| Summary of segment information after elimination of intercompany transactions |
| | | | | | | | | | | | | | | | | | | | | | | | | | | 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 |
|
| Schedule of 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 |
|