| | | |
每ADS
|
| |
合计
|
|
|
发行价格
|
| | 16.900美元 | | | 169,000,000美元 | |
|
承销折扣和佣金(1)
|
| | 0.507美元 | | | 5,070,000美元 | |
|
所得款项,(扣除开支前)予售股股东
|
| | 16.393美元 | | | 163,930,000美元 | |
| | | | | | S-ii | | | |
| | | | | | S-四 | | | |
| | | | | | S-V | | | |
| | | | | | S-vi | | | |
| | | | | | S-1 | | | |
| | | | | | S-14 | | | |
| | | | | | S-16 | | | |
| | | | | | S-30 | | | |
| | | | | | S-31 | | | |
| | | | | | S-39 | | | |
| | | | | | S-49 | | | |
| | | | | | S-50 | | | |
| | | | | | S-51 | | | |
| | | | | | S-59 | | | |
| | | | | | S-62 | | | |
| | | | | | S-68 | | | |
| | | | | | S-75 | | | |
| | | | | | S-76 | | | |
| | | | | | S-77 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 13 | | | |
| | | | | | 14 | | | |
| | | | | | 26 | | | |
| | | | | | 33 | | | |
| | | | | | 35 | | | |
| | | | | | 36 | | | |
| | | | | | 37 | | | |
| | | | | | 39 | | | |
| | | | | | 40 | | | |
| | | | | | 41 | | | |
| | | | | | 42 | | |
| | | |
截至12月31日止年度,
|
| |
截至3月31日的三个月,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
%
|
| |
人民币
|
| |
美元
|
| |
%
|
| |||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(未经审计)
|
| | | | | | | | | | | | | |||
| | | |
(除百分比外,以千为单位)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 收入: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
托管酒店
|
| | | | 1,220,301 | | | | | | 56.8 | | | | | | 1,360,843 | | | | | | 60.1 | | | | | | 2,705,609 | | | | | | 58.0 | | | | | | 446,798 | | | | | | 57.7 | | | | | | 836,111 | | | | | | 115,800 | | | | | | 57.0 | | |
|
租赁酒店
|
| | | | 630,238 | | | | | | 29.4 | | | | | | 552,929 | | | | | | 24.5 | | | | | | 840,044 | | | | | | 18.0 | | | | | | 187,310 | | | | | | 24.2 | | | | | | 168,049 | | | | | | 23,275 | | | | | | 11.4 | | |
|
零售
|
| | | | 191,596 | | | | | | 8.9 | | | | | | 253,607 | | | | | | 11.2 | | | | | | 971,931 | | | | | | 20.8 | | | | | | 112,933 | | | | | | 14.6 | | | | | | 416,591 | | | | | | 57,697 | | | | | | 28.4 | | |
|
其他
|
| | | | 105,442 | | | | | | 4.9 | | | | | | 95,604 | | | | | | 4.2 | | | | | | 148,383 | | | | | | 3.2 | | | | | | 26,895 | | | | | | 3.5 | | | | | | 47,542 | | | | | | 6,584 | | | | | | 3.2 | | |
|
净收入
|
| | | | 2,147,577 | | | | | | 100.0 | | | | | | 2,262,983 | | | | | | 100.0 | | | | | | 4,665,967 | | | | | | 100.0 | | | | | | 773,936 | | | | | | 100.0 | | | | | | 1,468,293 | | | | | | 203,356 | | | | | | 100.0 | | |
| 运营成本和费用: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
酒店运营成本
|
| | | | (1,419,578) | | | | | | (66.1) | | | | | | (1,393,312) | | | | | | (61.6) | | | | | | (2,240,890) | | | | | | (47.9) | | | | | | (381,632) | | | | | | (49.3) | | | | | | (662,169) | | | | | | (91,709) | | | | | | (45.2) | | |
