v3.26.1
SEGMENT
 12 Months Ended
Dec. 31, 2025
SEGMENT  
SEGMENT

14. SEGMENT

The Group’s chief operating decision maker (“CODM”) has been identified as the chief executive officer. The Group has two operating segments which are legacy Huazhu and legacy DH according to the way management intends to evaluate results and allocate resources within the Group. In identifying its reportable segments, the Group assesses the nature of operating segments and evaluates the operating results of each reporting segment. Both operating segments meet the quantitative thresholds and should be considered as two reportable segments. The CODM uses revenue and Adjusted EBITDA to evaluate the trends of the segments over time and monitor budget-to-actual variances to assess the performance and determine how to allocate capital resources. To better reflect the profitability of core business, the Group has redefined Adjusted EBITDA starting in 2024, with comparative figures for 2023 recast accordingly. Adjusted EBITDA is defined as net income attributable to H World Group Limited excluding income tax expense, interest expense, interest income, depreciation and amortization, share-based compensation expenses, gain(loss) from fair value changes of equity securities, foreign exchange gain(loss) and gain(loss) on disposal of investments. Significant segment expenses include adjusted hotel operating costs, adjusted selling and marketing expenses, adjusted general and administrative expenses, all of which exclude depreciation and amortization and share-based compensation expenses. The CODM does not use assets by operating segment when assessing performance or making operating segment resource allocations.

The following table provides a summary of the Group’s operating segment results and reconciliation of Adjusted EBITDA to net income attributable to H World Group Limited for the years ended December 31, 2023, 2024 and 2025.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Years Ended December 31, 

​

​

2023

​

2024

​

2025

​

​

Legacy

​

Legacy

​

​

​

​

​

Legacy

​

Legacy

​

​

​

​

​

Legacy

​

Legacy

​

​

​

​

​

  ​ ​ ​

Huazhu

  ​ ​ ​

DH

  ​ ​ ​

Elimination

  ​ ​ ​

Total

  ​ ​ ​

Huazhu

  ​ ​ ​

DH

  ​ ​ ​

Elimination

  ​ ​ ​

Total

  ​ ​ ​

Huazhu

  ​ ​ ​

DH

  ​ ​ ​

Elimination

  ​ ​ ​

Total

Leased and owned hotels

​

9,522

​

4,286

​

(12)

​

13,796

​

9,146

​

4,697

​

—

​

13,843

​

8,371

​

4,572

​

—

​

12,943

Manachised and franchised hotels

​

7,596

​

107

​

(9)

​

7,694

​

9,385

​

126

​

(13)

​

9,498

​

11,542

​

176

​

(22)

​

11,696

Others

​

326

​

72

​

(6)

​

392

​

498

​

58

​

(6)

​

550

​

622

​

46

​

—

​

668

Total revenues

 

17,444

 

4,465

 

(27)

​

21,882

 

19,029

 

4,881

 

(19)

​

23,891

 

20,535

 

4,794

 

(22)

​

25,307

Adjusted hotel operating costs

 

(9,419)

 

(3,569)

 

—

​

—

 

(9,888)

 

(4,125)

 

—

​

—

 

(10,476)

 

(3,662)

 

—

​

—

Adjusted selling and marketing expenses

 

(641)

 

(429)

 

—

​

—

 

(723)

 

(451)

 

—

​

—

 

(769)

 

(493)

 

—

​

—

Adjusted general and administrative expenses

​

(1,405)

​

(505)

​

—

​

—

​

(1,573)

​

(575)

​

—

​

—

​

(1,433)

​

(383)

​

—

​

—

Other segment items (primarily include other operating income, net)

​

206

​

122

​

—

​

—

​

129

​

116

​

—

​

—

​

117

​

243

​

—

​

—

Adjusted EBITDA

​

6,185

​

84

​

(1)

​

6,268

​

6,974

​

(154)

​

—

​

6,820

​

7,974

​

499

​

—

​

8,473

Interest income

 

—

 

—

 

—

​

248

 

—

 

—

​

—

​

210

 

—

 

—

​

—

​

223

Interest expense

 

—

 

—

 

—

​

(385)

 

—

 

—

​

—

​

(318)

 

—

 

—

​

—

​

(337)

Income tax expense

 

—

 

—

 

—

​

(1,204)

 

—

 

—

​

—

​

(1,662)

 

—

 

—

​

—

​

(2,161)

Depreciation and amortization

 

—

 

—

 

—

​

(1,414)

 

—

 

—

​

—

​

(1,332)

 

—

 

—

​

—

​

(1,257)

Share-based compensation

 

—

 

—

​

—

​

(143)

 

—

 

—

​

—

​

(322)

 

—

 

—

​

—

​

(420)

Gain (loss) from fair value changes of equity securities, net

​

—

​

—

​

—

​

109

​

—

​

—

​

—

​

(66)

​

—

​

—

​

—

​

(10)

Foreign exchange gain (loss), net

​

—

​

—

​

—

​

90

​

—

​

—

​

—

​

(272)

​

—

​

—

​

—

​

569

Gain (loss) on disposal of investments

​

—

​

—

​

—

​

516

​

—

​

—

​

—

​

(10)

​

—

​

—

​

—

​

—

Net income attributable to H World Group Limited

 

—

​

—

​

—

​

4,085

​

—

​

—

​

—

​

3,048

​

—

​

—

​

—

​

5,080

​

The following tables represent revenues and property and equipment, net, intangible assets, net, right-of-use assets, land use rights, net and goodwill by geographical region.

Revenues:

​

​

​

​

​

​

​

​

​

​

Years Ended December 31, 

​

  ​ ​ ​

2023

  ​ ​ ​

2024

  ​ ​ ​

2025

PRC

 

17,393

​

18,984

 

20,499

Germany

 

3,324

​

3,544

 

3,400

All others

 

1,165

​

1,363

 

1,408

Total

 

21,882

​

23,891

 

25,307

​

Property and equipment, net, intangible assets, net, right - of - use assets, land use rights, net and goodwill:

​

​

​

​

​

​

​

​

As of December 31, 

​

  ​ ​ ​

2024

  ​ ​ ​

2025

PRC

 

27,461

 

26,101

Germany

 

11,940

 

13,131

All others

 

3,716

 

3,986

Total

 

43,117

 

43,218

​

Other than PRC and Germany, there were no countries that individually represented more than 10% of the total revenue for the years ended December 31, 2023, 2024 and 2025.