
|
Weighted average ordinary shares outstanding |
|||||
-- Basic |
80,330 |
81,575 |
81,811 |
81,811 |
|
-- Diluted |
84,873 |
85,052 |
91,413 |
91,413 |
|
Note 1: The conversion of Renminbi ("RMB") into United States dollars ("US$") is based on rate of US$1.00=RMB6.5483 on March 31, 2011, representing the certificated exchange rate published by the Federal Reserve Board. |
|||||
Home Inns & Hotels Management Inc. |
|||||
Reconciliation of GAAP and Non-GAAP Results (continued) |
|||||
Quarter Ended |
|||||
March 31, 2010 |
December 31, 2010 |
March 31, 2011 |
|||
RMB '000 |
RMB '000 |
RMB '000 |
US$ '000 |
||
(unaudited) |
(unaudited) |
(unaudited) |
(unaudited) |
||
Net income attributable to Home Inns' shareholders |
46,052 |
33,045 |
32,519 |
4,967 |
|
Interest income |
(1,615) |
(3,374) |
(5,084) |
(776) |
|
Interest expenses |
435 |
891 |
6,264 |
957 |
|
Income tax expense |
17,796 |
20,269 |
15,688 |
2,396 |
|
Depreciation and amortization |
83,008 |
81,349 |
88,094 |
13,453 |
|
EBITDA (Non-GAAP) |
145,676 |
132,180 |
137,481 |
20,997 |
|
Foreign exchange loss, net |
319 |
1,854 |
1,568 |
239 |
|
Share-based compensation |
9,361 |
15,705 |
16,991 |
2,595 |
|
Gain on buy-back of convertible bonds |
(500) |
- |
- |
- |
|
Issuance costs for convertible notes |
- |
42,559 |
- |
- |
|
Loss/(gain) on change in fair value of convertible notes |
- |
9,040 |
(15,086) |
(2,304) |
|
Adjusted EBITDA (Non-GAAP) |
154,856 |
201,338 |
140,954 |
21,527 |
|
%of total revenue |
22.7% |
25.2% |
18.6% |
18.6% |
|
Home Inns & Hotels Management Inc. |
||||
Operating Data |
||||
As of and for the quarter ended |
||||
March 31, 2010 |
December 31, 2010 |
March 31, 2011 |
||
Total Hotels in operation: |
638 |
818 |
848 |
|
Leased-and-operated hotels |
390 |
454 |
454 |
|
Franchised-and-managed hotels |
248 |
364 |
394 |
|
Total rooms |
74,256 |
93,898 |
97,321 |
|
Occupancy rate (as a percentage) |
90.5% |
90.4% |
85.1% |
|
Average daily rate (in RMB) |
159 |
173 |
165 |
|
RevPAR (in RMB) |
144 |
156 |
140 |
|
Like-for-like performance for hotels opened for at least 18 months during the current quarter |
||||
As of and for the quarter ended |
||||
March 31, 2010 |
March 31, 2011 |
|||
Total Hotels in operation: |
569 |
569 |
||
Leased-and-operated hotels |
370 |
370 |
||
Franchised-and-managed hotels |
199 |
199 |
||
Total rooms |
67,099 |
67,099 |
||
Occupancy rate (as a percentage) |
92% |
90% |
||
Average daily rate (in RMB) |
159 |
166 |
||
RevPAR (in RMB) |
147 |
149 |
||
* "Occupancy rate" refers to the total number of occupied rooms divided by the total number of available rooms in a given period. |
||||
"Average daily rate" refers to total hotel room revenues divided by the total number of occupied rooms in a given period. |
||||
"RevPAR" represents revenue per available room, which is calculated by dividing total hotel room revenues by the total number of available rooms in a given period, or by multiplying average daily rates and occupancy rates in a given period. |