|
零售成本
|
| | | | (121,365) | | | | | | (5.6) | | | | | | (151,815) | | | | | | (6.7) | | | | | | (513,326) | | | | | | (11.0) | | | | | | (61,517) | | | | | | (7.9) | | | | | | (206,103) | | | | | | (28,545) | | | | | | (14.0) | | |
|
其他经营成本
|
| | | | (41,959) | | | | | | (2.0) | | | | | | (34,870) | | | | | | (1.5) | | | | | | (72,543) | | | | | | (1.6) | | | | | | (10,137) | | | | | | (1.3) | | | | | | (9,826) | | | | | | (1,361) | | | | | | (0.7) | | |
|
销售和营销费用
|
| | | | (124,210) | | | | | | (5.8) | | | | | | (139,929) | | | | | | (6.2) | | | | | | (469,595) | | | | | | (10.1) | | | | | | (56,009) | | | | | | (7.2) | | | | | | (174,711) | | | | | | (24,197) | | | | | | (11.9) | | |
|
一般和行政费用
|
| | | | (197,064) | | | | | | (9.2) | | | | | | (350,009) | | | | | | (15.5) | | | | | | (451,470) | | | | | | (9.7) | | | | | | (193,204) | | | | | | (25.0) | | | | | | (76,655) | | | | | | (10,617) | | | | | | (5.2) | | |
|
技术和开发费用
|
| | | | (52,121) | | | | | | (2.4) | | | | | | (66,182) | | | | | | (2.9) | | | | | | (77,288) | | | | | | (1.7) | | | | | | (16,790) | | | | | | (2.2) | | | | | | (24,181) | | | | | | (3,349) | | | | | | (1.6) | | |
|
开业前费用
|
| | | | (17,595) | | | | | | (0.8) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | |
|
总运营成本和费用
|
| | | | (1,973,892) | | | | | | (91.9) | | | | | | (2,136,117) | | | | | | (94.4) | | | | | | (3,825,112) | | | | | | (82.0) | | | | | | (719,289) | | | | | | (92.9) | | | | | | (1,153,645) | | | | | | (159,778) | | | | | | (78.6) | | |
|
其他营业收入,净额
|
| | | | 22,371 | | | | | | 1.0 | | | | | | 38,094 | | | | | | 1.7 | | | | | | 83,179 | | | | | | 1.8 | | | | | | 7,230 | | | | | | 0.9 | | | | | | 10,009 | | | | | | 1,386 | | | | | | 0.7 | | |
|
经营收入
|
| | | | 196,056 | | | | | | 9.1 | | | | | | 164,960 | | | | | | 7.3 | | | | | | 924,034 | | | | | | 19.8 | | | | | | 61,877 | | | | | | 8.0 | | | | | | 324,657 | | | | | | 44,964 | | | | | | 22.1 | | |
|
利息收入
|
| | | | 6,722 | | | | | | 0.3 | | | | | | 14,456 | | | | | | 0.6 | | | | | | 29,569 | | | | | | 0.6 | | | | | | 4,843 | | | | | | 0.6 | | | | | | 13,519 | | | | | | 1,872 | | | | | | 0.8 | | |
|
短期投资收益
|
| | | | 8,745 | | | | | | 0.4 | | | | | | 8,455 | | | | | | 0.4 | | | | | | 34,519 | | | | | | 0.7 | | | | | | 5,354 | | | | | | 0.7 | | | | | | 9,592 | | | | | | 1,328 | | | | | | 0.7 | | |
|
利息支出
|
| | | | (7,937) | | | | | | (0.4) | | | | | | (6,501) | | | | | | (0.3) | | | | | | (5,005) | | | | | | (0.1) | | | | | | (1,927) | | | | | | (0.2) | | | | | | (673) | | | | | | (93) | | | | | | (0.0) | | |
|
其他(费用)收入,净额
|
| | | | 301 | | | | | | 0.0 | | | | | | (814) | | | | | | (0.0) | | | | | | (1,024) | | | | | | (0.0) | | | | | | 551 | | | | | | 0.0 | | | | | | (466) | | | | | | (65) | | | | | | (0.0) | | |
|
所得税前收入
|
| | | | 203,887 | | | | | | 9.5 | | | | | | 180,556 | | | | | | 8.0 | | | | |
|
982,093
|
| | | |
|
21.0
|
| | | | | 70,698 | | | | | | 9.1 | | | | | | 346,629 | | | | | | 48,006 | | | | | | 23.6 | | |
|
所得税费用
|
| | | | (64,217) | | | | | | (3.0) | | | | | | (84,474) | | | | | | (3.7) | | | | | | (243,036) | | | | | | (5.2) | | | | | | (52,626) | | | | | | (6.8) | | | | | | (88,921) | | | | | | (12,315) | | | | | | (6.1) | | |
|
净收入
|
| | | | 139,670 | | | | | | 6.5 | | | | | | 96,082 | | | | | | 4.2 | | | | |
|
739,057
|
| | | |
|
15.8
|
| | | | | 18,072 | | | | | | 2.3 | | | | | | 257,708 | | | | | | 35,691 | | | | | | 17.5 | | |
|
减:归属于非控股权益的净收益(亏损)
|
| | | | (5,384) | | | | | | (0.3) | | | | | | (2,017) | | | | | | (0.1) | | | | | | 1,920 | | | | | | 0.0 | | | | | | 197 | | | | | | 0.0 | | | | | | 550 | | | | | | 76 | | | | | | 0.0 | | |
|
归属于公司净利润
|
| | | | 145,054 | | | | | | 6.8 | | | | | | 98,099 | | | | | | 4.3 | | | | | | 737,137 | | | | | | 15.8 | | | | | | 17,875 | | | | | | 2.3 | | | | | | 257,158 | | | | | | 35,615 | | | | | | 17.5 | | |
| | | |
截至12月31日止年度,
|
| |
截至3月31日的三个月,
|
| ||||||||||||||||||||||||||||||
| | | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
(未经审计)
|
| |||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||||||||||||||
|
净收入(GAAP)
|
| | | | 139,670 | | | | | | 96,082 | | | | | | 739,057 | | | | | | 18,072 | | | | | | 257,708 | | | | | | 35,691 | | |
|
股份补偿费用,净额
零的税收影响(1) |
| | | | — | | | | | | 163,193 | | | | | | 163,978 | | | | | | 141,580 | | | | | | 3,142 | | | | | | 436 | | |
|
调整后净收入(Non-GAAP)
|
| | | | 139,670 | | | | | | 259,275 | | | | | | 903,035 | | | | | | 159,652 | | | | | | 260,850 | | | | | | 36,127 | | |
|
净收入(GAAP)
|
| | | | 139,670 | | | | | | 96,082 | | | | | | 739,057 | | | | | | 18,072 | | | | | | 257,708 | | | | | | 35,691 | | |
|
利息支出
|
| | | | 7,937 | | | | | | 6,501 | | | | | | 5,005 | | | | | | 1,927 | | | | | | 673 | | | | | | 93 | | |
|
利息收入
|
| | | | (6,722) | | | | | | (14,456) | | | | | | (29,569) | | | | | | (4,843) | | | | | | (13,519) | | | | | | (1,872) | | |
|
所得税费用
|
| | | | 64,217 | | | | | | 84,474 | | | | | | 243,036 | | | | | | 52,626 | | | | | | 88,921 | | | | | | 12,315 | | |
|
折旧及摊销
|
| | | | 93,911 | | | | | | 88,561 | | | | | | 85,021 | | | | | | 21,897 | | | | | | 17,149 | | | | | | 2,375 | | |
|
EBITDA(非公认会计原则)
|
| | | | 299,013 | | | | | | 261,162 | | | | | | 1,042,550 | | | | | | 89,679 | | | | | | 350,932 | | | | | | 48,602 | | |
|
股份补偿费用
|
| | | | — | | | | | | 163,193 | | | | | | 163,978 | | | | | | 141,580 | | | | | | 3,142 | | | | | | 436 | | |
|
调整后EBITDA(非公认会计原则)
|
| | | | 299,013 | | | | | | 424,355 | | | | | | 1,206,528 | | | | | | 231,259 | | | | | | 354,074 | | | | | | 49,038 | | |
| | | |
截至12月31日止年度,
|
| |
截至3月31日的三个月,
|
| ||||||||||||||||||||||||||||||
| | | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | |
(未经审计)
|
| |||||||||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||||||||||||||
| 酒店运营成本 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
托管酒店
|
| | | | 795,661 | | | | | | 801,910 | | | | | | 1,533,326 | | | | | | 226,599 | | | | | | 512,023 | | | | | | 70,914 | | |
|
租赁酒店
|
| | | | 623,917 | | | | | | 591,402 | | | | | | 707,564 | | | | | | 155,033 | | | | | | 150,146 | | | | | | 20,795 | | |
|
酒店总运营成本
|
| | | | 1,419,578 | | | | | | 1,393,312 | | | | | | 2,240,890 | | | | | | 381,632 | | | | | | 662,169 | | | | | | 91,709 | | |
| | | |
截至12月31日止年度,
|
| |
截至3月31日的三个月,
|
| ||||||||||||||||||||||||||||||
| | | |
2021
|
| |
2022
|
| |
2023
|
| |
2023
|
| |
2024
|
| |||||||||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | |
(未经审计)
|
| |||||||||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||||||||||||||
|
经营活动产生的现金净额
|
| | | | 417,879 | | | | | | 283,677 | | | | | | 1,988,674 | | | | | | 361,657 | | | | | | 143,236 | | | | | | 19,838 | | |
|
投资产生(使用)的现金净额
活动 |
| | | | (42,225) | | | | | | (192,225) | | | | | | (600,521) | | | | | | (13,509) | | | | | | 36,964 | | | | | | 5,120 | | |
|
筹资活动产生(使用)的现金净额
|
| | | | (161,080) | | | | | | 456,310 | | | | | | (146,916) | | | | | | 39,020 | | | | | | 20,000 | | | | | | 2,770 | | |
|
现金及现金等价物和受限制现金净增加额
|
| | | | 206,393 | | | | | | 550,578 | | | | | | 1,251,646 | | | | | | 385,766 | | | | | | 207,601 | | | | | | 28,753 | | |
|
期初现金及现金等价物和限制性现金
|
| | | | 833,136 | | | | | | 1,039,529 | | | | | | 1,590,107 | | | | | | 1,590,107 | | | | | | 2,841,753 | | | | | | 393,578 | | |
|
期末现金及现金等价物和受限制现金
|
| | | | 1,039,529 | | | | | | 1,590,107 | | | | | | 2,841,753 | | | | | | 1,975,873 | | | | | | 3,049,354 | | | | | | 422,331 | | |
| | | |
截至12月31日,
|
| |
截至3月31日,
|
| ||||||||||||||||||
| | | |
2022
|
| |
2023
|
| |
2024
|
| |||||||||||||||
| | | |
人民币
|
| |
人民币
|
| |
人民币
|
| |
美元
|
| ||||||||||||
| | | | | | | | | | | | | | | |
(未经审计)
|
| |||||||||
| | | |
(单位:千)
|
| |||||||||||||||||||||
| 流动资产 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | | 1,589,161 | | | | | | 2,840,807 | | | | | | 3,048,408 | | | | | | 422,200 | | |
|
短期投资
|
| | | | 157,808 | | | | | | 751,794 | | | | | | 711,525 | | | | | | 98,545 | | |
|
应收账款,截至2022年12月31日、2023年12月31日和2024年3月31日,扣除备抵后分别为人民币19,468元、人民币32,298元和人民币30,972
|
| | | | 132,699 | | | | | | 162,101 | | | | | | 164,553 | | | | | | 22,790 | | |
|
预付款项及其他流动资产
|
| | | | 133,901 | | | | | | 251,900 | | | | | | 270,544 | | | | | | 37,470 | | |
|
应收关联方款项
|
| | | | 53,630 | | | | | | 115,900 | | | | | | 135,085 | | | | | | 18,709 | | |
|
库存
|
| | | | 57,460 | | | | | | 119,078 | | | | | | 105,711 | | | | | | 14,641 | | |
|
流动资产总额
|
| | | | 2,124,659 | | | | | | 4,241,580 | | | | | | 4,435,826 | | | | | | 614,355 | | |
| 流动负债 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
营业租赁负债,流动
|
| | | | 319,598 | | | | | | 295,721 | | | | | | 316,113 | | | | | | 43,781 | | |
|
应付账款
|
| | | | 184,901 | | | | | | 594,545 | | | | | | 443,512 | | | | | | 61,426 | | |
|
递延收入,当前
|
| | | | 202,996 | | | | | | 406,066 | | | | | | 381,768 | | | | | | 52,874 | | |
|
应付薪金及福利
|
| | | | 103,539 | | | | | | 189,823 | | | | | | 132,487 | | | | | | 18,349 | | |
|
应计费用和其他应付款
|
| | | | 330,282 | | | | | | 684,391 | | | | | | 759,669 | | | | | | 105,213 | | |
|
应付所得税
|
| | | | 31,336 | | | | | | 136,201 | | | | | | 169,241 | | | | | | 23,440 | | |
|
短期借款
|
| | | | 142,828 | | | | | | 70,000 | | | | | | 90,000 | | | | | | 12,465 | | |
|
长期借款的流动部分
|
| | | | 29,130 | | | | | | — | | | | | | — | | | | | | — | | |
|
应付关联方款项
|
| | | | 3,004 | | | | | | 1,104 | | | | | | 1,979 | | | | | | 274 | | |
|
流动负债合计
|
| | | | 1,347,614 | | | | | | 2,377,851 | | | | | | 2,294,769 | | | | | | 317,822 | | |
|
净流动资产
|
| | | | 777,045 | | | | | | 1,863,729 | | | | | | 2,141,057 | | | | | | 296,533 | | |
| | | |
各期到期付款
|
| |||||||||||||||||||||||||||
| | | |
合计
|
| |
小于1
年份 |
| |
1 – 3年
|
| |
3 – 5年
|
| |
超过5
年 |
| |||||||||||||||
| | | |
(单位:千元人民币)
|
| |||||||||||||||||||||||||||
|
经营租赁义务
|
| | | | 2,145,510 | | | | | | 387,747 | | | | | | 584,138 | | | | | | 542,962 | | | | | | 630,663 | | |
| | | |
截至2024年3月31日
|
| |||||||||
| | | |
(单位:千)(未经审计)
|
| |||||||||
| | | |
人民币
|
| |
美元
|
| ||||||
|
长期借款,非流动部分
|
| | | | 2,000 | | | | | | 277 | | |
| 股东权益 | | | | | | | | | | | | | |
|
A类普通股(面值0.0001美元;授权2,900,000,000股;
339,104,792股已发行在外流通股份(不含5,353,776股A类普通 向我国存托银行批量发行预留股ADS发行的股份 根据我们的股权奖励行使或归属后的未来股票发行 公公司股权激励计划)) |
| | | | 244 | | | | | | 34 | | |
|
B类普通股(面值0.0001美元;授权100,000,000股;已发行和流通股73,680,917股)
|
| | | | 56 | | | | | | 8 | | |
|
额外实缴资本
|
| | | | 1,558,915 | | | | | | 215,907 | | |
|
留存收益
|
| | | | 764,384 | | | | | | 105,866 | | |
|
累计其他综合收益
|
| | | | 12,278 | | | | | | 1,700 | | |
|
归属于公司股东的权益合计
|
| | | | 2,335,877 | | | | | | 323,515 | | |
|
非控股权益
|
| | | | (7,429) | | | | | | (1,029) | | |
|
股东权益合计
|
| | | | 2,328,448 | | | | | | 322,486 | | |
|
总资本
|
| | | | 2,330,448 | | | | | | 322,763 | | |
|
董事和执行官
|
| |
年龄
|
| |
职位/职称
|
|
| 王海军 | | | 47 | | |
创始人、董事会主席兼首席执行官
|
|
| Xun Zhang | | | 53 | | | 联席首席运营官 | |
| Gang Chen | | | 44 | | | 联席首席运营官 | |
| 王守东 | | | 46 | | | 联席首席财务官 | |
| 吴建锋 | | | 38 | | | 联席首席财务官 | |
| Lijun Gao | | | 40 | | | 董事、首席合规官 | |
| Hong Lu | | | 48 | | | 董事兼高级副总裁 | |
| Shiwei Zhou | | | 48 | | | 董事 | |
| Hongbin Zhou * | | | 50 | | | 董事 | |
| 张超 | | | 47 | | | 独立董事 | |
| 丛林 | | | 63 | | | 独立董事 | |
| 王灿 | | | 45 | | | 独立董事 | |
| | | |
A类普通
股票标的 股权奖励 已获批 |
| |
行权价格
(美元/股) |
| |
授予日期(1)
|
| |
到期日期
|
| ||||||
| 执行干事 | | | | | | | | | | | | | | | | | | | |
|
王海军
|
| | | | 4,000,000 | | | | | | 3.01 | | | |
2023年3月30日
|
| |
2033年3月29日
|
|
|
Xun Zhang
|
| | | | * | | | | | | * | | | |
2021年4月15日
|
| |
2031年4月14日
|
|
|
Gang Chen
|
| | | | * | | | | | | * | | | |
2021年4月2日及
2022年6月27日 |
| |
2031年4月1日及
2032年6月26日 |
|
|
王守东
|
| | | | * | | | | | | * | | | |
2022年11月16日
和 2022年12月24日 |
| |
2032年11月15日
和 2032年12月23日 |
|
|
吴建锋
|
| | | | * | | | | | | * | | | |
2023年7月20日
|
| |
2032年7月19日
|
|
|
Hong Lu
|
| | | | 4,300,000 | | | | | | 0.85 – 1.70 | | | |
2021年4月2日及
2022年11月16日 |
| |
2031年4月1日及
2032年11月15日 |
|
|
Lijun Gao
|
| | | | * | | | | | | * | | | |
2021年4月2日及
2022年12月24日 |
| |
2031年4月1日及
2032年12月23日 |
|
| 非雇员董事 | | | | | | | | | | | | | | | | | | | |
|
Shiwei Zhou
|
| | | | — | | | | | | — | | | |
—
|
| |
—
|
|
|
Hongbin Zhou
|
| | | | — | | | | | | — | | | |
—
|
| |
—
|
|
|
张超* *
|
| | | | — | | | | | | — | | | |
—
|
| |
—
|
|
|
丛林* *
|
| | | | — | | | | | | — | | | |
—
|
| |
—
|
|
|
王可否* *
|
| | | | — | | | | | | — | | | |
—
|
| |
—
|
|
|
全体董事及高管
军官作为一个群体 |
| | | | 12,466,116 | | | | | | 0 – 3.01 | | | | | | | | |
| | | |
普通
股份 有利 拥有 A类 普通 股份 |
| |
乙类
普通 股份 |
| |
%
有益的 所有权 |
| |
%
聚合 投票 动力* * * |
| |
普通
股份被 卖在这个 次级 提供 A类 普通 股份 |
| |
%
有益的 所有权 |
| |
A类
普通 股份 |
| |
乙类
普通 股份 |
| |
普通
股份 有利 拥有 在这之后 次级 提供 % 有益的 所有权 |
| |
%
聚合 投票 动力* * * |
| ||||||||||||||||||||||||||||||
|
董事和执行官:↓
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
王海军(1)
|
| | | | 18,572,900 | | | | | | 73,680,917 | | | | | | 22.1 | | | | | | 69.9 | | | | | | — | | | | | | — | | | | | | 18,572,900 | | | | | | 73,680,917 | | | | | | 22.1 | | | | | | 69.9 | | |
|
Xun Zhang
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
Gang Chen
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
王守东
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
吴建锋
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
Lijun Gao
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
Hong Lu
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | | | | | — | | | | | | * | | | | | | * | | |
|
Shiwei Zhou(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Hongbin Zhou(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
张超(4)††
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
丛林(5)††
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
王灿(6)††
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
全体董事和执行官作为一个整体
|
| | | | 30,143,810 | | | | | | 73,680,917 | | | | | | 24.5 | | | | | | 70.5 | | | | | | — | | | | | | — | | | | | | 30,143,810 | | | | | | 73,680,917 | | | | | | 24.5 | | | | | | 70.5 | | |
| 主要股东: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
海上明珠环球控股有限公司(1)
|
| | | | 14,572,900 | | | | | | 73,680,917 | | | | | | 21.4 | | | | | | 69.8 | | | | | | — | | | | | | — | | | | | | 14,572,900 | | | | | | 73,680,917 | | | | | | 21.4 | | | | | | 69.8 | | |
|
君联资本(7)
|
| | | | 61,477,418 | | | | | | — | | | | | | 14.9 | | | | | | 5.7 | | | | | | 30,000,000(10) | | | | | | 7.3 | | | | | | 31,477,418 | | | | | | — | | | | | | 7.6 | | | | | | 2.9 | | |
|
携程旅行新加坡私人有限公司(8)
|
| | | | 55,970,815 | | | | | | — | | | | | | 13.6 | | | | | | 5.2 | | | | | | — | | | | | | — | | | | | | 55,970,815 | | | | | | — | | | | | | 13.6 | | | | | | 5.2 | | |
|
Diviner有限公司(9)
|
| | | | 45,428,598 | | | | | | — | | | | | | 11.0 | | | | | | 4.2 | | | | | | — | | | | | | — | | | | | | 45,428,598 | | | | | | — | | | | | | 11.0 | | | | | | 4.2 | | |
|
快递海洋大自然药业
有限(1) |
| | | | — | | | | | | 73,680,917 | | | | | | 17.8 | | | | | | 68.5 | | | | | | — | | | | | | — | | | | | | — | | | | | | 73,680,917 | | | | | | 17.8 | | | | | | 68.5 | | |
| 售股股东: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
君联资本(7)
|
| | | | 61,477,418 | | | | | | — | | | | | | 14.9 | | | | | | 5.7 | | | | | | 30,000,000(10) | | | | | | 7.3 | | | | | | 31,477,418 | | | | | | — | | | | | | 7.6 | | | | | | 2.9 | | |
|
承销商
|
| |
数量
ADS |
| |||
|
美国银行证券公司。
|
| | | | 6,500,000 | | |
|
招银国际金融有限公司
|
| | | | 2,000,000 | | |
|
花旗集团环球市场公司。
|
| | | | 1,500,000 | | |
|
合计
|
| | | | 10,000,000 | | |
| | | |
每ADS
|
| |
没有选择
|
| |
附选项
|
|
|
公开发行价格
|
| | 16.900美元 | | | 169,000,000美元 | | | 194,350,000美元 | |
|
承销折扣
|
| | 0.507美元 | | | 5,070,000美元 | | | 5,830,500美元 | |
|
收益(扣除开支)予售股股东
|
| | 16.393美元 | | | 163,930,000美元 | | | 188,519,500美元 | |
| | | |
页
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 26 | | | |
| | | | | 33 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
|
存取股份或ADS持有人须支付:
|
| |
为:
|
|
| 每100份ADS(或100份ADS的一部分)5.00美元(或更少) | | | 发行ADS,包括为提现目的分配股份或权利或其他财产注销ADS而产生的发行,包括如果存款协议终止 | |
| 每份ADS 0.05美元(或更少) 相当于如果向您分配的证券是股票并且股票已存入以发行ADS时应支付的费用的费用 |
| | 向ADS持有人的任何现金分配向作为存托服务的存管证券(包括权利)持有人分配的证券的分配 | |
| 每个日历年每份ADS 0.05美元(或更少) 注册或转让费用 |
| | 当您存入或提取股份时,在我们的股份登记册上向或从存托人或其代理人的名下转让和登记股份 | |
| 保存人的开支 | | | 电缆(包括SWIFT)和传真传输(在存款协议中明确规定的情况下)将外币兑换成美元 | |
| 存托人或托管人必须为任何ADS或基础ADS的股票支付的税款和其他政府费用,例如股票转让税、印花税或预扣税 | | | 视需要 | |
| 存托人或其代理人因服务已存入证券而招致的任何费用 | | | 视需要 | |